NORTHEAST INVESTORS TRUST
485BPOS, 1996-02-01
Previous: NATIONSBANK CORP, 8-K, 1996-02-01
Next: NORTHEAST INVESTORS TRUST, 497, 1996-02-01





                                                                Reg. No. 2-11318

                                         SECURITIES AND EXCHANGE COMMISSION
                                               Washington, D. C. 20549

                                                     FORM N-1A

REGISTRATION STATEMENT UNDER THE SECURITIES ACT
         OF 1933
                                                                      /   X    /

         Pre-Effective Amendment No.
                                                                      /        /


         Post-Effective Amendment No. 65
                                                                      /   X    /

                                                       and/or

REGISTRATION STATEMENT UNDER THE INVESTMENT
         COMPANY ACT OF 1940
                                                                      /        /

         Amendment No.  18
                                                                      /   X    /

                                          (Check appropriate box or boxes.)

                        Northeast Investors Trust
(Exact Name of Registrant as Specified in Charter)

        50 Congress Street, Boston, Massachusetts 02109
(Address of Principal Executive Offices)     (Zip Code)

Registrant's Telephone Number, including Area Code (617) 523-3588

Ernest E. Monrad, Trustee           Thomas J. Kelly
Northeast Investors Trust           Mintz, Levin, Cohn, Ferris,
50 Congress Street                  Glovsky and Popeo, P.C.
Boston, Massachusetts 02109         One Financial Center
                                    Boston, Massachusetts 02111


(Name and Address of Agents for Service)

It is proposed that this filing will become effective (check
          appropriate box)
         immediately upon filing pursuant to paragraph (b)
 X       on February 1, 1996 pursuant to paragraph (b)
         60 days after filing pursuant to paragraph (a)
         on (date) pursuant to paragraph (a) of rule 485


<PAGE>





                           Registrant  has a declaration  in effect  pursuant to
                           Rule 24f-2 under the  Investment  Company Act of 1940
                           and filed a Rule 24f-2 Notice on November 2, 1995.






<PAGE>


                                             NORTHEAST INVESTORS TRUST

                                                Cross Reference Sheet

Item No. of Form N-1A                       Location in Prospectus

1                                                    Front Cover
2(a)                                                 Fee Table
2(b)-(c)                                             Not Applicable
3(a)                                                 Financial Highlights
3(b)                                                 Bank Loans
4(a)(i)                                              The Trust
4(a)(ii), (b) and (c)                                Investment Objectives and
                                                     Policies
5(a)                                                 Management of the Trust
5(b)                                                 Not Applicable
5(c)                                                 Management of the Trust
5(d)                                                 Not Applicable
5(e)                                                 Expenses
5(f)                                                 Fee Table; 
                                                     Financial Highlights; 
                                                     Expenses
5(g)                                                 Not Applicable
5A                                                   Financial Highlights
6(a)-(e)                                             Capitalization and
                                                     Shareholders' Rights
6(f) and (g)                                         Dividends, Distributions &
                                                     Federal Taxes
6(h)                                                 Not applicable
7(a)                                                 Not Applicable
7(b) and (d)                                         How to Purchase Trust 
                                                     Shares
7(c)                                                 Investment Plans
7(e) and (f)                                         Not applicable
8                                                    Redemption of Shares
9                                                    Not Applicable


<PAGE>







                                                         

                                              NORTHEAST INVESTORS TRUST
                                                 50 Congress Street
                                             Boston, Massachusetts 02109
                                                   (800) 225-6704
                                                   (617) 523-3588

                                            SHARES OF BENEFICIAL INTEREST




                                                     PROSPECTUS

   
                                                  February 1, 1996
    




         The primary objective of the Trust is the production of income. Capital
appreciation  is a secondary  objective of the Trust,  the  achievement of which
must be compatible with the primary objective.

         The Trust  may,  from time to time,  use the  investment  technique  of
leverage.   Such  speculative   activity  may  involve  greater  risks  and  the
possibility of greater costs. See page _8.

         The Trust's  investment in lower rated debt securities,  commonly known
as  "junk  bonds",   involves  greater  risk,   including  default  risks,  than
investments in lower yielding, higher rated securities. See page 7.

         This Prospectus sets forth certain  information  about the Trust that a
prospective  investor  should know before making an  investment in the Trust.  A
Statement of Additional  Information,  dated February 1, 1996, has been filed by
the Trust with the Securities and Exchange  Commission  and is  incorporated  in
this  Prospectus  by reference.  The Statement is available  free of charge upon
written request to the Trust at the above address.  Shareholders  are advised to
retain this Prospectus for future reference.

                               Offered at Net Asset Value without "Sales Charge"
                                          or Commissions Payable to Anyone.

                                                  TABLE OF CONTENTS

                                                                            Page

Fee Table....................................................................  3
Bank Loans...................................................................  4
Financial Highlights.........................................................  5
The Trust....................................................................  6
Sales Without "Sales Charge".................................................  6
Investment Objectives and Policies...........................................  6
Management of the Trust......................................................  9
Expenses.....................................................................  9
How to Purchase Trust Shares.................................................  9
Investment Plans............................................................. 10
Redemption of Shares......................................................... 10
Dividends, Distributions & Federal Taxes..................................... 12


<PAGE>


Capitalization and Shareholders' Rights...................................... 12
Appendix - Portfolio Composition............................................. 13







THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE SECURITIES  AUTHORITIES NOR HAS THE COMMISSION
OR ANY STATE  SECURITIES  AUTHORITY PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.




<PAGE>







<TABLE>
<CAPTION>
                                                         


                                                      FEE TABLE


   
Shareholders Transaction Expenses
                 <S>                                                                   <C>


                  Sales Load Imposed
                    on Purchase                                                         None
                  Deferred Sales Load
                    Imposed on Redemptions                                              None
                  Sales Load Imposed on
                    Dividend Reinvestment                                               None
                  Exchange Fees                                                         None
                  Redemption Fee                                                        None

Annual Operating Expenses (as a percentage of average net
assets)

                  12b-1 Expense  . . . .........................................        None
                  Trustees' Compensation........................................        .52%
                  Other Expenses................................................        .15%
                                                                                        ----
                  Total Operating Expenses......................................        .67%
                                                                                        ====
</TABLE>
<TABLE>
<CAPTION>

EXAMPLE

                                                        1 year        3 years        5 years         10 years
                                                        ------        -------        -------         --------
<S>                                                         <C>             <C>             <C>            <C>    
You would pay the following
 expenses on a $1,000
 investment, assuming a 5%
 annual return .............                                 $7             $22             $38            $86
</TABLE>

         The  purpose  of the table is to assist in  understanding  the  various
costs and  expenses  that an  investor  in the Trust will bear.  The  percentage
expense levels shown in the table above are based on actual expenses incurred in
the fiscal year ended  September 30, 1995;  actual  expenses in future years may
vary from the amounts shown.
    


<PAGE>
<TABLE>
<CAPTION>


                                                     BANK LOANS


                                                                                      Average
                                                                    Average          Number of            Average
                                               Amount of           Amount of       Registrant's          Amount of
                                                 Debt                Debt             Shares               Debt
                                              outstanding         outstanding       outstanding          per share
                                               at end of          during the        during the          during the
Year Ended                                       year                year*             year*               year

September 30,
<S>                                            <C>                <C>                  <C>            <C>    

1986......................................     $28,375,000        $18,532,310          20,186,554     $0.92
1987......................................      44,156,000         37,118,076          25,920,383      1.43
1988......................................      27,102,000         31,715,153          29,837,408      1.06
1989......................................      23,433,000         24,344,769          34,534,012       .71
1990......................................      36,856,000         24,645,015          32,102,975       .77
1991......................................      49,077,000         35,925,779          31,667,858      1.13
1992......................................      51,990,000         42,752,526          39,896,979      1.07
1993......................................      75,321,000         50,497,798          47,027,522      1.07
1994......................................      54,363,000         41,432,102          58,822,259       .77
1995......................................       3,552,000         32,973,723          65,574,945       .50
<FN>



* Monthly method (sum of amounts outstanding at beginning of year and at the end
of each month during the year divided by 13).
</FN>
</TABLE>


                                                FINANCIAL HIGHLIGHTS

   
 The  information  included in the  following  table has been audited by Ernst &
Young,  Independent  Auditors,  for the years ended  September  30, 1986 through
1992, and by Coopers & Lybrand L.L.P.,  Independent  Accountants,  for the years
ended September 30, 1993 through 1995. Their report on the financial  statements
and financial  highlights  for the year ended  September 30, 1995 is included in
the Statement of Additional Information.
    


<PAGE>
<TABLE>
<CAPTION>



                                                                        Year Ended September 30



Per Share Data                    1995      1994       1993     1992~     1991~     1990~      1989~     1988~   1987~   1986~ 
<S>                             <C>      <C>       <C>       <C>       <C>      <C>        <C>        <C>       <C>      <C>

Net asset value:
Beginning of Period............ $10.02   $9.94     $9.50     $8.83     $8.81    $11.18     $12.16     $12.89    $13.60   $12.19
                                ------   -----     -----     -----     -----    ------     ------     ------    ------   ------

Income From Investment
   Operations:
Net investment income..........    .98     .98      1.04      1.15      1.32      1.45       1.50       1.65      1.55     1.47
Net realized and unrealized
   gain (loss) on investments..    .29     .09       .42       .67       .04     (2.39)      (.94)      (.44)     (.80)    1.40
                                ------  ------    ------    ------    ------    -------   --------    -------  -------- -------

Total from investment
   operations..................   1.27    1.07      1.46      1.82      1.36      (.94)       .56       1.21       .75     2.87

Less Distributions:
   Net investment income.......   (.96)   (.99)    (1.02)    (1.15)    (1.34)    (1.43)     (1.54)     (1.94)+   (1.46)   (1.46)
                                  -----   -----    ------    ------    ------    ------     ------     ------

Net asset value:
   End of Period............... $10.33  $10.02     $9.94     $9.50     $8.83     $8.81     $11.18     $12.16    $12.89   $13.60
                                ======  ======     =====     =====     =====     =====     ======     ======    ======   ======


Total return................... 13.44%  10.96%    16.25%    21.85%    17.63%     (8.87)%    4.87%     10.62%     5.44%   24.61%

Ratios & Supplemental Data
Net assets end of
   period (000's omitted)......  $797,559 $582,093   $474,976  $452,774   $310,667  $277,134  $385,390  $404,219  $347,841 $313,197
Ratio of operating expenses
   to average net assets.......   .67%    .70%       .73%      .79%      .88%       .78%      .72%       .75%     .76%     .72%
Ratio of interest expense
   to average net assets.......   .35%    .36%       .48%      .65%     1.01%       .69%      .61%       .66%     .71%     .52%
Ratio of net investment
   income to average
   net assets..................  9.77%   9.37%     10.53%    12.36%    15.38%     14.35%    12.68%     13.16%   11.59%   11.53%
Portfolio turnover rate........ 40.58%  73.36%     75.72%    59.41%    33.77%     21.23%    33.61%     17.35%   52.03%   42.58%
<FN>



+        Includes  accumulated  undistributed  net investment  income (including
         original issue  discount)  through  December 31, 1987 as required under
         the excise tax  provisions of the Tax Reform Act of 1986,  estimated by
         the trustees to be $.42 per share.

~        Audited by other auditors.
</FN>
</TABLE>



<PAGE>



Further  information about the performance of the Trust is contained in its most
recent Annual  Report to  Shareholders,  a copy of which will be made  available
upon request without charge.


                                                      THE TRUST

         Northeast  Investors  Trust,  herein called the Trust, is a diversified
open-end  management  investment company organized March 1, 1950 by an Agreement
and  Declaration  of  Trust  executed  under  the  laws of the  Commonwealth  of
Massachusetts.

