NORTHEAST INVESTORS TRUST
497, 2000-02-01
Previous: NORTHEAST INVESTORS TRUST, 485BPOS, 2000-02-01
Next: NORTHWESTERN MUTUAL LIFE INSURANCE CO, SC 13G/A, 2000-02-01



<PAGE>
                                50 Congress Street
                           Boston, Massachusetts 02109
                                 (800) 225-6704
                                 (617) 523-3588



                          SHARES OF BENEFICIAL INTEREST

                                   PROSPECTUS



                                February 1, 2000



         The Trust's primary  investment  objective 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.

         This  prospectus  has  information  you should  know before you invest.
Please read it carefully and keep it with your investment records.

         Neither the Securities and Exchange Commission nor any state securities
commission  has  approved or  disapproved  these  securities  or passed upon the
adequacy of this prospectus.  Any  representation  to the contrary is a criminal
offense.



<PAGE>




                                     i
                                TABLE OF CONTENTS


OVERVIEW OF THE TRUST..........................................................1

   OBJECTIVES..................................................................1
   STRATEGIES..................................................................1
   PRINCIPAL RISKS.............................................................1
   SUITABILITY.................................................................2
   PERFORMANCE.................................................................4

BANK LOANS.....................................................................6


FUND MANAGEMENT................................................................7


EXPENSES.......................................................................7


SALES WITHOUT "SALES CHARGE"...................................................7


SHAREHOLDER INFORMATION........................................................8

   GENERAL INFORMATION.........................................................8
   HOW TO INVEST...............................................................9
   INVESTMENT PLANS...........................................................10
   HOW TO WITHDRAW YOUR INVESTMENT............................................10
   HOW TO EXCHANGE YOUR INVESTMENT............................................11
   DIVIDENDS AND DISTRIBUTIONS................................................12
   TAX CONSEQUENCES...........................................................13
   TRUST POLICIES.............................................................13

FINANCIAL HIGHLIGHTS..........................................................13


DESCRIPTION OF S&P CORPORATE BOND RATINGS.....................................15


APPENDIX - PORTFOLIO COMPOSITION..............................................16



<PAGE>


7
                               OVERVIEW OF THE TRUST

Objectives

         The Trust's  primary  objective is the  production  of income.  Capital
appreciation  is also an objective  of the Trust,  but its  achievement  must be
compatible with the primary objective.

Strategies

         The Trustees 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 which may be purchased at a discount ,
preferred stocks,  common stocks paying dividends,  securities  convertible into
common stocks and securities with warrants attached.  For equity investments the
Trustees  consider their potential for  appreciation  based upon both growth and
value  analysis.  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. Since 1970 the Trust has emphasized fixed income securities and more
than 80% of its  assets  have been held in bonds or other debt  securities.  The
Trust does not impose any  particular  rating  standards or maturity  guidelines
which must be applied in making  investment  decisions.  High yield fixed income
securities are typically  issued with maturities of less than ten years; and the
Trust's holdings are generally within this range..

         The Trust's  portfolio has, since it began making major  commitments to
fixed income  securities,  generally included debt securities which are rated as
lower than  investment  grade by either of the two principal  rating services or
unrated  securities  having similar  characteristics.  The Trustees have usually
relied upon their own credit analysis in making decisions concerning the Trust's
portfolio.  The  Trust  will  make  use of  borrowed  funds  in  order  to raise
additional  funds for  investment or to avoid  liquidating  securities  for cash
needs such as  redemptions.  Leverage  is limited to one  quarter of the Trust's
total  assets.  The amount of  leverage  outstanding  at any one time  cannot be
determined in advance.  The Trustees may vary the amount of borrowings from time
to time within the authorized limits, including having no borrowings at all.

         The  Trust  may  invest  for  relatively   short  periods  of  time  in
short-term,  highly liquid securities with maturities of 180 days or less. These
securities may include  commercial  paper or securities  issued or guaranteed by
the U.S.  Government.  This would be likely to happen when the Trustees  believe
that  liquidity is highly  desirable  in response to adverse  market or economic
conditions  and that  therefore  the Trust  should  adopt a temporary  defensive
policy. When so invested the Trust may not achieve its investment objectives.

Principal Risks

         Risks of Lower Rated Debt Securities.  Lower rated debt securities
(sometimes referred to as "junk bonds") may be subject to increased market
 volatility and can present an increased risk of investment loss.  These risks
 include:

     * The creditworthiness of an issuer affecting its ability to make current
       interest payments on debt

     * Potential for loss of principal of debt  securities if an issuer
       goes into default or bankruptcy.

     * Liquidity/Marketability of investments; i.e. potential difficulty in
       disposing of securities under adverse market conditions

         Lower  rated  securities  are subject to greater  sensitivity  to these
risks  than  higher  rated  securities.  Bonds  which  are  rated  as less  than
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.