                                            SALES WITHOUT "SALES CHARGE"

         The Trustees  wish to offer  investors an  opportunity  to share in the
benefits of a mutual fund without  requiring that they pay a sales commission or
distribution  expense,  generally  known as a "sales  charge",  "load charge" or
"12b-1 expenses". The purchase of shares of numerous other mutual funds requires
the investor to pay a substantial  amount for a selling  commission  and related
expenses in excess of the amount  received by the fund. It is the current policy
of the Trustees  that shares of the Trust be sold at net asset value,  the Trust
receiving the full amount paid by the investor.

         Brokers or dealers  may accept  purchase  and sell orders for shares of
the Trust and may impose a  transaction  charge for this  service.  Any investor
may,  however,  purchase shares without such additional charge by acquiring them
directly from the Trust.

                                         INVESTMENT OBJECTIVES AND POLICIES

         The  purpose of the Trust is to provide  investors  with a vehicle  for
investment  under the  management  of the  Trustees.  Through  this  Trust,  the
Trustees will seek to provide a managed,  diversified  investment  program,  the
primary  objective  of  which  shall  be  the  production  of  income.   Capital
appreciation  is also an objective  of the Trust,  but its  achievement  must be
compatible with the primary objective.  Under the Declaration of Trust, a change
in this investment objective would require the affirmative vote of two-thirds of
the  outstanding  shares of the Trust.  The Trust will make  limited  use of the
leverage principle. See "Leverage" below.

   
         It is the  intention of the Trustees to invest  primarily in marketable
securities  of  established   companies  which  the  Trustees   believe  provide
reasonable  income and which,  where  consistent with this  objective,  may have
potentialities  for capital  appreciation.  This would include bonds,  preferred
stocks, dividend paying common stocks, securities convertible into common stocks
and  securities  with warrants  attached.  The  proportion of the Trust's assets
invested  in each type of  security  will vary  from time to time  depending  on
market and economic conditions,


<PAGE>


and the  Trustees  may,  when  in  their  opinion  capital  appreciation  is not
compatible with the production of income, emphasize fixed income investments for
protracted  periods of time if they deem it  advisable,  even to the extent that
the total  holdings of the Trust may consist of bonds or other debt  securities,
preferred  stocks and cash.  Since 1970 the Trust has taken such a position  and
more than 80% of its assets  have been held in bonds or other  debt  securities,
preferred stocks and cash,  although in the most recent fiscal years the Trust's
holdings of common  stocks have been greater than in prior fiscal  years.  As of
September 30, 1995,  approximately  78.6% of the Trust's assets were invested in
fixed income securities.
    
         It is the further  policy of the Trust that the  Trustees  not purchase
any  security  if upon such  purchase  25% or more of the  value of the  Trust's
assets would be invested in securities of issuers in any one industry.  However,
when  securities of a given  industry  come to  constitute  more than 25% of the
value of the  Trust's  assets  by  reason  of  changes  in value of  either  the
concentrated securities or other securities, the excess need not be sold. If, as
a result of changed  circumstances in the future, these policies with respect to
industry  concentration  become in the judgment of the  Trustees  less likely to
achieve  the Trust's  primary  income  objective,  any  proposed  change in such
policies will be submitted to the shareholders.

         Although  the  Trust's   investment  in  a  diversified   portfolio  of
securities  reduces the risk inherent in the ownership of a single security,  it
cannot  eliminate  the  risk or  protect  a  shareholder  of the  Trust  against
fluctuations in the market valuation of one's shares. The prices of fixed income
securities  are normally  quite  sensitive to general  interest  rate trends and
usually vary inversely thereto. There can be no assurance that the Trust will in
fact achieve its objectives.

Risk of Lower Rated Debt Securities

         The Trust does not impose any  particular  rating  standards  which the
Trustees must utilize in making investment  decisions.  As a result, the Trust's
portfolio  has,  since  it  began  making  major  commitments  to  fixed  income
securities in the mid 1960s,  generally  included debt securities  which are not
rated as investment grade by either of the two principal  rating  services.  The
Trustees have usually relied upon their own credit analysis in making  decisions
concerning the Trust's portfolio.

         Higher  yielding and unrated or lower rated debt  securities  (commonly
referred to as "junk bonds") may be subject to greater market volatility and can
present  speculative  features  with  respect to debt  service  coverage  by the
issuer,  marketability  and liquidity of the  investment  under  adverse  market
conditions,  and risk of loss of  principal  due to issuer  default to a greater
degree than lower

<PAGE>


yielding, highly rated securities. Bonds which are not rated as investment grade
may be more  susceptible  than  higher  rated  securities  to real or  perceived
adverse  economic  conditions,  such as a  projected  recession  which  causes a
lessening of  confidence in the ability of highly  leveraged  issuers to service
outstanding debt.

         Investors  should  consider  the  relative  risks of investing in these
types of securities,  which are generally not meant for short-term  investments.
See the  Appendix  for further  information  concerning  the Trust's  investment
portfolio.

Leverage

         In order to raise  additional funds for investment the Trust may borrow
money  from  banks.  Such  borrowing  will  normally  not  be  continued  over a
protracted period when short term interest rates exceed the yield available from
longer term  securities.  The  Trustees  intend to use the  proceeds of any such
borrowings to purchase debt  securities  yielding more than the interest rate on
the borrowing.  Moreover, the ability to borrow permits the Trustees to minimize
uninvested  cash  and  to  fund  redemptions   without   liquidating   portfolio
securities. Any investment gains made with the additional funds in excess of the
interest  paid will cause the net asset value of the Trust shares to rise faster
than  would  otherwise  be  the  case.  On the  other  hand,  if the  investment
performance of the additional  funds fails to cover their cost to the Trust, the
net asset value of the Trust will  decrease  faster than would  otherwise be the
case. This is the speculative factor known as "leverage".

         The  Declaration of Trust permits the borrowing of money from banks for
the purposes of the Trust if, in the opinion of the Trustees, such borrowing may
be  advantageously  made to increase the earning power of the Trust, but only up
to 25% of the gross assets of the Trust taken at cost at the time the borrowings
are made. The Trustees may also temporarily  borrow from banks for extraordinary
or  emergency  purposes  but only to an amount  that the  aggregate  of all bank
borrowings  of the Trust  shall not exceed 30% of the gross  assets of the Trust
taken at cost at the time the borrowings are made.

   
         The amount of  leverage  to be  outstanding  at any one time  cannot be
estimated in advance since the Trustees may vary the amount of  borrowings  from
time to time, within the authorized  limits,  as they deem advisable,  including
having no  borrowings  at all.  The  outstanding  borrowings  by the Trust as of
September 30 for the years 1986-1995 are set forth on page _4.
    


<PAGE>



                                               MANAGEMENT OF THE TRUST

         The  Trustees  of the Trust have been  elected by the  shareholders  or
appointed  by the  Trustees  to fill a vacancy.  They have full powers as to the
investment  of the  assets  of  the  Trust,  subject  to  the  restrictions  and
limitations  imposed by the  Declaration  of Trust.  The Trust has no investment
adviser or management contract.

         The Trustees principally  responsible for the day-to-day  management of
the Trust's portfolio are Ernest E. Monrad and Bruce H. Monrad. Ernest E. Monrad
has served as a Trustee of the Trust since 1960 and as its Chairman  since 1969.
Bruce H. Monrad has been  associated  with the Trust  since  July,  1989 and was
appointed a Trustee in May, 1993.

                                                      EXPENSES

         Under the Declaration of Trust, the Trustees are entitled to receive an
annual fee equal to 1/2 of 1% of the principal of the Trust, computed at the end
of each quarter  year at the rate of 1/8 of 1% of the  principal at the close of
such quarter. The principal of the Trust for this purpose is taken as a total of
the market value of the portfolio and other assets less all liabilities,  except
accrued  Trustees' fees. Other than the fee to the Trustees,  no compensation is
paid by the Trust to any person other than in the  ordinary  course of business.
In addition to the services  furnished to the Trust by the  Trustees,  there are
other  expenses  of the  Trust  which  are paid by it  directly.  These  include
expenses such as taxes,  custodian's fees and expenses,  legal and auditing fees
and expenses,  bookkeeping  expenses,  and the expense of qualifying  shares for
sale under federal and state laws. The Trust also acts as its own transfer agent
and, as such,  carries out all  functions  relating  to the  maintenance  of its
shareholder  accounts,  transfers  and  redemption  of shares,  and  mailings to
shareholders and pays the expenses relating thereto,  including the compensation
of persons performing these functions and data processing expenses.

                                            HOW TO PURCHASE TRUST SHARES

   
         As indicated on page __6__ under "Sales Without _Sales Charge_", shares
are sold by the Trust  directly  to  investors  at net asset value with no sales
charge or premium added to the price paid by the purchaser. Applications for the
purchase of shares will be  received on any full  business  day at the office of
the  Trust,  50  Congress  Street,  Boston,   Massachusetts  02109.  An  initial
investment  of at least $1000 is  required.  There is no minimum for  subsequent
investments  either  by mail or  telephone;  there is a  maximum  for  telephone
investments of $100,000.
    


<PAGE>



         Investors  in the Trust may  arrange to make  investments  on a regular
basis under the Trust's  automatic  investment plan through  regular  deductions
(minimum $50) from their bank checking account.

         The public offering price to investors whose  applications are received
before the close of the New York Stock Exchange on a day the Exchange is open is
the net asset value  determined as of the close of the Exchange on that day. Net
asset  value is  determined  on the  basis of the  market  value of the  Trust's
assets.  If an  application  is received after the close of the Exchange or on a
day the  Exchange  is not open,  the  applicable  net asset  value  will be that
determined  at the close of the Exchange on the next day on which it is open. In
any event,  the price of shares is based upon the next  calculation of net asset
value after an order is placed.  The sale of shares will be suspended during any
period when the right of redemption is suspended.

                                                  INVESTMENT PLANS

         The Trust offers shareholders open accounts and a cumulative investment
plan, as well as tax-advantaged  retirement plans, including a Prototype Defined
Contribution Plan for sole proprietors, partnerships and corporations, which may
include a 401(k) savings feature,  Individual  Retirement  Accounts,  and 403(b)
Retirement  Accounts.  Details of these  investment plans are available from the
Trust at the address shown on the cover of this Prospectus.

                                                REDEMPTION OF SHARES

         The Trust  provides a market for its shares.  The  Declaration of Trust
provides in substance  that the  shareholders  shall be entitled  ordinarily  to
sell, and the Trust shall be required to buy, shares at net asset value thereof,
less  any  liquidating  charge  that may be  imposed  by the  Trustees  in their
discretion,  which  charge,  if  imposed  shall be at a rate  determined  by the
Trustees not exceeding 1% of such net asset value. It has been the policy of the
Trustees  since the inception of the Trust not to charge such a liquidating  fee
so that  shareholders  may  redeem  their  shares  at the full net  asset  value
thereof.  This  policy  can be  changed by the  Trustees  without  notice to the
shareholders.

   
         For such purpose the shares must be  surrendered to the Trustees at the
office of the Trust,  properly endorsed for transfer.  For redemptions in excess
of $5,000 the shareholder's signature(s) must be guaranteed by a U.S. commercial
bank or trust company or a member firm of a recognized  stock  exchange or other
authorized guarantor institution, and in the case of fiduciary,  partnership and
corporate holdings,  evidence of authority to sell, together with a request that
the Trustees


<PAGE>


purchase the same and pay the shareholder for the shares so surrendered. A stock
power, with the shareholder's signature(s) similarly guaranteed,  should be used
to redeem shares for which a certificate has not been issued.  In either case, a
notary public is not an acceptable guarantor.  Mere witnessing of a signature is
not sufficient;  a specific signature guarantee must be made with respect to all
signatures.  Redemption  requests cannot be honored until all  documentation has
been  received in proper  order;  when payment for shares has been made by check
redemption requests will be processed only after ten business days from the date
of the purchase.
    
         Payment  to the  shareholder  must  ordinarily  be  made  within  seven
calendar  days  after  the  shares  together  with   instructions  are  properly
deposited.  The Trustees reserve the right to deliver assets in whole or in part
in kind in lieu of cash.  The Trustees have elected to be governed by Rule 18f-1
under the  Investment  Company Act of 1940,  as  amended,  pursuant to which the
Trustees  are  obligated  to redeem  shares  solely in cash up to the  lesser of
$250,000  or 1 percent  of the net asset  value of the Trust  during  any 90-day
period for any one shareholder.  Shareholders receiving redemptions in kind will
incur brokerage costs in converting securities received to cash.

         Shares  received by the Trust for  redemption at or before the close of
the New York  Stock  Exchange  on a day on which  the  Exchange  is open will be
redeemed on the basis of the net asset value  determined  as of the close of the
Exchange  that day; if the day of deposit is not such a day or if the deposit is
made after the close of the Exchange on such a day, the redemption price will be
based on the net asset value  determined  as of the close of the Exchange on the
next day on which it is open.

   
         Shareholders  who are  investors in a  tax-advantaged  retirement  plan
should consider specific taxpayer restrictions,  penalties,  and procedures that
may be  associated  with  redemptions  from  their  retirement  plan in order to
qualify under the provisions of the Internal  Revenue Code. The Trust assumes no
responsibility  for determining  whether any specific  redemption  satisfies the
conditions  of  federal  tax  laws.  That  determination  is  the  shareholder's
responsibility.  Penalties,  if any, apply to redemptions  from the plan, not to
redemptions from the Trust and are governed by federal tax law alone.
    

         Telephone redemptions are not permitted (unless confirmed in writing on
the same day),  except that telephone  instructions from the registered owner to
exchange shares of the Trust for shares of Northeast  Investors Growth Fund will
be accepted.  Existing  shareholders  may also make  additional  investments  by
telephone.  No  specific  election  is  required  in the  Application  to obtain
telephone  exchange or  purchase  privileges.  The Trust will employ  reasonable
procedures, including

<PAGE>


requiring personal identification prior to acting on telephone instructions,  to
confirm that such  instructions  are genuine.  If the Trust does not follow such
procedures  it may be  liable  for  losses  due to  unauthorized  or  fraudulent
instructions,  but  otherwise  will not be  liable  for  following  instructions
communicated by telephone that it reasonably believes to be genuine.

                                      DIVIDENDS, DISTRIBUTIONS & FEDERAL TAXES

   
         The Trust has paid  dividends in each quarter  since its  organization.
Payments  from net  investment  income  are  generally  made  around  the end of
February,  May, August and November.  It is the Trust's policy to distribute net
realized capital gains on sales of investments  (less any available capital loss
carry forward) and such distributions,  if any, would be made between October 31
and December 31. No such capital gain distribution has been made since 1968.
    

         The holders of shares are entitled to receive, annually, or more often,
dividends  in an  amount  equal  approximately  to the net  income  of the Trust
(defined in the  Declaration of Trust as the gross earnings less the expenses of
the Trust) and such other  dividends as the  Trustees  may  declare.  As the net
income fluctuates from year to year, no fixed dividend can be promised.

         Any dividends or distributions  paid shortly after a purchase of shares
by an investor will have the effect of reducing the per share net asset value of
his  shares  by  the  per  share  amount  of  the  dividends  or  distributions.
Furthermore,  such  dividends or  distributions,  although in effect a return of
capital, are subject to income taxes.

         It is the policy of the Trust to distribute  all of its net  investment
income  and net  realized  gains for each year in  dividends  and  capital  gain
distributions  which will be taxable  for  federal  income tax  purposes  to the
shareholders of the Trust,  other than  shareholders  exempt from federal income
tax. In such event,  the Trust itself will not be subject to federal  income tax
on its net investment  income and net realized gains.  The Trust will inform its
shareholders  each year of the  amount  and  nature of the  income  and gains it
distributes to them.  Shareholders  may be  proportionately  liable for taxes on
income and gains of the Trust,  but  shareholders who are not subject to federal
tax on their income will not be required to pay such tax on amounts  distributed
to them by the Trust.  Dividends  and  capital  gain  distributions  may also be
subject to state and local taxes.

                                       CAPITALIZATION AND SHAREHOLDERS' RIGHTS

         The  capitalization  of  the  Trust  consists  solely  of an  unlimited
authorized  number of full and  fractional  shares of beneficial  interest,  all
shares  having  equal  rights  pro  rata  in  voting,  dividends,   assets,  and
liquidation. Voting rights

<PAGE>


include the election of  Trustees,  amendment  of the  Declaration  of Trust and
amendment  of  the  Custodian  Agreement.  The  Trust  is  wholly  owned  by the
shareholders after deducting  liabilities in the form of current liabilities and
bank loans which,  from time to time, may be  outstanding.  There are no options
outstanding or intended to be created.  All shares of beneficial interest are of
$1 par value, validly issued, fully paid and nonassessable, are transferable and
have no fixed  dividend rate.  Each  shareholder is entitled to receive from the
Trust semi-annually a report containing  financial  statements and a list of the
Trust's investments as of a reasonably current date.

         Any inquiries by shareholders may be made in writing,  addressed to the
Trust at the address shown on the cover of this Prospectus.

APPENDIX-PORTFOLIO COMPOSITION

   
The table below  reflects the  composition  by quality  rating of the investment
portfolio of the Trust on a month-end weighted average basis for the fiscal year
ended  September  30, 1995.  The table  reflects the  percentage of total assets
represented by fixed income  securities  rated by Standard & Poor's  Corporation
("S&P") and by unrated  fixed  income  securities.  As noted  under  "Investment
Objectives and  Policies-Risk of Lower Rated Debt Securities" the Trust does not
impose  particular  rating  standards  which the Trustees must utilize in making
investment  decisions.   The  allocations  in  the  table  are  not  necessarily
representative of the composition of the Trust's portfolio at other times.


<TABLE>
<CAPTION>

S&P Rating                                  Portfolio
Category                                    Composition
<S>                                               <C>    

Unrated. . . . . . ......................         27.48%
Aaa/AAA..................................             -
Aa/AA....................................             -
A/A......................................             -
Baa/BBB..................................          1.28%
Ba/BB....................................          5.03%
B/B......................................         47.50%
Caa/CCC..................................         12.52%
Ca,C/CC,C,D..............................          6.19%
</TABLE>

Set forth below is a description  of the rating  categories.  The ratings of S&P
represent  their opinion as to the quality of the securities that they undertake
to rate.  It should be  emphasized,  however,  that  ratings  are  relative  and
subjective and are not absolute standards of quality.
    

<PAGE>



DESCRIPTION OF S&P CORPORATE BOND RATINGS 

AAA - Debt rated AAA has the highest  rating  assigned by Standard & Poor's to a
debt  obligation.  Capacity to pay  interest  and repay  principal  is extremely
strong.

AA - Debt  rated  AA has a very  strong  capacity  to  pay  interest  and  repay
principal and differs from the higher rated issues only in small degree.

A - Debt rated A has a strong  capacity  to pay  interest  and repay  principal,
although it is somewhat more  susceptible  to the adverse  effects of changes in
circumstances and economic conditions.

BBB - Debt rated BBB is regarded as having an adequate  capacity to pay interest
and  repay  principal.   Whereas  it  normally  exhibits   adequate   protection
parameters,  adverse  economic  conditions  or changing  circumstances  are more
likely to lead to a weakened  capacity to pay interest and repay  principal  for
debt in this category than in higher rated categories.

BB, B, CCC, CC, C - Debt rated BB, B, CCC, CC and C is regarded,  on balance, as
predominantly  speculative  with  respect to capacity to pay  interest and repay
principal in  accordance  with the terms of the  obligation.  BB  indicates  the
lowest degree of speculation and C the highest degree of speculation. While such
debt will likely have some  quality and  protective  characteristics,  these are
outweighed by large uncertainties or major risk exposures to adverse conditions.

D - Debt rated D is in  default,  and payment of interest  and/or  repayment  of
principal is in arrears.



<PAGE>





                                  

                                                  NORTHEAST INVESTORS TRUST
                                                     50 Congress Street
                                                Boston, Massachusetts  02109
                                                       (800) 225-6704
                                                       (617) 523-3588

                                                SHARES OF BENEFICIAL INTEREST

                                             STATEMENT OF ADDITIONAL INFORMATION

   
                                                      February 1, 1996


                  This  Statement  of  Additional  Information  supplements  the
Prospectus  for  the  Trust  dated  February  1,  1996  and  should  be  read in
conjunction  with the Prospectus.  A copy of the Prospectus may be obtained from
the Trust at the above address. This Statement of Additional  Information is not
a Prospectus.
    


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

                                                      TABLE OF CONTENTS


THE TRUST...................................................................B-2

INVESTMENT OBJECTIVES, POLICIES AND RESTRICTIONS............................B-2

MANAGEMENT OF THE TRUST.....................................................B-3

COMPENSATION OF TRUSTEES....................................................B-5

CUSTODIAN AND INDEPENDENT ACCOUNTANTS.......................................B-5

BROKERAGE...................................................................B-6

PRICE AND NET ASSET VALUE...................................................B-6

SHAREHOLDER PLANS...........................................................B-7

TAX-ADVANTAGED RETIREMENT PLANS.............................................B-8

DIVIDENDS, DISTRIBUTIONS & FEDERAL TAXES....................................B-9

ADDITIONAL INFORMATION CONCERNING SHAREHOLDERS' RIGHTS......................B-10

FINANCIAL STATEMENTS                                                        B-13

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



<PAGE>



                                    THE TRUST



         Northeast Investors Trust, herein called the Trust, is a diversified 
open-end management investment company organized March 1, 1950 by an Agreement 
and Declaration of Trust executed under the laws of The Commonwealth of
Massachusetts.


                INVESTMENT OBJECTIVES, POLICIES AND RESTRICTIONS

         As explained in the Prospectus, the purpose of the Trust is to provide 
investors with a vehicle for investment under the management of the Trustees. 
Through this Trust, the Trustees will seek to provide a managed, diversified 
investment program, the primary objective of which shall be the production of 
income.  Capital appreciation is also an objective of the Trust, but its 
achievement must be compatible with the primary objective.

         In addition to the investment objectives and policies described in the 
Prospectus, the Trust has adopted certain investment restrictions.  So long as 
these restrictions remain in effect, the Trustees may not:
(1) Purchase any securities which would cause more than 5% of the Trust's total 
assets at the time of such purchase to be invested in the securities of any 
issuer, except the United States Government.  (2) Purchase any securities which 
would cause the Trust at the time of such purchase to own more than 10% of any 
class of any issuer.  (3) Purchase the securities of any issuer engaged in 
continuous operation for less than three years.  (4) Purchase real estate or
commodities or commodities contracts, but this limitation does not preclude an 
investment in the securities of organizations which deal in real estate or 
commodities or in securities secured by interests in real estate.
(5) Purchase the securities of any investment company, except in connection 
with a merger, consolidation or acquisition or by purchase of securities of 
closed-end investment companies in regular transactions in the open market.  
(6) Purchase securities on margin or effect short sales of securities.  
(7) Make loans, except that the Trust may acquire publicly distributed bonds, 
debentures, notes and other debt securities.  (8) Act as an underwriter of 
securities except insofar as the Trust might technically be deemed to be an 
underwriter for purposes of the Securities Act of 1933 upon the disposition of 
certain securities.  (9) Invest in companies for the purpose of exercising 
management or control.  (10) Invest in puts, calls, straddles, spreads or any 
combinations thereof.  (11) Purchase or retain the securities of any
issuer if all Trustees together own more than 1/2 of 1% of the securities of 
such issuer.  (12) Deal as principal with the Trust in the purchase or sale of 
portfolio securities.  (13) Deal as agent with the Trust in the purchase or sale
of portfolio securities.  (14) Invest in securities for which there is no 
readily available market, if at the time of acquisition more than 5% of the 
Trust's assets would be invested in such securities.  (15) Purchase 
participations or other direct interests in

<PAGE>


oil, gas or other mineral  exploration or development  programs.  (16) Invest in
warrants if at the time of acquisition  more than 2% of the Trust's assets would
be invested in warrants.  (17) Invest in securities of foreign issuers if at the
time of  acquisition  more than 10% of the Trust's  assets  would be invested in
such securities.