         You should  consider the  relative  risk of investing in these types of
securities, which are generally not meant for short-term investments.

         Interest Rate Risk. In addition to credit risk, the value of some fixed
income  investments  such as bonds  tends to fall as interest  rates  rise.  The
prices of lower rated debt securities are sometimes more sensitive to changes in
economic conditions.

         Leverage.  Borrowed funds can cause net asset value to decrease  faster
in a falling market.  If, for example,  the Trust makes a $1,000  investment for
which it had borrowed $200 (20%) of the purchase price and the  investment  lost
20% of its  value,  to  $800,  the  Fund  would  have a loss  of $200 on an $800
investment, or 25% of the amount invested and be obligated to repay to $200 with
interest. Leverage can, therefore, involve additional risk.


         Equity Risk.  To the extent the Trust  invests in equity  securities it
runs the risk that deterioration in general market conditions or adverse changes
in an issuer's revenues -- or profitability can result in loss.

         Financial Markets Risk.  Movements in financial markets,  both domestic
and foreign, may adversely affect the price of the funds investments, regardless
of how well the companies in which we invest perform.  The market as a whole may
not favor the types of investments we make.

         Foreign markets,  particularly  emerging markets,  can be more volatile
than the U.S.  market  due to  increased  risks of  adverse  issuer,  political,
regulatory, market or economic developments and can perform differently that the
U.S. market.

Suitability

         The Trust may be appropriate  for investors who seek one or more of the
following:

               production of income over the long-term

               a fund emphasizing fixed income  investments in companies issuing
              higher yielding, lower rated securities

         You should also consider the following:

               an investment in the Trust involves risk and should be part of a
               balanced investment program

               the Trust is generally for investors with longer-term investment
               horizons

               there is a risk that you could  lose  money by  investing  in the
              Trust  and  there  is  no  assurance  that  it  will  achieve  its
              investment objectives

               Trust  shares  are not  bank  deposits  and  are not  guaranteed,
              endorsed  or  insured  by any  financial  institution,  government
              entity or the FDIC



<PAGE>




Performance

         The following  performance related information provides some indication
of the  risks of  investing  in the  Trust by  showing  changes  in the  Trust's
performance  from year to year and by comparing  its average  annual return with
the First Boston High Yield Index.  Past  performance  does not guarantee future
results.

         The following bar chart shows the Trust's  annual total return for each
of the ten years ended December 31, 1999:

                                  OBJECT OMITTED
Best quarter: 1st quarter 1993, up 8.21%
Worst quarter: 3rd quarter 1998, down -10.45%
<TABLE>
                              Average Annual Returns
<S>                              <C>              <C>                 <C>
                              One Year         Five Years          Ten Years
The Trust                       3.50%            10.63%              10.93%
First Boston High Yield         1.21%             8.62%              10.52%
Index1/
</TABLE>

                                INVESTOR EXPENSES

         This table  describes the fees and expenses that you may pay if you buy
and hold shares of the Trust.

                                Shareholder Fees

                    (Fees Paid Directly From Your Investment)

Maximum Sales Charge (Load) Imposed on Purchases.....................      None
Maximum Deferred Sales Charge (Load).................................      None
Maximum Sales Charge (Load) Imposed on Reinvested Dividends..........      None
Redemption Fee.......................................................      None


                         Annual Trust Operating Expenses

                  (Expenses That Are Deducted From Fund Assets)



Trustees' Fees.......................................................      .50%
Distribution (12b-1 Fees)............................................      None
Other Expenses.......................................................      .11%

Total Annual Trust Operating Expenses................................      .61%


Example

         This  example is intended to help you compare the cost of  investing in
the Trust with the cost of investing in other mutual funds.

         The example  assumes that you invest  $10,000 in the Trust for the time
periods indicated and redeem at the end of the period.  The example also assumes
that your investment has a 5% return each year,  including  reinvested dividends
and  distributions,  and that the Trust's  operating  expenses  remain the same.
Although  your actual  costs maybe higher or lower,  based on these  assumptions
your costs would be:

1 year                3 years                    5 years               10 years
$62                    $195                       $340                   $762

<TABLE>
                                                BANK LOANS

         The  following  table  shows the Trust's  borrowing  in each of the ten
years ended September 30, 1999.