   
         The above  policies do not preclude the  purchase of  securitized  bank
loans  or the  lending  of  portfolio  securities  to  broker-dealers.  Loans of
portfolio  securities  of the  Trust  will  be  made,  if at all,  in  strictest
conformity with applicable federal and state rules and regulations.  While there
may be  delays in  recovery  of  loaned  securities  or even a loss of rights in
collateral  supplied  should the borrower fail  financially,  loans will be made
only to firms deemed by the Trust's  management  to be of good standing and will
not be made unless, in the judgment of the Trust's management, the consideration
to be earned  from such loans would  justify the risk.  The purpose of such loan
transactions is to afford the Trust an opportunity to continue to earn income on
the securities loaned and at the same time to earn income on the collateral held
by it.


         The Trust does not intend to engage in trading for short-term profits, 
and portfolio turnover will be limited in accordance with the Trust's objective 
of producing income.  This does not, however, preclude an occasional
investment for the purpose of short-term capital appreciation.  During the 
fiscal years ended September 30, 1994 and 1995 the rates of total portfolio 
turnover were 73.36% and 40.58%  respectively.  Investment policy or changed 
circumstances may require, in the opinion of the Trustees, an increased rate of 
such portfolio turnover.


                             MANAGEMENT OF THE TRUST

        The trustees of the Trust are Ernest E. Monrad, Robert B. Minturn, Jr., 
Bruce H. Monrad, and C. Earl Russell, all of 50 Congress Street, Boston, 
Massachusetts, Fred L. Glimp, 1350 Massachusetts Avenue, Cambridge,
Massachusetts and J. Murray Howe, One Post Office Square, Boston, Massachusetts.
Mr. Ernest E. Monrad is Chairman of the Trustees and is the principal executive 
and financial officer of the Trust.  Messrs. Ernest E. Monrad, Bruce H. Monrad
and Minturn are deemed "interested persons" of the Trust under the Investment 
Company Act of 1940, as amended, because they are Chairman, Vice President, and 
Clerk of the Trustees, respectively.  William A. Oates, Jr., 50 Congress Street,
Boston, Massachusetts serves as President of the Trust.  Gordon C. Barrett, 
50 Congress Street, Boston, Massachusetts serves as Treasurer of the Trust.  
The principal occupations of each of Messrs. Ernest E. Monrad, Oates, Minturn, 
Barrett and Bruce H. Monrad for the last five years have been their respective 
positions with the Trust and, in the case of Mr. Oates, with Northeast Investors
Growth Fund.  Bruce H. Monrad has been associated with the Trust since July, 
1989 and was appointed a Trustee in May, 1993.  Ernest E. Monrad is the father 
of Bruce H. Monrad.
    

<PAGE>


         The Trustees have been elected by the shareholders or appointed by the 
Trustees to fill vacancies.  They have full powers as to the investment of the 
assets of the Trust, subject to the restrictions and limitations imposed by the 
Declaration of Trust.  The Trust has no investment adviser or management  
contract.

   
         ERNEST E. MONRAD is Chairman, Assistant Treasurer and a Trustee of 
Northeast Investors Growth Fund, Boston, Massachusetts; a Director of Northeast 
Management & Research Company, Inc., Boston, Massachusetts; Vice President and 
a Director of Guild, Monrad & Oates, Inc., Boston, Massachusetts; Vice President
and a Director of Furman Lumber, Inc., Billerica, Massachusetts; a Director of 
The New America High Income Fund, Inc., Boston, Massachusetts; and
a Trustee of Century Shares Trust, Boston, Massachusetts.  He is 65.


         WILLIAM A. OATES, JR. is President and a Trustee of Northeast Investors
Growth Fund, Boston, Massachusetts; President and a Director of Northeast 
Management & Research Company, Inc., Boston, Massachusetts; Vice President, 
Treasurer and a Director of Guild, Monrad & Oates, Inc., Boston, Massachusetts; 
a Trustee and Treasurer of the Roxbury Latin School, West Roxbury, 
Massachusetts; a Director of Clifford of Vermont, Inc., Bethel, Vermont, Furman
Lumber, Inc., Billerica, Massachusetts and the Horn Corporation, Ayer, 
Massachusetts; a Corporator of the Dedham Institute for Savings, Dedham, 
Massachusetts; and President of the Board of Trustees of Groton School, Groton,
Massachusetts.  He is 53.

        ROBERT B. MINTURN, JR. is Vice President, Clerk and a Trustee of 
Northeast Investors Growth Fund, Boston, Massachusetts; Vice President, 
Treasurer, Clerk and a Director of Northeast Management & Research Company,Inc.,
Boston, Massachusetts; Vice President, Assistant Treasurer, Clerk and a Director
of Guild, Monrad & Oates, Inc., Boston, Massachusetts; and a Trustee, Clerk and
Assistant Treasurer of The Boston Home, Inc., Boston, Massachusetts.  He is 56.

        BRUCE H. MONRAD is a Vice President of Guild, Monrad & Oates, Inc., 
Boston, Massachusetts and a Director of Furman Lumber, Inc., Billerica, 
Massachusetts.  He is 33.

        GORDON C. BARRETT is a Vice President of Guild, Monrad & Oates, Boston, 
Massachusetts and a Vice President and Treasurer of Northeast Investors Growth 
Fund.  He is 39.

         C. EARL RUSSELL has been engaged in accounting practice since 1932 and 
continues as counsel to Russell, Brier & Co., a partnership which he founded in 
1934.  He is Treasurer and Trustee of Lahey Clinic Foundation, Inc.,
Burlington, Massachusetts and a Director of the Citizenship Training Group,Inc.,
Boston, Massachusetts.  He is 87.


<PAGE>



        FRED L. GLIMP has been Vice President for Alumni Affairs and Development
 of Harvard University, Cambridge, Massachusetts since 1979.  He is 69.

        J. MURRAY HOWE is of counsel to the Boston law firm of Sullivan & 
Worcester.  He also serves as Secretary of Iron Mountain Information Services, 
Inc. and a Director and Clerk of Schooner Capital Corporation, both of
Boston, Massachusetts.  He is 75.

         The total number of shares owned beneficially by the Trustees and 
members of their immediate families on January 10, 1996 was 342,223 shares 
(.43%).


                            COMPENSATION OF TRUSTEES

        Under the Declaration of Trust, the Trustees are entitled to receive an 
annual fee equal to 1/2 of 1% of the principal of the Trust, computed at the end
of each quarter year at the rate of 1/8 of 1% of the principal at the
close of such quarter.  The principal of the Trust for this purpose is taken as 
a total of the value of the portfolio and other assets less all liabilities, 
except accrued Trustees' fees, valued as set forth below under "Price and Net 
Asset Value".  From the total fee of $3,377,664 for the fiscal year ended 
September 30, 1995, Ernest E. Monrad received $1,540,888 as Chairman of the 
Trustees, Bruce H. Monrad and Robert B. Minturn, Jr. received $610,538 and 
$200,000, respectively, as Trustees and William A. Oates, Jr. received 
$991,288 as President of the Trust.  Each of the Trustees who is not also an 
officer of the Trust received compensation of $11,750 from the total Trustee's 
fee.  There are arrangements providing for payment from the Trustees' fee of 
pension benefits upon the death, disability or retirement of
the Trustees.
    
         Under the Declaration of Trust, the Trustees are required to furnish 
the Trust from their compensation financial and statistical services for the 
Trust and such office space as the Trust may require.  In addition, the
Trustees have in the past, and intend in the future, to spend part of their fee 
directly for advertising and other promotional expenses.


                      CUSTODIAN AND INDEPENDENT ACCOUNTANTS

         The custodian for the Trust is Investors Bank and Trust, 
89 South Street, Boston, Massachusetts.  The custodian maintains custody of the 
Trust's assets.

        The independent accountants for the Trust are Coopers & Lybrand L.L.P., 
One Post Office Square, Boston, Massachusetts.  Coopers & Lybrand L.L.P. audits 
the Trust's annual financial statements included in the annual report to
shareholders, reviews the Trust's filings with the Securities and Exchange 
Commission on Form N-1A and prepares the Trust's federal income and excise tax 
return.



<PAGE>



                                    BROKERAGE

         Decisions to buy and sell securities for the Trust and assignment of 
its portfolio business and negotiation of its commission rates are made by the 
Trustees.  The Trustees have a policy of not having any dealings as principal or
agent with the Trust when they make purchases and sales for the Trust's 
investment portfolio.  The Trust does not effect transactions in portfolio 
securities through dealers affiliated with any Trustee.

        It  is the Trustees'  policy to obtain the best security price
available, and, in doing so, they will assign portfolio executions and negotiate
commission  rates in accordance  with the  reliability and quality of a broker's
services and their value and expected  contribution  to the  performance  of the
Trust.  In order to minimize  brokerage  charges,  the Trustees  seek to execute
portfolio transactions with the principal market maker for the security to which
the  transaction  relates  in the  over-the-counter  market  unless  it has been
determined that best price and execution are available elsewhere.

   
        During the fiscal year ended September 30, 1995, the Trust engaged in 
portfolio transactions involving broker-dealers totalling $634,365,057.  
Of this amount $43,986,813 involved trades with brokers acting as agents in 
which such brokers received total brokerage commissions of $66,095.  
The remaining $590,378,244 in portfolio trades consisted of principal 
transactions with market makers and other dealers.  During the fiscal year ended
September 30, 1994 brokerage commissions paid totalled $249,026; in fiscal 1993 
brokerage commissions paid totalled $152,605.  All such portfolio transactions 
completed by the Trust during the year ended September 30, 1995 were carried out
with broker-dealers that have provided the Trust with statistics, other 
information and wire and other services.
    


                            PRICE AND NET ASSET VALUE

         It is the current policy of the Trustees that the public offering price
of shares of the Trust equal their net asset value, the Trust receiving the full
amount paid by the investor.  The net asset value is determined by the Trustees 
as of the close of the New York Stock Exchange on each day that the Exchange is
open, and is the only price available to investors whose orders were received 
prior to the close of the Exchange on that day.  The price to investors
whose applications for purchase are received after the close of the Exchange or
on a day the Exchange is not open will be the net asset value determined as of 
the close of the Exchange on the next day on which it is open.  The New York 
Stock Exchange is customarily closed on New Years Day, President's Day, Good 
Friday, Memorial Day, Independence Day, Labor Day, Thanksgiving and Christmas.  
The Declaration of Trust requires that the net asset value of the Trust's shares
be determined by dividing the value of the Trust's securities, plus any cash and
other assets (including dividends accrued) less all liabilities (including 
accrued expenses but excluding capital and surplus) by the number of shares 
outstanding.  Securities and other assets for which

<PAGE>


market  quotations are readily  available are valued at market values determined
on the basis of the last quoted  sale prices  prior to the close of the New York
Stock  Exchange  (or the last  quoted bid prices in the event there are no sales
reported on that day) in the principal market in which such securities  normally
are traded as  publicly  reported or  furnished  by  recognized  dealers in such
securities.  Securities  and other  assets for which market  quotations  are not
readily available (including restricted securities,  if any) are valued at their
fair value as determined  in good faith under  consistently  applied  procedures
approved by the Board of Trustees. Securities may also be valued on the basis of
valuations  furnished  by a  pricing  service  that uses  both  dealer  supplied
valuations  and  evaluations  based on expert  analysis of market data and other
factors if such  valuations  are  believed to reflect more  accurately  the fair
value of such securities. Adjustment will be made for fractions of a cent to the
next highest cent. The Trust makes no special payment for the daily  computation
of its net asset value.


                                SHAREHOLDER PLANS

Open Accounts

         Upon making an initial investment (minimum amount $1,000), a 
shareholder will automatically have an Open Account established for him on the 
books of the Trust.  Once any account is opened there is no limitation on the
size or frequency of investment.  The shareholder will receive a confirmation 
from the Trust of this and each subsequent transaction in his Account showing 
the current transaction and the current number of shares held.  A shareholder 
may make additional investments in shares of the Trust at any time by ordering 
by telephone (maximum of $100,000) or mail from the Trust shares at the then 
applicable public offering price.  Shares held in an Open Account may be 
redeemed as described in the Prospectus under "Redemption of Shares".  Income 
dividends and capital gains distributions are credited in shares on the payment 
date (which may be different than the record date) at the applicable record date
closing net asset value, unless a shareholder has elected to receive all income
dividends and/or capital gains distributions in cash.