                                                                              Average                 Average
                                                        Amount of            Amount of               Amount of
                                                          Debt                  Debt                   Debt
                                                       outstanding          outstanding           as a percentage
                                                        at end of            during the           of average net
Year Ended                                                  year                 year*                 assets
September 30,
<S>                                                         <C>                 <C>                      <C>
1990............................................         $36,856,000            $24,645,015             7.75%
1991............................................          49,077,000             35,925,779            13.60%
1992............................................          51,990,000             42,752,526            11.76%
1993............................................          75,321,000             50,497,798            16.17%
1994............................................          54,363,000             41,432,102             7.42%
1995............................................           3,552,000             32,973,723             5.03%
1996............................................           8,331,405             88,985,931            10.35%
1997............................................                   0              4,166,183              .26%
1998............................................          90,826,838             36,630,591             1.59%
1999............................................         197,275,213             48,732,032             2.15%

*Monthly method(sum of amounts outstanding at beginning of year and at the end of each month during the year
divided by 13)

</TABLE>




<PAGE>



                                 FUND MANAGEMENT

         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 as
co-portfolio manager and was appointed a Trustee in May, 1993.

         From time to time a Trustee or an employee of Northeast Investors Trust
may express views regarding a particular company,  security,  industry or market
sector.  The  views  expressed  by any such  person  are the  views of only that
individual as of the time expressed and do not  necessarily  represent the views
of the Trust or any other person in the Northeast  Investors  organization.  Any
such  views  are  subject  to  change  at any time  based  upon  market or other
conditions and Northeast  Investors  disclaims any responsibility to update such
views.  These  views may not be  relied on as  investment  advice  and,  because
investment  decisions  for  Northeast  Investors  Trust  are  based on  numerous
factors,  may not be relied on as an indication  of trading  intent on behalf of
the Trust.

         Northeast  Investors Trust personnel may invest in securities for their
own investment  accounts,  including securities that may be purchased or held by
the Trust pursuant to a Code of Ethics that establishes  procedures for personal
investing and restricts certain transactions.





                                            EXPENSES

Under the Declaration of Trust, the Trustees receive an annual fee equal to 1/2
of 1% of the principal of the Trust.  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, the Trust pays no compensation to any person other than in the
ordinary course of business.  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.  It pays the expenses
relating thereto, including the compensation of persons performing these
functions and data processing expenses.




                                       SALES WITHOUT "SALES CHARGE"

         The Trust offers investors an opportunity to share in the benefits of a
mutual fund without  requiring that they pay a sales  commission or distribution
expense.  It has no "sales charge",  "load charge" or "12b-1 fees". The purchase
of shares of numerous  other mutual  funds  requires the investor to pay amounts
for a selling  commission  and  related  expenses.  This  reduces the net amount
invested which the Trust actually receives.




                                         SHAREHOLDER INFORMATION



General Information


         For account, product and service information,  please use the following
web site, phone number or address:

         o        For information over the Internet, visit the Trust's web site
                  at www.northeastinvestors.com

         o        For information over the phone use 1-800-225-6704

         o        For information by mail please use

                           Northeast Investors Trust
                           50 Congress Street
                           Boston, MA  02109



         The different ways to set up (register) your account with the Trust are
listed in the following table.



Individual or Joint Tenant

         For your general investment needs
- --------------------------------------------------------------------------------

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

Retirement

         For tax-advantaged retirement savings

               Traditional Individual Retirement Accounts (IRAs)

               Roth IRAs

               Roth Conversion IRAs

               Rollover IRAs

               Educational IRAs

               Keogh Plans

               SIMPLE IRAs

               Simplified employee Pension Plans (SEP-IRAs)

               403(b) Custodial Accounts


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

Gifts or Transfers to a Minor (UGMA, UTMA)

         To invest for a child's education or other future needs


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

Trust

         For money being invested by a trust


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

Business or Organization

         For investment needs of corporations, associations, partnerships or
         other groups

How to Invest

         Your initial investment must be accompanied by a completed Application,
in the form attached to this Prospectus or one that can be obtained from our web
site.  You may  purchase  shares of the Trust at their per share net asset value
next  determined  after the Trust or an  authorized  broker or agent  receives a
purchase order.  There is no sales charge or commission.  The Trust computes net
asset value per share by dividing the market value of all securities  plus other
assets, less liabilities,  by the number of shares outstanding.  Net asset value
is determined as of the close of the New York Stock Exchange on each day when it
is open,  based upon market  quotations  for the Trust's  portfolio  securities.
Brokers or dealers may accept  purchase  and sale orders for shares of the Trust
and may impose a transaction charge for this service. Any investor may, however,
purchase or redeem shares  without such  additional  charge by dealing  directly
with the Trust.

         Short-term  or  excessive  trading  into  and  out of a fund  may  harm
performance  by disrupting  portfolio  management  strategies  and by increasing
expenses.  Accordingly,  the Trust may reject  any  purchase  orders,  including
exchanges,  particularly  from market  timers or  investors  who, in the Trust's
opinion,  have a pattern of short-term or excessive trading or whose trading has
been or may be disruptive to the Trust.

         When you place an order to buy shares, note the following:

               The minimum  initial  investment in the Trust for each account is
               $1,000.