   
Automatic Investment and Withdrawal Plans


        These Plans have been developed to accommodate those who wish to make 
purchases or sales of shares of the Trust on a continuing basis without the 
imposition of any fee or service charge. Subject to the initial investment
limitation of $1000, any shareholder maintaining an Open Account may request in
his application or otherwise in writing that investments be made through 
automatic deductions (minimum of $50) from his bank checking account or that 
redemptions be made automatically with the redemption price paid by check or 
electronic funds transfer.  The shareholder may cancel his participation

<PAGE>


in either Plan at any time, and the Trust may modify or terminate either Plan at
any time.

         An  investor  should  understand  that  he is  investing  in a
security,  the  price of which  fluctuates,  and that  under  the  Plans he will
purchase or sell shares regardless of their price level; that if he terminates a
Plan and sells his accumulated  shares at a time when their market value is less
than his cost,  he will incur a loss.  In the case of the  Automatic  Investment
Plan,  he should also take into  account his  financial  ability to continue the
Plan through  periods of low prices and that the Plan cannot protect him against
loss in declining markets.
    

                         TAX-ADVANTAGED RETIREMENT PLANS

        In addition to regular accounts, the Trust offers the tax-advantaged 
retirement plans which are described briefly below.  Contributions to these 
plans are invested in shares of the Trust; dividends and other distributions are
reinvested in shares of the Trust.  Contributions may be invested in shares of 
Northeast Investors Growth Fund as well as shares of the Trust.

        Contributions to these retirement plans, within the limits and 
circumstances specified in applicable provisions of the Internal Revenue Code, 
are excludable or deductible from the participant's income for federal income
tax purposes.  In addition, non-deductible or after-tax contributions may be 
made to these retirement plans to the extent permitted by the Internal Revenue 
Code.  Reinvested dividends and other distributions accumulate free from federal
income tax while the shares of the Trust are held in the plan.  Distributions 
from these plans are generally included in income when received; however, after-
tax or non-deductible contributions may be recovered without additional federal 
income tax.  Premature distributions, insufficient distributions after age 
70 1/2 or excess contributions may result in penalty taxes.

        Investors Bank and Trust serves as trustee or custodian of each of the 
following plans.  It is entitled to receive specified fees for its services.  
Detailed information concerning each of the following plans (including
schedules of trustee or custodial fees) and copies of the plan documents are 
available upon request to the Trust at its offices.

        An individual investor or employer considering any of these retirement 
plans should read the detailed information for the plan carefully and should 
consider consulting an attorney or other competent advisor with respect to
the requirements and tax aspects of the plans.


<PAGE>



Prototype Defined Contribution Plan

        The Trust offers a Prototype Defined Contribution Plan suitable for 
adoption by businesses conducted as sole proprietorships, partnerships or 
corporations.

         The employer establishes a Prototype Defined Contribution Plan by 
completing an adoption agreement specifying the desired plan provisions.  
The adoption agreement offers flexibility to choose appropriate coverage,
eligibility, vesting and contribution options subject to the requirements of 
law.  Under a supplement to the Prototype Defined Contribution Plan, an employer
may establish a salary reduction or 401(k) plan.

Individual Retirement Account (IRA)

         An individual may open his own Individual Retirement Account using a 
custodial account form approved for this purpose by the IRS.  An individual may 
have an IRA even though he is also an active participant in a pension or
profit-sharing plan or certain other plans.  However, depending on the 
individual's adjusted gross income and tax return filing status, contributions 
for an individual who is an active participant in another plan may be partially 
or entirely non-deductible.

403(b) Retirement Account

         Certain charitable and educational institutions may make contributions 
to a 403(b) Retirement Account on behalf of an employee.  The employee may enter
into a salary reduction agreement with the employer providing for the
employee to reduce his or her pay by the amount specified in the agreement and 
for the employer to contribute such amount to the employee's 403(b) Retirement 
Account.  Funds in the account may generally be withdrawn only upon the 
participant's reaching age 59 1/2 or termination of employment, financial 
hardship, disability, or death.


                    DIVIDENDS, DISTRIBUTIONS & FEDERAL TAXES

        The Trust has paid dividends in each quarter since organization.  
Payments are generally made around the end of February, May, August and 
November.  It is the Trust's policy to distribute net realized capital gains on
sales of investments (less any available capital loss carryforward) and such 
distributions, if any, would be made between October 31 and December 31.  
See Note C to the Financial Statements for information concerning the amount of 
the Trust's capital loss carryforwards.  A table of payments from net income is 
shown in the Prospectus under the caption "Financial Highlights".   
Dividends and distributions are credited in shares of the Trust unless the 
shareholder elects to receive cash.


<PAGE>



        The holders of shares are entitled to receive, annually, or more often,
dividends in an amount equal approximately to the net income of the Trust 
(defined in the Declaration of Trust as the gross earnings less the expenses
of the Trust) and such other dividends as the Trustees may declare.  As the net 
income fluctuates from year to year, no fixed dividend can be promised.

         Any dividends or distributions paid shortly after a purchase of shares 
by an investor will have the effect of reducing the per share net asset value of
one's shares by the per share amount of the dividends or distributions.  
Furthermore, such dividends or distributions, although in effect a return of 
capital, are subject to income taxes.

        It is the policy of the Trust to distribute its net investment income 
and net realized gains for each year in taxable dividends and capital gain 
distributions so as to qualify as a "regulated investment company" under the
Internal Revenue Code.  The Trust did so qualify during its last taxable year. 
Such qualification does not involve supervision of management or investment 
 practices or policies.

         A regulated investment company which meets the diversification
of assets and source of income  requirements  prescribed by the Internal Revenue
Code is accorded  conduit or "pass  through"  treatment if it distributes to its
shareholders at least 90% of its taxable income  exclusive of net capital gains,
i.e., it will be taxed only on the portion of such income which it retains.

        To the extent that a regulated  investment company distributes
the excess of its net  long-term  capital gain over its net  short-term  capital
loss (including any capital loss  carryforward  from prior years),  such capital
gain is not taxable to the company but it is taxable to the shareholder.

        Income dividends and capital gain distributions are taxable as 
described, whether received in cash or additional shares.

        The foregoing discussion relates to federal income taxation.  
Dividends and capital gain distributions may also be subject to state and local
taxes.


             ADDITIONAL INFORMATION CONCERNING SHAREHOLDERS' RIGHTS

         The  shares of the Trust  have  noncumulative  voting  rights,
which  means  that the  holders  of more than 50% of the  shares  voting for the
election  of  Trustees  can elect 100% of the  Trustees if they choose to do so,
and, in such event,  the  holders of the  remaining  less than 50% of the shares
voting for the election of the Trustees will not be able to elect any Trustee or
Trustees.


<PAGE>



        Under Massachusetts law, shareholders could, under certain 
circumstances, be held personally liable for the obligations of the Trust.  
However, the Declaration of Trust provides that the Trustees shall have no power
to bind the shareholders personally and requires that all contracts and other 
instruments shall recite that the same are executed by the Trustees as Trustees
and not individually and that the obligations of such instruments are not 
binding upon any of the Trustees or shareholders individually but are binding 
only upon the Trust's assets.  The Trust is advised by counsel (Mintz, Levin, 
Cohn, Ferris, Glovsky and Popeo, P.C.) that under the applicable Massachusetts 
decisions, no personal liability can attach to the shareholders under contracts
of the Trust containing this recital.  Moreover, the Declaration of Trust 
provides that any shareholder of the Trust shall be indemnified by the Trust for
all loss and expense incurred by reason of his being or having been a 
shareholder of the Trust.  Thus the risk of a shareholder incurring financial
loss on account of shareholder liability is limited to circumstances in which 
the Trust itself would be unable to meet its obligations.


<PAGE>
<TABLE>
<CAPTION>




                                                   FINANCIAL STATEMENTS




Statement of Assets and Liabilities as of September 30, 1995

<S>                                         <C>    
Assets
Investments-at market value
(cost $817,905,219)-Note A                  $782,752,168
Cash                                                 527
Interest receivable                           15,487,026
Receivable for securities sold                17,125,088
Receivable for shares of beneficial
interest sold                                  2,476,548
Receivable for dividends                         347,500
Miscellaneous receivable                         222,079
                                              ----------
            Total assets                     818,410,936

Liabilities
Short-term borrowings-Note F                   3,552,000
Payable for securities purchased              15,886,979
Payable for shares of beneficial interest
repurchased                                      247,854
Trustee fees payable-Note B                      996,454
Accrued expenses..                               168,649
                                              ----------
         Total liabilities                    20,851,936
                                              __________
Net Assets                                  $797,559,000
                                              __________
                                              __________
Net Assets consist of (Note A):
Capital, at a $1.00 par value               $ 77,209,155
Paid-in surplus                              783,908,718
Accumulated net realized loss
         on investments                      (30,496,797)
Net unrealized depreciation of
         investments                         (35,153,051)
Accumulated net investment
         income                                2,090,975
                                              __________
Net Assets, for 77,209,155 shares
         outstanding                        $797,559,000
                                              __________
                                              __________
Net Asset Value, offering price
         and redemption price per share
         ($797,559,000/77,209,155 shares)         $10.33
                                                   _____
                                                   _____

</TABLE>
<PAGE>
<TABLE>
<CAPTION>



Statement of Operations for the Year Ended September 30, 1995

         Investment Income
<S>                                 <C>                       <C>    

Interest                                                      $68,450,130
Dividends                                                       2,290,530
                                                                ---------
                  Total income                                 70,740,660

Expenses
Trustee fees-Note B                 $3,377,664
Interest-Note F                      2,289,149
Administrative
 expenses and
 salaries                              428,621
Custodian fees                         119,218
Registration and
 filing fees                            73,597
Legal fees                              20,604
Printing, postage
 and stationery                        136,016
Computer and
 related expenses                      115,584
Auditing fees                           63,918
Insurance                                5,420
Other expenses                          56,885
                  Total expenses                                 6,686,676
                  Net investment income                         64,053,984

Realized and Unrealized Gain (Loss)
on Investments -Note A:
Net realized gain from investment
         transactions                                            5,772,428
Change in unrealized depreciation
          of investments                                        15,623,321
Net gain on investments                                         21,395,749
Net increase in net assets resulting
from operations                                                $85,449,733
                                                                ==========
</TABLE>

<PAGE>
<TABLE>
<CAPTION>



Statement of Changes in Net Assets

                                                                    Year Ended September 30,
                                                                      1995            1994
<S>                                                            <C>               <C>    

Increase in Net Assets
From Operations:
         Net investment income                                 $  64,053,984      $  52,355,078
         Net realized gain from investment transactions            5,772,428         19,474,301
         Change in unrealized depreciation of investments         15,623,321        (16,789,220)
                                                                 -----------       ------------
Net Increase in Net Assets Resulting from
Operations                                                        85,449,733         55,040,159
                                                                 -----------       ------------

Dividends to Shareholders from Net Investment Income             (62,400,122)       (52,771,572)
($.96 and $.99 per share, respectively)

From Net Trust Share Transactions-Note D                         192,415,946        104,849,031
                                                                 -----------       ------------
         Total Increase in Net Assets                            215,465,557        107,117,618
Net Assets:
Beginning of Period                                              582,093,443        474,975,825
                                                                ------------       ------------
End of Period (including undistributed net investment
 income of $2,090,975 and $437,113, respectively)              $ 797,559,000      $ 582,093,443
                                                                ============       ============
</TABLE>


<PAGE>
<TABLE>
<CAPTION>



Schedule of Investments as of September 30, 1995

Bonds-                                                                              Market
                                                                       Principal    Value(Note A)
<S>                                                                    <C>          <C>    
Advertising-.52%
BFP Holdings, Inc. Senior Discount Notes, 0/13.5%, 4/15/04#            $ 5,741,000  $  4,133,520