               Checks must be drawn on U.S. banks. Third party checks are not
               acceptable.

               The Trust does not accept cash.

               Purchase  orders may be sent  directly  or through an  authorized
               broker or an other authorized agent.

               There is no minimum  for  subsequent  investment  either by mail,
               telephone or exchange.

               There is a $100,000 maximum for telephone investments.

         You may  participate in an automatic  investment plan by completing the
appropriate section of the application.  Under the Trust's automatic  investment
plan  regular  deductions  (minimum  $50) will be made  from your bank  checking
account.

Investment Plans

         The  Trust  offers   shareholders   tax-advantaged   retirement  plans,
including  a  Prototype   Defined   Contribution   Plan  for  sole  proprietors,
partnerships  and  corporations,  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.

How To Withdraw Your Investment

         You are entitled to redeem all or any portion of the shares credited to
your account by submitting a written request for redemption to the Trust. Within
seven days after the  receipt  of such a request  in "good  order" as  described
below,  you will be sent an amount  equal to the net asset value of the redeemed
shares. This will be the net asset value next determined at the close of the New
York Stock Exchange after the redemption request has been received.

         A redemption  request will be considered to have been received in "good
order" if it meets the following requirements:

                   The request is in writing,  indicates the number of shares to
                  be redeemed and  identifies  your account.  The letter must be
                  signed by all registered owners.

                   You also send in any  certificates  issued  representing  the
                  shares, endorsed for transfer (or accompanied by a stock power
                  in customary form) exactly as the shares are registered.

                   For redemptions in excess of $5,000,  your signature has been
                  guaranteed  by a U.S.  bank  or  trust  company,  member  of a
                  national  securities  exchange  or  other  eligible  guarantor
                  institution. Mere witnessing of a signature is not sufficient;
                  a specific  signature  guarantee  must be made with respect to
                  all   signatures.   A  notary  public  is  not  an  acceptable
                  guarantor.

                   In  the  case  of  corporations,  executors,  administrators,
                  trustees  or  other  organizations  you  enclose  evidence  of
                  authority to sell.

                   If shares to be  redeemed  represent  an  investment  made by
                  check, the Trust reserves the right to delay payment until the
                  check has been cleared up to a maximum of 15 days.

                   A signature  guarantee as described  above is required on all
                  redemptions  when the check is mailed to an address other than
                  the address of record or if an address change  occurred in the
                  past 30 days.

                   Telephone  redemptions will not be made (unless  confirmed in
                  writing on the same day by hand delivered  notice or facsimile
                  to (617) 523-5412).

                   Telephone  instructions from the registered owner to exchange
                  shares of the Trust for shares of Northeast  Investors  Growth
                  Fund will be accepted.

         No specific election is required in the Application to obtain telephone
exchange or purchase  privileges.  The Trust will employ reasonable  procedures,
including  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.   Otherwise  it  will  not  be  liable  for  following
instructions  communicated  by  telephone  that  it  reasonably  believes  to be
genuine.

         The Trust  reserves the right to deliver  assets in whole or in part in
kind in lieu of cash.  The Trust is obligated to redeem shares solely in cash up
to the lesser of $250,000 or 1 percent of the net asset value of the Fund during
any 90 day period for any one shareholder. Shareholders receiving redemptions in
kind will incur brokerage costs in converting securities received to cash.

         If you are an investor in a  tax-advantaged  retirement plan you should
consider  specific taxpayer  restrictions,  penalties and procedures that may be
associated with  redemptions from your 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 your responsibility.  Penalties, if any,
apply to withdrawals  from the plan, not to redemptions  from the Trust, and are
governed by federal tax law alone.

How to Exchange Your Investment

         An exchange  involves the  redemption of all or a portion of the shares
of one fund and the purchase of shares of another fund.

         As a  shareholder,  you have the privilege of exchanging  shares of the
Trust for shares of Northeast Investors Growth Fund without any charge.

         However,  you  should  note the  following  policies  and  restrictions
governing exchanges:

                You may exchange only between  accounts  that are  registered in
               the same name,  address,  and taxpayer  identification  number or
               social security number.

                Before exchanging into a fund, read its prospectus.

                Exchanges may have tax consequences for you.

                Each fund may temporarily or permanently  terminate the exchange
               privilege of any investor who makes  excessive  exchanges  out of
               the fund per calendar year.

                The exchange  limit may be modified for accounts held by certain
               institutional retirement plans to conform to plan exchange limits
               and Department of Labor regulations.  See your plan materials for
               further information.

                Each  fund may  refuse  exchange  purchases  by any group if, in
               management's  judgment,  the fund  would be unable to invest  the
               money effectively in accordance with its investment objective and
               policies, or would otherwise potentially be adversely affected.

         The funds  may  terminate  or modify  the  exchange  privileges  in the
future.