Banks & Finance-1.00%
American Financial Corp., 10%, 10/20/99^                                 3,169,000     3,200,690
Great American Holding Corp., 11%, 8/15/98                               3,000,000     3,000,000
Guardian Savings & Loan, 12.625%, 1/15/02~                               1,000,000     1,770,000
                                                                                       7,970,690

Building & Construction-2.14%
Associated Materials Senior Sub. Deb. Notes, 11.5%, 8/15/03^             6,200,000     5,270,000
Nortek, Inc. Senior Sub. Notes, 9.875%, 3/01/04^                         5,950,000     5,399,625
Walter Industries, Inc. Senior Notes, 12.19%, 3/15/00                    6,340,131     6,435,233
                                                                                      17,104,858
Chemicals-4.65%
Indspec Chemical Corp. Senior Disc. Notes, 0/11.5%, 12/01/03#^          15,869,000    10,632,230
NL Industries Senior Disc. Notes, 0/13%, 10/15/05#^                     11,000,000     8,140,000
Pioneer Americas Acq. Senior Notes, 13.625%, 4/01/05                    12,500,000    12,750,000
Uniroyal Technology Senior Notes, 11.75%, 6/01/03^                       6,045,000     5,561,400
                                                                                      37,083,630
Clothing-5.25%
JPS Textile Group, Inc. Senior Sub. Disc. Notes, 10.25%, 6/01/99..       6,143,000     5,405,840
JPS Textile Group, Inc. Senior Sub. Disc. Notes, 10.85%, 6/01/99        14,592,000    12,840,960
J P Stevens, 9%, 3/01/17^                                               12,671,000    12,433,419
United States Leather, Inc. Senior Notes, 10.25%, 7/31/03^              13,500,000    11,205,000
                                                                                      41,885,219


Conglomerate-1.35%
Jordan Industries Senior Sub. Disc. Notes, 0/11.75%, 8/01/05#^          13,440,000     7,929,600
Jordan Industries Senior Notes, 10.375%, 8/01/03                         3,000,000     2,805,000
                                                                                      10,734,600
Cosmetics-.05%
Revlon Consumer Products Corp. S.F. Deb., 10.875%, 7/15/10                 400,000       408,000


<PAGE>



Bonds-continued                                                                     Market
                                                                       Principal    Value(Note A)
Energy & Natural Resources-.50%
Harcor Energy Senior Notes, 14.875%, 7/15/02                           $ 4,000,000  $  3,876,232

Entertainment-1.96%
Orion Creditor Notes, 0%, 3/01/99                                        4,730,315     3,500,433
Orion Picture Talent Notes, Libor +1.75%, 3/01/99(PIK)                     510,891       449,584
Showboat, Inc. Senior Sub. Notes, 13%, 8/01/09                             900,000       972,000
Telemundo Group Senior Notes, 10.25%, 12/30/01                           8,000,000     7,640,000
Wherehouse Entertainment Senior Sub. Notes, 13%, 8/01/02~               15,500,000     3,100,000
                                                                                      15,662,017

Fast Food Service-1.33%
American Restaurant Group, 12%, 9/15/98^                                 9,500,000     6,935,000
American Restaurant Group, 12%, 9/15/98^                                 5,000,000     3,650,000
                                                                                      10,585,000

Food & Beverage- 2.45%
Envirodyne Industries, Inc., 10.25%, 12/01/01^                          20,395,000    16,519,950
Great American Cookie Senior Sec. Notes, 10.875%, 1/15/01                3,500,000     3,010,000
                                                                                      19,529,950
Food Service- 1.25%
SC International Service, Inc., 13%, 10/01/05                            0,000,000    10,000,000

Grocery Stores-.73%
P&C Food Market Senior Notes, 11.5%, 10/15/01                            2,000,000     2,020,000
Ralph's Grocery Senior Notes, 10.45%, 6/15/04                            2,000,000     1,955,000
Ralph's Grocery Senior Sub. Notes, 11%, 6/15/05                          2,000,000     1,870,000
                                                                                       5,845,000
Insurance-.99%
First Capital Holdings, 13%, 5/15/99~                                    4,932,000       246,600
Leucadia National Corp. Conv., 5.25%, 2/01/03^                           6,975,000     7,672,500
                                                                                       7,919,100

Metals & Mining-1.37%
Kaiser Aluminum Chemical Corp. Sub. Notes,12.75%,2/01/03^               10,130,000     10,965,725



<PAGE>



Bonds-continued                                                                     Market
                                                                       Principal    Value(Note A)
Packaging & Container-2.71%
Gaylord Container Corp., 0/12.75%, 5/15/05#^                           $16,500,000  $  1,252,500
Stone Container Corp. Conv., 8.875%, 7/15/00                             3,000,000     5,317,500
                                                                                      21,570,000
Paper & Forest Products-2.65%
MAXXAM Group, Inc. Senior Disc. Notes, 0/12.25%, 8/01/03#^              30,000,000    19,575,000
MAXXAM, Inc. Senior Sub. Deb., 12.5%, 12/15/99                           1,408,000     1,422,080
WTD Industries, Inc. Senior Sub. Deb., 8%, 6/30/05                         340,900       153,405
                                                                                      21,150,485

Petroleum & Drilling- 3.08%
Mesa Capital Corp., 0/12.75%, 6/30/98#                                  26,636,000    24,571,710


Publishing & Printing- .57%
Time Warner, Inc. Conv. Sub. Deb., 8.75%, 1/10/15                        4,386,450     4,583,840

Real Estate-2.84%
Olympia & York Maiden Lane, 10.375%, 12/31/95~                          19,535,000     9,279,125
Rockefeller Center Properties Conv. Deb., 0%, 12/31/00                  23,700,000    13,331,250
                                                                                      22,610,375

Recreation-12.17%
Aztar Corp. Senior Sub. Notes, 13.75%, 10/01/04^                         5,000,000     5,381,250
Aztar Corp. Senior Sub. Notes, 11%, 10/01/02^                           20,200,000    19,291,000
Bally's Casino Holdings Senior Disc. Notes, 0%, 6/15/98^                16,750,000    12,730,000
Bally's Grand, 10.375%, 12/15/03^                                       10,550,000    10,391,750
GB Property Funding Corp., 10.875%, 1/15/04^                             9,500,000     8,003,750
Marvel Holdings Senior Sec. Disc. Notes,Series B,0%,4/15/98^             5,000,000     3,600,000
Marvel Parent Holdings Senior Notes, 0%, 4/15/98                        16,950,000    12,034,500
Outboard Marine, 9.125%, 4/15/17^                                        9,750,000     9,165,000
Trump Plaza Funding, 10.875%, 6/15/01^                                  18,000,000    16,492,500
                                                                                      97,089,750

Retail-6.57%
Bradlees, Inc., 11%, 8/01/02~                                            2,000,000       525,000
Bradlees, Inc., 9.25%, 3/01/03~                                         15,455,000     3,786,475
Cole National Group, Inc., 11.25%, 10/01/01                              8,150,000     8,068,500
Color Tile, Inc. Senior Notes, 10.75%, 12/15/01                         21,000,000     8,820,000
Eyecare Centers of America, Inc. Senior Notes, 12%, 10/01/03             7,000,000     5,943,000
Kay Jewelers, Inc., 12.875%, 8/01/99                                     1,500,000     1,380,000



<PAGE>



Bonds-continued                                                                     Market
                                                                       Principal    Value(Note A)
Retail- continued
McCrory Corp. S. F. Sub. Deb., 9.75%, 9/15/08~                         $ 1,251,000  $    100,080
National Convenience Stores, Inc. Sec. Notes, 9.5%, 6/30/03             12,436,858    11,939,385
Orion Stores Sec. Notes, 12.75%, 10/01/98                                6,168,590     6,492,442
Town & Country Corp. Senior Sec. Notes, 11.5%, 9/15/97                   1,992,000     1,792,800
Town & Country Corp., 13%, 5/31/98(PIK)                                  7,434,949     3,581,451
                                                                                      52,429,133

Retail Food Chains-6.92%
Family Restaurants Senior Notes, 9.75%, 2/01/02                         18,000,000     9,180,000
Genmar Holdings, Inc. Senior Sub. Deb., 13.5%, 7/15/01                  18,000,000    17,550,000
Grand Union Co. Senior Notes, 12%, 9/01/04                              10,000,000     9,600,000
Kash- n- Karry Food Stores, Inc. Sen. Notes, 11.5%, 2/01/03(PIK)         3,366,568     3,252,672
Kash- n- Karry Food Stores, Inc. Sen. Floating Notes, 2/01/03(PIK)      11,288,006     8,111,479
Penn Traffic Co. Senior Notes, 8.625%, 12/15/03                          4,000,000     3,440,000
Smitty's Super Value, Inc. Senior Sub. Notes, 12.75%, 6/15/04            4,000,000     3,880,000
Victory Markets, Inc. Sub. Notes, 12.5%, 3/15/00~                        2,000,000       200,000
                                                                                      55,214,151

Textile-1.38%
Plastic Specialties & Technologies Sen. Notes, 11.25%, 12/01/03^        12,000,000    10,980,000

Tobacco & Distilling-.13%  
MacAndrews & Forbes Co., 11.875%, 11/15/02                               1,000,000     1,020,000


Transportation-1.66%
Continental Airlines, Inc., 12.5%, 4/15/99~@                             1,400,000       153,300
Continental Airlines, Inc., 12.125%, 4/15/96~@                           5,500,000       660,000
Continental Airlines, Inc., 11%, 3/15/95~@                               1,000,000        20,000
International Airline Support Group, Inc., 12%, 7/17/97*@                  541,580       379,106
International Airline Support Group, Inc. Conv.,  8%, 8/31/03*~@         1,000,000       250,000
Tiphook Finance Notes, 10.75%, 11/01/02^                                14,700,000    11,760,000
                                                                                      13,222,406
Utilities-1.22%
Columbia Gas Systems, Inc. Deb., 9.875%, 6/01/99~                          850,000     1,241,000
Columbia Gas Systems, Inc. Deb., 9%, 8/01/93~                              665,000       948,456
Columbia Gas Systems, Inc. Deb., 9%, 10/01/94~                             600,000       858,750
Columbia Gas Systems, Inc. Deb., 8.75%, 4/01/95~                           500,000       711,875


<PAGE>



Bonds-continued                                                                     Market
                                                                       Principal    Value(Note A)
Utilities-continued        
Columbia Gas Systems, Inc. Deb., 8.375%, 3/01/96~                      $ 1,285,000  $  1,831,125
Columbia Gas Systems, Inc. Deb., 8.25%, 9/01/96~                         1,500,000     2,116,875
Columbia Gas Systems, Inc. Deb., 6.25%, 10/01/91~                        1,500,000     2,047,500
                                                                                       9,755,581

Miscellaneous-4.88%
Acadia Partners L.P. Sub. Notes, 13%, 10/01/97                          14,000,000    14,420,000
Darling International Senior Sub. Notes, 13.75%, 7/15/00^               12,195,000    12,316,950
Georgia Marble Co., 17%, 1/01/96~                                        4,000,000     2,560,800
Mosler, Inc. Senior Notes, 11%, 4/15/03                                  8,975,000     7,180,000
Pope, Evans & Robbins, Inc., 7%, 5/15/98(PIK)~@                          1,116,669        11,167
Rule Industries Sub. Deb., 12.5%, 6/01/97                                2,500,000     2,450,000
                                                                                      38,938,917
         Total Bonds-72.32% (cost-$625,874,571)                                      576,839,889
                                                                                     -----------

Foreign Bonds-


Foreign- 4.61%
Argentina Bocon Pre II FRN, Libor, 4/01/01                              20,000,000    16,560,000
Argentina Bocon Pre IV FRN, Libor, 9/01/02                               8,000,000     5,020,000
Republic of Brazil Discount FRN, Libor+.8125%, 4/15/24                  25,000,000    15,203,125
         Total Foreign Bonds-4.61% (cost-35,777,800)                                  36,783,125
                                                                                      ----------

Credit Agreements-
Bank Loans-1.64%
Columbia Gas Junior Bank Debt, Libor+.625%, 10/05/93~                   10,000,000    13,050,000
Total Credit Agreements-1.64% (cost-12,987,500)                                       13,050,000
                                                                                      ----------


Stocks-                                                                Number of
                                                                       Shares
Common Stocks-18.01%
American Building Co._*.                                                     8,807  $    208,065
Bankers Trust NY^                                                          300,000    21,075,000
BFP Holdings, Inc. Class D_                                                 45,928       780,776
Chubb Corp.^                                                               250,000    24,000,000


<PAGE>


Stocks-continued                                                       Number of    Market
                                                                       Shares       Value(Note A)
Citicasters_                                                                61,182  $  2,041,949
Cole National Corp. Class A_                                                44,000       533,500
Cole National Corp. Class  C_                                                4,000        48,500
C R Anthony Company_                                                       338,142       676,284
Darling International, Inc._                                               248,510     6,678,706
Gaylord Container Corp._.                                                  536,981     5,067,758
Grand Union Co._.                                                          167,904     2,182,752
Houlihan's Restaurant Group_                                               297,386     2,379,088
Homeland Stores Holdings_@                                                 822,672       205,668
J P Morgan & Co.^                                                          100,000     7,737,500
JPS Textile Group, Inc. Class A_                                            48,877       537,654
Kash N Karry Food Stores_                                                  184,074     4,693,887
Little Switzerland, Inc._                                                  273,659     1,094,636
MAXXAM, Inc._                                                              172,000     8,449,500
McCrory Parent Corp.~.                                                      37,314       741,056
Mesa, Inc._                                                                128,592       610,812
NL Industries_                                                             180,000     2,970,000
Pope, Evans & Robbins, Inc._ @                                             316,575             3
Rexene Corp._                                                              196,989     2,314,621
Smitty's Supervalue, Inc_.                                                   4,000        30,000
Specialty Equipment_                                                       400,000     4,900,000
Telemundo Group, Inc._.                                                    244,660     4,098,055
Town & Country Corp. Class A_                                            1,079,455       944,523
Triton Group, LTD _                                                        559,966     1,749,894
UCC Investors Holdings, Inc. Class A_                                      215,855     1,942,695
Vons Company, Inc._^                                                       600,000    14,250,000
Walter Industries, Inc._                                                   350,001     4,462,513
WestPoint Stevens, Inc._^                                                  635,000    13,652,500
WPS Investors LP_@                                                         200,000     2,612,000
         Total Common Stocks-18.01%  (cost-$135,543,306)                             143,669,895


Preferred Stocks-.06%
Town & Country Corp. Conv._                                                278,129       486,726
         Total Preferred Stocks-.06% (cost-$800,839)                                     486,726

Warrants and Units-1.50%_
Cookies USA, Inc. Warrants                                                     630        15,750
Eyecare Center Corp. Warrants                                                6,500         6,500
Federated Dept. Stores C Warrants                                          225,869     2,061,055
Federated Dept. Stores D Warrants                                          290,771     2,725,978
Gaylord Container Warrants                                                 814,218     6,920,853


<PAGE>



Warrants and Units-continued                                           Number of    Market
                                                                       Shares       Value(Note A)
                                                                       or Units   
Harcor Energy, Inc. Warrants                                                88,000 $     102,080
International Airline Support Group, Inc. Warrants*@                        92,677           927
Jewel Recovery L P Units@                                                  257,072         2,571
Reliance Group, Inc. Warrants                                               38,067        76,134
Sam Houston Race Park, Inc. Warrants@                                        6,000            60
UGI Corp. Warrants                                                          42,499        10,625
         Total Warrants and Units-1.50%  (cost-$6,921,203)                            11,922,533

         Total Investments-98.14% (cost-$817,905,219)                               $782,752,168

<FN>

PIK      Payment In Kind
~ Non-income producing security due to default or bankruptcy filing
_ Non-income producing security 
@ Securities valued in good faith (See Note A)
# Represents a zero coupon bond that converts to a fixed rate at a designated future date. 
  The date shown on the schedule of investments represents the maturity date of the security and not the date of coupon
  conversion.  
^ Pledged to  collateralize  short-term  borrowings  (See Note F) 
* Restricted   security-represents   ownership  in  a  security  whose  resale  is
  restricted or a private placement  investment which has not been registered with
  the  Securities  and  Exchange  Commission  under  the  Securities  Act of 1933.
</FN>
</TABLE>
<TABLE>
<CAPTION>

Information  concerning restricted security holdings at September 30, 1995 is as
follows:

Security                                                      Date Acquired     Cost          Market Value
<S>                                                           <C>               <C>           <C>
Amercian Building Company Common Stock                        9/12/95           $  231,184    $208,065
International Airline Support Group, Inc., 12%,      7/17/97  7/17/92              478,936     379,106
International Airline Support Group, Inc. Conv., 8%, 8/31/03  9/23/93            1,000,000     250,000
International Airline Support Group, Inc. Warrants            7/17/92              167,745         927

                                                              tals              $1,877,865    $838,098
                                                                                 ---------     -------
</TABLE>

Federal Tax Information: At September 30, 1995, the aggregate cost of investment
securities for income tax purposes was $817,905,219. Net unrealized depreciation
aggregated  $35,153,051 of which $56,810,523  related to appreciated  investment
securities and $91,963,574 related to depreciated investment securities.


<PAGE>


The accompanying notes are an integral part of the financial statements

Note A-Significant Accounting Policies
         Northeast   Investors  Trust  (the  Trust),   a  diversified   open-end
management  investment company (a Massachusetts  Trust), is registered under the
Investment Company Act of 1940, as amended.  Significant  accounting policies of
the Trust are as follows:
         Valuation of  Investments:  Securities for which market  quotations are
readily  available  are valued at market  values  determined on the basis of the
last quoted sale prices  prior to the close of the New York Stock  Exchange  (or
the last quoted bid prices in the event there are no sales reported on that day)
in the  principal  market in which  such  securities  normally  are  traded,  as
publicly  reported,  or are furnished by recognized  dealers in such securities.
Securities  for which market  quotations  are not readily  available  (including
restricted  securities and private placements,  if any) are valued at their fair
value as determined in good faith under consistently applied procedures approved
by the  Board  of  Trustees.  Securities  may  also be  valued  on the  basis of
valuations  furnished  by a  pricing  service  that uses  both  dealer  supplied
valuations  and  evaluations  based on expert  analysis of market data and other
factors if such  valuations  are  believed to reflect more  accurately  the fair
value of such securities.
         Restricted  Securities:  The Trust is permitted to invest in restricted
securities.   These  securities  may  be  resold  in  transactions  exempt  from
registration  or if the securities are registered for resale.  At the end of the
period,  restricted  securities (excluding 144A issues) amounted to $838,098, or
 .11% of net assets.
         Federal  Income  Taxes:  The Trust does not provide for federal  income
taxes as it is the policy of the Trust to distribute its taxable income for each
year in taxable  dividends  so as to qualify as a regulated  investment  company
under the Internal Revenue Code.
         State  Income  Taxes:  Because  the  Trust  has  been  organized  by an
Agreement and  Declaration of Trust executed under the laws of the  Commonwealth
of Massachusetts, it is not subject to state income or excise taxes.
         Net Asset Value: In determining the net asset value per share,
rounding adjustments are made for fractions of a cent to the next higher cent.
         Distributions  and Income:  Income and capital gain  distributions  are
determined  in  accordance  with  income tax  regulations  which may differ from
generally accepted accounting principles. These differences are primarily due to
differing  treatments for capital loss  carryforwards and losses deferred due to
wash  sales.   Permanent  book  and  tax  differences  relating  to  shareholder
distributions will result in  reclassifications  to paid-in surplus. The Trust's
distributions and dividend income are recorded on the ex-dividend date. Interest
income,  which  includes  accretion  of market  discount,  is accrued as earned.
Original issue discount on bonds and step-up bonds is accreted  according to the
effective-yield method. Certain securities held by the Trust pay interest in the
form of  cash or  additional  securities  (known  as  Payment-in-kind  or  PIK);
interest on such  securities  is  recorded on the accrual  basis by means of the
effective-yield method.
       Security Transactions: Security transactions are accounted for as of 
trade date.  Gains and losses on securities sold are determined on the basis of 
identified cost.

Note B-Trustees' Compensation
         Trustees'  compensation  has been  computed at the rate of 1/8 of 1% of
the net assets (before deduction of accrued Trustees' compensation) at the close
of each quarter, from which the Trustees have paid certain expenses specified in
the Declaration of Trust.



<PAGE>




Note C-Capital Loss Carryforward
         The Trust has  $30,496,797 in accumulated  net realized losses on sales
of  investments  available to be carried  forward to offset  future net realized
gains on  sales of  investments.  To the  extent  that  such  carryforwards  are
utilized  by the  Trust,  no  capital  gains  distributions  will be  made.  The
carryforwards  expire  as  follows:  September  30,  1997-$5,157,724,  September
30,1998-$19,621,853,  and  September  30,  1999-$3,468,054,  and  September  30,
2000-$2,249,166.

Note D-Shares of Beneficial Interest
At September  30,  1995,  there were  unlimited  shares of  beneficial  interest
authorized with a par value of $1. Transactions in shares of beneficial interest
were as follows:
<TABLE>
<CAPTION>
                                                                       Year Ended September 30,
                                                            1995                         1994
                                                     Shares      Amount           Shares      Amount
<S>                                                  <C>         <C>              <C>         <C>    

Shares sold                                       43,866,307     $438,670,192     50,628,784  $520,998,956
Shares issued to shareholders
in reinvestment of
 distributions from
net investment income                              4,021,531       39,999,108      3,112,952    31,694,921

                                                  47,887,838      478,669,300     53,741,736   552,693,877
Shares repurchased                               (28,827,071)    (286,253,354)   (43,390,514) (447,844,846)

         Net Increase                             19,060,767     $192,415,946     10,351,222 $ 104,849,031
</TABLE>

Note E-Purchases and Sales of Investments
         Purchases and sales of securities,  other than  short-term  securities,
aggregated  $369,809,519  and  $275,844,894,  respectively,  for the year  ended
September 30, 1995. Note  F-Short-term  Borrowings  Short-term bank  borrowings,
which do not require  maintenance of compensating  balances,  are generally on a
demand basis and are at rates equal to adjusted  money market  interest rates in
effect  during the period in which  such  loans are  outstanding.  The Trust has
unused lines of credit amounting to $116,448,000.  The committed lines of credit
may be terminated at the banks' option at their annual renewal dates.

The following  information  relates to aggregate  short-term  borrowings for the
year ended  September  30, 1995:  Maximum  amount  outstanding  at any month end
$94,016,000  Average amount  outstanding  (total of daily outstanding  principal
balances  divided by number of days during year)  $32,973,723  Weighted  average
interest  rate (actual  interest  expense on  short-term  borrowings  divided by
average short-term borrowings outstanding) 6.94%

Under  the most  restrictive  arrangement,  the Trust  must  pledge to the banks
securities having a market value equal to or greater than 200% of the total bank
borrowings.  Securities  with  principal  amounts and market values  aggregating
$248,195,000 and $271,357,296,  respectively, have been pledged to collateralize
short-term borrowings.



<PAGE>




To the Shareholders and Trustees of
Northeast Investors Trust

We have  audited  the  accompanying  statement  of  assets  and  liabilities  of
Northeast Investors Trust, including the schedule of portfolio  investments,  as
of September 30, 1995, and the related statement of operations for the year then
ended,  and the  changes  in net  assets for each of the two years in the period
then  ended,  and the  financial  highlights  for each of the three years in the
period then ended. These financial  statements and financial  highlights are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits. The financial  highlights for the years ended September 30, 1986 through
1992,  presented  herein,  were  audited by other  auditors  whose  report dated
October 30, 1992, expressed an unqualified opinion on such financial highlights.
We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  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
September 30, 1995 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 audits  provide 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 Northeast  Investors Trust as of September 30, 1995, and the results
of its operations for the year then ended, and the changes in its net assets for
each of the two years in the period then ended, and the financial highlights for
each of the three years in the period then ended,  in conformity  with generally
accepted accounting principles.