Dividends and Distributions

         The  Trust  earns  dividends,   interest  and  other  income  from  its
investments,  and  distributes  this income (less  expenses) to  shareholders as
dividends.  The Trust also  realizes  capital  gains from its  investments,  and
distributes  these  gains  (less any  losses) to  shareholders  as capital  gain
distributions.

         When you open an account,  specify on your  application how you want to
receive your distributions.  The following options are available for the Trust's
distributions:

         (1)......Reinvestment   Option.   Your   dividends  and  capital  gains
                  distributions will be automatically  invested in additional
                  shares of the Trust.
If you do not indicate a choice on your  application,  you will be assigned this
option.

         (2)......Cash\Reinvest Option. Your dividends will be paid in cash.
                  Your capital gains distributions will be automatically
                  reinvested in additional shares of the Trust

         (3)      Cash Option.  Your dividends and capital gains distributions
                  will be paid in cash.

                  Note: The Trust strongly recommends the direct deposit option
                  for shareholders electing to receive dividends or
                  distributions in cash.

         If you elect to receive the distributions paid in cash by check and the
U.S.  Postal  Service  does not deliver  your checks for a period of six months,
your distribution  option may be converted to the Reinvestment  Option. You will
not receive interest on amounts represented by uncashed distribution checks.

Tax Consequences

         As with any  investment,  your  investment  in the Trust could have tax
consequences  for  you.  If you  are  not  investing  through  a  tax-advantaged
retirement account, you should consider these tax consequences.

         Taxes on  Distributions.  Distributions  you receive from the Trust are
subject to federal income tax, and may also be subject to state or local taxes.

         For federal tax purposes,  the Trust's  dividends and  distributions of
short-term  capital  gains are  taxable to you as ordinary  income.  The Trust's
distributions of long-term capital gains are taxable to you generally as capital
gains.

         If you buy shares when the Trust has realized  but not yet  distributed
income or  capital  gains,  you will be "buying a  dividend"  by paying the full
price for the shares and then  receiving a portion of the price back in the form
of a taxable distribution.

         Any taxable  distributions  you receive from the Trust will normally be
taxable to you when you receive them, regardless of your distribution option.

         Taxes on  transactions.  Your  redemptions,  including  exchanges,  may
result in a capital  gain or loss for federal tax  purposes.  A capital  gain or
loss on your investment in the Trust is the difference  between the cost of your
shares and price you receive when you sell them.

Trust Policies

         The following policies apply to you as a shareholder.

         Statements  and  reports  that  the  Trust  sends  to you  include  the
following:

               Confirmation statements after transactions affecting your account
balance.

               Financial reports (every six months).

         When you sign your  account  application,  you will be asked to certify
that your social security or taxpayer  identification number is correct and that
you are not subject to 31% backup  withholding  for failing to report  income to
the IRS.  If you  violate  IRS  regulations,  the IRS can  require  the Trust to
withhold 31% of your taxable distributions and redemptions.


                                           FINANCIAL HIGHLIGHTS

         The financial  highlights  table is intended to help you understand the
Trust's  financial  performance  for the  past  10  years.  Certain  information
reflects  financial  results for a single Trust share.  The total returns in the
table  represent  the rate that an  investor  would have  earned (or lost) on an
investment   in  the  Trust   (assuming   reinvestment   of  all  dividends  and
distributions).

         This  information  has  been  audited  by  PricewaterhouseCoopers  LLP,
Independent  Accountants,  for  the  years  ended  September  30,  1993  through
September  30, 1999 and by Ernst & Young LLP for the years ended  September  30,
1990 through September 30, 1992. The report of PricewaterhouseCoopers LLP on the
financial  statements and financial  highlights for the year ended September 30,
1999 is included in the Statement of Additional Information,  which is available
upon request and without charge.

<TABLE>

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

Per Share Data        1999     1998     1997     1996     1995      1994       1993      1992    1991      1990

Net Asset Value:
     Beginning of
     Period........  $10.42   $11.79   $10.90   $10.33   $10.02    $9.94      $9.50     $8.83   $8.81    $11.18
Income From
     Investment
     Operations:
Net investment
     income.......     1.05    1.01      .98      .98      .98       .98       1.04      1.15    1.32      1.45
Net realized and
     unrealized gain
     loss on
     investment..     (.23)   (1.42)     .91      .58      .29       .09        .42       .67     .04     (2.39)
Total from
     investment
     operations        .82     (.41)    1.89     1.56     1.27      1.07       1.46      1.82    1.36      (.94)
Less Distributions:
     Net investment
     income......     (.98)    (.96)   (1.00)    (.99)    (.96)     (.99)     (1.02)    (1.15)  (1.34)    (1.43)
Capital Gain          (.18       -        -        -        -         -         -          -       -         -