                                                        COOPERS & LYBRAND L.L.P.
Boston, Massachusetts
November 3, 1995



<PAGE>





                                 


PART C.  OTHER INFORMATION

Item 24. Financial Statements and Exhibits

         (a)      The following financial statements and related information are
 included in the Statement of Additional Information:

1.       Statement of Assets and Liabilities as of September 30, 1995.

2.       Statement of Operations for the year ended September 30, 1995.

3.       Statement of Changes in Net Assets for each of the two years in the 
         period ended September 30, 1995.

4.       Schedule of Investments as of September 30, 1995.

5.       Notes to financial statements for the year ended September 30, 1995.

6.       Report of Coopers & Lybrand L.L.P., Independent Accountants.

         In addition, the Consent of Independent Accountants is included in Part
C.

         (b)      The following exhibits are incorporated by reference herein.

         (1)      Exhibit 1 --              Restated Agreement and Declaration 
                                            of Trust as amended through 
                                            February 9, 1987 (incorporated by 
                                            reference from Post-Effective 
                                            Amendment No. 57 to this  
                                            Registration Statement)

         (2)      Not Applicable

         (3)      Not Applicable

         (4)      Exhibit 4 --              Form of Certificate representing 
                                            shares of beneficial interest 
                                            (incorporated by reference from  
                                            Post-Effective Amendment No. 48 to 
                                            this Registration Statement)

         (5)      Not Applicable

         (6)      Not Applicable

         (7)      Not Applicable

         (8)      Exhibit 8 --              Custodian Agreement (incorporated by
                                            reference from Post-Effective 
                                            Amendment No. 48 to this 
                                            Registration Statement)

         (9)      Not Applicable


<PAGE>



         (10)     Not Applicable

         (11)     Not Applicable

         (12)     Not Applicable

         (13)     Not Applicable

         (14)     Exhibit 14.1 --   IRA Custodial Account Agreement 
                                    (incorporated by reference from Post-
                                    Effective Amendment No. 57 to this 
                                    Registration Statement)

                  Exhibit 14.2 --   Prototype Defined Contribution Plan and 
                                    Trust (incorporated by reference from
                                    Post-Effective Amendment No. 55 to this 
                                    Registration Statement)

                  Exhibit 14.3 --   Model of 403(b) Retirement Account 
                                    (incorporated by reference from 
                                    Post-Effective Amendment No. 48 to this 
                                    Registration Statement)

         (15)     Not Applicable

Item 25. Persons Controlled by or Under Common Control With Registration

         Not Applicable

Item 26. Number of Holders of Securities

         The  number  of  record  holders  of each  class of  securities  of the
Registrant as of September 30, 1995 is as follows:
<TABLE>
<CAPTION>

                        (1)                                               (2)
                  Title of Class                              Number of Record Holders
         <S>                                                  <C>    

         Shares of Beneficial Interest                        20,644
</TABLE>


<PAGE>



Item 27. Indemnification

         Registrant's Declaration of Trust contains the following provision:

         "Each person who is or has been a Trustee or  beneficiary  of the Trust
shall be indemnified by the Trust against expenses reasonably incurred by him in
connection with any claim or in connection  with any action,  suit or proceeding
to which he may be a party,  by reason of his being or having  been a Trustee or
beneficiary  of  the  Trust.   The  term  expenses   includes  amounts  paid  in
satisfaction of judgments or in settlement  other than amounts paid to the Trust
itself.  Except as hereinafter provided the Trust shall not, however,  indemnify
such  Trustee or  beneficiary  if there is a claim of willful  misfeasance,  bad
faith,  gross  negligence  or reckless  disregard of the duties  involved in the
conduct of his office,  unless  there is an  adjudication  of freedom  from such
charges.  In the case of settlement or in the case of an  adjudication  in which
the existence of such aforesaid charges if not established,  the Trustees shall,
prior to  authorizing  reimbursement  for any such  settlement or  adjudication,
determine  that the  Trustee  or  beneficiary  is not liable to the Trust or its
beneficiaries for willful  misfeasance,  bad faith, gross negligence or reckless
disregard  of the duties  involved in the conduct of his office.  In making such
determination the Trustees may be guided, in their discretion,  by an opinion of
counsel.  Such  determination  by the  Trustees,  however,  shall not  prevent a
beneficiary  from  challenging  such   indemnification   by  appropriate   legal
proceedings.  The foregoing right of indemnification shall be in addition to any
other  rights to which any such  Trustee or  beneficiary  may be  entitled  as a
matter of law."

         The  Registrant  has been advised that in the opinion of the Securities
and  Exchange  Commission  provisions  providing  for the  indemnification  by a
Massachusetts  business trust of its officers and trustees  against  liabilities
imposed by the Securities Act of 1933 are against public policy, as expressed in
said  Act,  and  are  therefore   unenforceable.   It  is  recognized  that  the
above-quoted  provisions  of  the  Registrant's  Declaration  of  Trust  may  be
sufficiently  broad to indemnify officers and trustees of the Registrant against
liabilities  arising  under  said Act.  Therefore,  in the event that a claim of
indemnification  against liability under said Act (other than the payment by the
Registrant  of  expenses  incurred  or  paid by an  officer  or  trustee  of the
Registrant in the successful defense of any action, suit or proceeding) shall be
asserted by an officer or trustee under said  provisions,  the Registrant  will,
unless in the opinion of its counsel the  question  has already  been settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question of whether or not such  indemnification  by it is against public policy
as expressed in said Act and will be governed by the final  adjudication of such
issue.

Item 28. Business and Other Connections of Investment Adviser

         Not Applicable


<PAGE>



Item 29. Principal Underwriters

         Not Applicable

Item 30. Location of Accounts and Records

         Accounts,  books and  other  documents  required  to be  maintained  by
Section  31(a)  of the  1940  Act  and  the  rules  promulgated  thereunder  are
maintained  at the  offices  of the  Registrant,  50  Congress  Street,  Boston,
Massachusetts.

Item 31. Management Services

         None

Item 32. Undertakings

                  The  Registrant  undertakes  to furnish  each person to whom a
prospectus is delivered with a copy of the Registrant's  latest Annual Report to
Shareholders upon request and without charge.


<PAGE>










Coopers                                     Coopers & Lybrand L.L.P.
&Lybrand
                                            a professional services firm

                     CONSENT OF INDEPENDENT ACCOUNTANTS



To the Board of Trustees of
     Northeast Investors Trust

        We consent to the  inclusion in  Post-Effective  Amendment No. 65 to the
Registration Statement of Northeast Investors Trust on Form N-1A (Securities Act
of 1933 File No.  2-11318) of our report dated  November 3, 1995 on our audit of
the financial  statements  and the financial  highlights of Northeast  Investors
Trust for the year ended September 30, 1995. We also consent to the reference to
our firm under the captions "Financial Highlights" and "Independent Accountants"
in the Registration Statement.



                                                             Coopers  &  Lybrand
L.L.P.


Boston, Massachusetts
January 19, 1996


<PAGE>



                                                         SIGNATURES


         Pursuant  to the  requirements  of the  Securities  Act of 1933 and the
Investment Company Act of 1940, the Registrant has duly caused this Amendment to
be signed on its behalf by the undersigned, thereto duly authorized, in the City
of Boston,  and The  Commonwealth of  Massachusetts  on the 25th day of January,
1996.  Registrant  represents  that this amendment  meets the  requirements  for
filing under Rule 485(b).

                                                       NORTHEAST INVESTORS TRUST



                                                       By     s/Ernest E. Monrad
                                                       Ernest E. Monrad, Trustee

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Amendment to said Registration  Statement has been signed below by the following
persons in the capacities and on the dates indicated.

Signature                  Title                                     Date

s/Ernest E. Monrad         Trustee and person                  January 25, 1996
Ernest E. Monrad           performing functions
                           of principal executive
                           officer and principal
                           financial and accounting
                           officer


s/Bruce H. Monrad          Trustee                             January 25, 1996
Bruce H. Monrad


s/Robert B. Minturn, Jr.   Trustee                             January 25, 1996
Robert B. Minturn, Jr.

                  
C. Earl Russell            Trustee                             January   , 1996

                           
Fred L. Glimp              Trustee                             January   , 1996


s/J. Murray Howe           Trustee                             January 25, 1996
J. Murray Howe
>




T3/582731.1

<TABLE> <S> <C>


<ARTICLE>                                            6
           
                 
<MULTIPLIER>                                   1                              
<CURRENCY>                                     U.S. DOLLARS
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              SEP-30-1995
<PERIOD-START>                                 OCT-01-1994
<PERIOD-END>                                   SEP-30-1995
<EXCHANGE-RATE>                                1
<INVESTMENTS-AT-COST>                          817,905,219
<INVESTMENTS-AT-VALUE>                         782,752,168
<RECEIVABLES>                                   35,658,241
<ASSETS-OTHER>                                         527
<OTHER-ITEMS-ASSETS>                                     0
<TOTAL-ASSETS>                                 818,410,936
<PAYABLE-FOR-SECURITIES>                        15,886,979
<SENIOR-LONG-TERM-DEBT>                                  0
<OTHER-ITEMS-LIABILITIES>                        4,964,957
<TOTAL-LIABILITIES>                             20,851,936
<SENIOR-EQUITY>                                          0
<PAID-IN-CAPITAL-COMMON>                       783,908,718
<SHARES-COMMON-STOCK>                           77,209,155
<SHARES-COMMON-PRIOR>                           58,148,389
<ACCUMULATED-NII-CURRENT>                        2,090,975
<OVERDISTRIBUTION-NII>                                   0
<ACCUMULATED-NET-GAINS>                        (30,496,797)
<OVERDISTRIBUTION-GAINS>                                 0
<ACCUM-APPREC-OR-DEPREC>                       (35,153,051)
<NET-ASSETS>                                   797,559,000
<DIVIDEND-INCOME>                                2,290,530
<INTEREST-INCOME>                               68,450,130
<OTHER-INCOME>                                           0
<EXPENSES-NET>                                   6,686,676
<NET-INVESTMENT-INCOME>                         64,053,984
<REALIZED-GAINS-CURRENT>                         5,772,428
<APPREC-INCREASE-CURRENT>                       15,623,321
<NET-CHANGE-FROM-OPS>                           85,449,733
<EQUALIZATION>                                           0
<DISTRIBUTIONS-OF-INCOME>                       62,400,122
<DISTRIBUTIONS-OF-GAINS>                                 0
<DISTRIBUTIONS-OTHER>                                    0
<NUMBER-OF-SHARES-SOLD>                         43,866,307
<NUMBER-OF-SHARES-REDEEMED>                     28,827,071
<SHARES-REINVESTED>                              4,021,531
<NET-CHANGE-IN-ASSETS>                          19,060,767
<ACCUMULATED-NII-PRIOR>                            437,113
<ACCUMULATED-GAINS-PRIOR>                      (36,269,225)
<OVERDISTRIB-NII-PRIOR>                                  0
<OVERDIST-NET-GAINS-PRIOR>                               0
<GROSS-ADVISORY-FEES>                            3,377,644
<INTEREST-EXPENSE>                               2,289,149
<GROSS-EXPENSE>                                  6,686,676
<AVERAGE-NET-ASSETS>                           655,479,414
<PER-SHARE-NAV-BEGIN>                                10.02
<PER-SHARE-NII>                                        .98
<PER-SHARE-GAIN-APPREC>                                .29
<PER-SHARE-DIVIDEND>                                   .96
<PER-SHARE-DISTRIBUTIONS>                              .00
<RETURNS-OF-CAPITAL>                                 13.44
<PER-SHARE-NAV-END>                                  10.33
<EXPENSE-RATIO>                                        .67
<AVG-DEBT-OUTSTANDING>                          39,973,723
<AVG-DEBT-PER-SHARE>                                   .50
        


</TABLE>


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