Net Asset Value:
End of Period        $10.08   $10.42   $11.79    $10.90  $10.33    $10.02     $9.94      $9.50   $8.83    $8.81
Total Return          7.99%   (4.13)%   18.16%    15.98%  13.44%    10.96%    16.25%     21.85%  17.63%   (8.87)%

Ratios & Supplemental Data
Net assets end of
     period(in
     millions)...  $2,059.1  $2,046.7 $2,074.2  $1,200.5  $797.6    $582.1    $475.0     $452.8  $310.7   $277.1
Ratio of operating
     expenses to
     average net
     assets....       .61%      .61%     .64%      .66%    .67%      .70%      .73%       .79%     .88%     .78%
Ratio of interest
     expense to
     average net
     assets....       .12%      .09%     .01%      .03%    .35%      .36%      .48%       .65%     1.01%    .69%

Ratio of net
     investment
     income to
     average net
     assets ...       9.99%    8.73%     8.65%     9.41%   9.77%     9.37%    10.53%     12.36%    15.38%   14.35%

Portfolio turnover
rate..........        27.00%   63.80%    33.44%    32.01%  40.58%    73.36%   75.72%     59.41%   33.77%    21.23%


</TABLE>


<PAGE>

<TABLE>

                                DESCRIPTION OF S&P CORPORATE BOND RATINGS

Set forth  below is  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.

               <S>                                <C>
               AAA          Highest quality.  Ability to pay interest and principal very strong.
               AA           High quality.   Ability to pay interest and principal strong.
                A           Medium to high quality.  Ability to pay interest and
                            principal,   but  more  susceptible  to  changes  in
                            circumstances and the economy.
               BBB          Medium quality.  Adequate ability to pay, but highly susceptible to adverse circumstances.
               BB           Speculative.  Less near-term likelihood of default relative to other speculative issues.
                B           Current capacity to pay interest and principal,  but
                            highly susceptible to changes in circumstances.
               CCC          Likely to default,  where  payment of  interest  and
                            principal is dependent on favorable circumstances.
               CC           Debt subordinate to senior debt rated CCC.
                C           Debt subordinate to senior debt rated CCC-
                D Currently in default, where interest or principal has not been
made as promised.



</TABLE>
<PAGE>



                                     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, 1999.  It gives the  percentage of total assets
represented by fixed income  securities  rated by Standard & Poor's  Corporation
("S&P") and by unrated fixed income securities. The allocations in the table are
not necessarily  representative  of the composition of the Trust's  portfolio at
other times.

S&P Rating                                                            Portfolio
Category                                                             Composition
- --------                                                             -----------
Unrated..................................................                11.8%
AAA......................................................                  -
AA.......................................................                  -
A........................................................                  -
BBB......................................................                 1.3%
BB.......................................................                18.3%
B........................................................                 57%
CCC......................................................                10.2%
CC, C, D.................................................                 1.4%


                              FOR MORE INFORMATION

         You can find  additional  information  about the Trust in the following
documents:

         STATEMENT OF ADDITIONAL INFORMATION.  (SAI).  The SAI contains more
detailed information about the Trust and its investment limitations and
policies.  A current SAI has been filed with the Securities and Exchange
Commission and is incorporated by reference into this Prospectus
(is legally part of this prospectus).

         ANNUAL AND SEMIANNUAL REPORTS. Additional information about the Trust's
investments  is  available  in the  Trust's  Annual  and  Semiannual  reports to
shareholders.  In the Annual  Report,  you will find a discussion  of the market
conditions  and  investment  strategy  that  significantly  affected the Trust's
performance during its last fiscal year.

         You may  obtain a free copy of the  Trust's  current  Annual/Semiannual
report or SAI or make any other  shareholder  inquiry by writing or calling  the
Trust at:

         Northeast Investors Trust
         50 Congress Street
         Boston, MA 02109
         (800) 225-6704


         You can also review and copy  information  about the Trust at the SEC's
Public Reference Room in Washington, D.C. You can call the SEC at 1-202-942-8090
for information  about the operation of the Public  Reference Room.  Reports and
other  information  about the Trust are available on the SEC's  internet site at
http://www.sec.gov  and  copies  may  be  obtained  for  a  duplicating  fee  by
electronic request at the following E-mail address:  [email protected]  writing
the  Public  Reference  Center  of  the  Securities  and  Exchange   Commission,
Washington, D.C. 20549-6009.

         The  Trust's  reference  number as a  registrant  under the  Investment
Company Act of 1940 is 811-576.






TRADOCS:1281432.2(RGRC02!.DOC)
- --------
1/ The unmanaged First Boston High Yield Index, which is comprised of 1,625 high
yield bond issues, is shown for comparative purposes
                                      B-14
                            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, 2000


This  Statement of Additional  Information  supplements  the  Prospectus for the
Trust  dated  February  1,  2000  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                                             Page

The Trust                                                                    B-2
Investment Objectives, Policies
 and Restrictions                                                            B-2
Trustees and Officers                                                        B-4
Compensation of Trustees                                                     B-6
Custodian and Independent Accountants                                        B-6
Brokerage                                                                    B-7
Price and Net Asset Value                                                    B-7
Shareholder Plans                                                            B-8
Tax-Advantaged Retirement Plans                                              B-9
Dividends, Distributions & Federal Taxes                                    B-11
Capital Shares                                                              B-12
Historical Performance Information                                          B-12
Financial Statements                                                        B-14




<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  that  together  with any
predecessor  thereof have been  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 commodities  contracts
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 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.  (18)
Purchase any security if, after giving effect to such purchase, more than 25% of
the Trust's  assets  would be invested in any one  industry.  (19) Issue  senior
securities  or borrow  money,  except  that the Trust may  borrow  funds up to a
maximum amount equal to 25% of the Trust's total assets and may pledge assets as
security for such borrowings.

         The above policies do not preclude 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, 1999 and 1998 the rates of total  portfolio  turnover were
27.00%  and  63.80%   respectively.   Although   investment  policy  or  changed
circumstances may require, in the opinion of the Trustees,  an increased rate of
such portfolio turnover,  the Trustees do not anticipate that such turnover will
be substantially in excess of that experienced by the Trust in recent years.


<PAGE>
<TABLE>

                              TRUSTEES AND OFFICERS

         The Trustees of the Trust are Ernest E. Monrad, Bruce H. Monrad, Robert B. Minturn, Jr., C. Earl
Russell, Fred L. Glimp and J. Murray Howe.  Under Massachusetts law, the Trustees are generally responsible for
the management of the Trust.  The following table provides certain information about the Trust's Trustees and
officers:
<S>                                          <C>                                     <C>
Name, Address and Age                   Position(s) Held with Trust            Principal Occupation(s) During Last
                                                                               5 Years

Ernest E. Monrad (1)                    Chairman and Trustee                   Chairman and Trustee of the Trust
50 Congress Street
Boston, MA
Age 69

Bruce H. Monrad(1)                      Executive Vice President and Trustee   Vice President and Trustee of the
50 Congress Street                                                             Trust
Boston, MA
Age 37

Robert B. Minturn, Jr.(1)               Vice President,                        Clerk and Trustee of the Trust
50 Congress Street                      Clerk and Trustee
Boston, MA
Age 60

William A. Oates, Jr.(1)                President                              President and Trustee of Northeast
50 Congress Street                                                             Investors Growth Fund
Boston, MA
Age 57

Gordon C. Barrett                       Executive Vice President and           Executive Vice President and
50 Congress Street                      Treasurer                              Treasurer of the Trust
Boston, MA
Age 43

C. Earl Russell                         Trustee                                Adviser to the accounting firm of
50 Congress Street                                                             Russell, Brier & Co.
Boston, MA
Age 91


<PAGE>




Fred L. Glimp                           Trustee                                Special Assistant to President and
1350 Massachusetts Ave.                                                        former Vice President for Alumni
Cambridge, MA                                                                  Affairs and Development of Harvard
Age 73                                                                         University

J. Murray Howe                          Trustee                                Of counsel to the law firm of
One Post Office Square                                                         Sullivan & Worcester
Boston, MA
Age 75

</TABLE>


         (1)  Indicates  a  Trustee  who is an  "interested  person"  under  the
Investment Company Act of 1940, as amended.

         The total number of shares owned beneficially by the Trustees, officers
and members of their immediate  families on September 30, 1999 was 1,071,575.858
shares (.05%).


<PAGE>



                            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 set forth below under "Price and Net Asset Value".  The
total Trustee fee of for each of the fiscal years ended September 30, 1997, 1998
and 1999 was $8,601,029, $11,565,681 and $11,305,545, respectively.
<TABLE>
         The following  table shows the aggregate  compensation  paid during the
fiscal year ended  September  30, 1999 to the Trustees and Officers of the Trust
from the Trustees fee or otherwise.
<S>                                                                                                      <C>
Name and Position                                                                        Aggregate Compensation Paid

Ernest E. Monrad, Chairman and Trustee                                                                    $3,498,873
Bruce H. Monrad, Executive Vice President and Trustee                                                     $4,527,119
Robert B. Minturn, Jr., Vice President, Clerk and Trustee                                                $   240,000
William A. Oates, Jr., President                                                                          $2,949,574
Gordon C. Barrett, Executive Vice President and Treasurer                                                $   295,000
C. Earl Russell, Trustee                                                                                $     30,000
Fred L. Glimp, Trustee                                                                                  $     30,000
J. Murray Howe, Trustee                                                                                 $     30,000
</TABLE>
         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.

                      CUSTODIAN AND INDEPENDENT ACCOUNTANTS

         The  custodian  for the Trust is Investors  Bank & Trust  Company,  200
Clarendon Street , Boston, Massachusetts. The custodian maintains custody of the
Trust's  assets.  The Trust acts as its own Transfer and  Shareholder  Servicing
Agent.

         The independent  accountants  for the Trust are  PricewaterhouseCoopers
LLP, Sixty Federal Street,  Boston,  Massachusetts.  PricewaterhouseCoopers  LLP
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-lA and prepares the Trust's  federal  income and excise tax
returns.

                                    BROKERAGE

         Decisions to buy and sell securities for the Trust and as to assignment
of its portfolio  business and  negotiation of its commission  rates are made by
the  Trustees.  It is the  Trustees'  policy to obtain the best  security  price
available,  and,  in doing so, the  Trustees  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 Trust seeks 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. Such portfolio
transactions  may be carried  out with  broker-dealers  that have  provided  the
Trustees or the Trust with research and other investment related services.  Such
services  may  include  furnishing  advice  as to the value of  securities,  the
advisability  of  investing  in,  purchasing  or  selling  securities,  and  the
availability  of securities or purchasers or sellers of  securities;  furnishing
portfolio  analyses  and reports  concerning  issuers,  industries,  securities,
economic  factors  and  trends;  and  effecting   securities   transactions  and
performing functions  incidental thereto (such as clearance and settlement).  It
is  not,  however,  the  Trustees'  policy  to  pay  a  higher  net  price  to a
broker-dealer  or receive a lower net price from a broker-dealer  solely because
it has supplied such services.  During the fiscal year ended September 30, 1999,
the Trust engaged in portfolio  transactions involving  broker-dealers  totaling
$746,807,146.  Of this amount $47,801,729 involved trades with brokers acting as
agents in which such brokers  received total  brokerage  commissions of $38,966.
The  remaining   $699,005,417  in  portfolio   trades   consisted  of  principal
transactions with market makers and other dealers. During the fiscal years ended
September  30, 1997 and 1998  brokerage  commissions  paid totaled  $112,604 and
$61,062  respectively.  All such portfolio  transactions  completed by the Trust
during the year ended  September  30, 1999 were carried out with  broker-dealers
that have  provided  the Trust  with  research,  and  other  investment  related
services.

                            PRICE AND NET ASSET VALUE

         It is the current policy of the Trust 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 as of the close
of the New York Stock  Exchange on each day that the Exchange is open. It 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 New York Stock  Exchange or on a
non-business  day will be the net asset  value  next  determined.  The net asset
value of the Trust's  shares is  determined  by dividing the market value of the
Trust's securities, plus any cash and other assets (including dividends accrued)
less all liabilities by the number of shares  outstanding.  Securities and other
assets 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 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.  An 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  to 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 the
Trust shares at the then applicable  public offering price.  Share  certificates
which have been issued to a shareholder may be returned to the Trust at any time
for credit to the shareholder's Open Account. Shares held in an Open Account may
be  redeemed  as  described  in the  Prospectus  under  "How  to  Withdraw  Your
Investment".  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
minimum of $1,000,  any  shareholder  maintaining an Open Account may request in
his  application  or  otherwise  in writing  that  investments  be made  through
automatic  deductions (minimum $50) from his bank checking or savings account or
that withdrawals be made  automatically  with the redemption price paid by check
or electronic  funds transfer.  The shareholder may cancel his  participation 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 and that if he  terminates  the 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  understand  that the Plan cannot  protect him against
loss in declining markets.

                         TAX-ADVANTAGED RETIREMENT PLANS

         In  addition  to  regular  accounts,  the Trust  offers  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 & Trust Company  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 plan.

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.

Traditional IRA and Roth IRA

         An individual may open his own Individual  Retirement  Account (IRA) or
Roth IRA 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.  Contributions to a Roth IRA are non-deductible, but
income and gains  accumulate free of income tax and  distributions  after age 59
1/2 are generally not taxable.

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 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 his  termination of employment,  financial  hardship,  disability,  or
death.


<PAGE>



                    DIVIDENDS, DISTRIBUTIONS & FEDERAL TAXES

         It is the Trust's policy to distribute  net  investment  income and net
realized capital gains on sales of investments  (less any available capital loss
carry forwards) annually.  Dividends and distributions are credited in shares of
the Trust unless the shareholder elects to receive cash.

         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 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.

         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 carry-over  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. Shareholders who have
not supplied the Trust with  appropriate  information  with respect to their tax
identification or social security number or who are otherwise subject to back-up
withholding may have 31% of distributions withheld by the Trust.

         The foregoing discussion relates to federal income taxation.  Dividends
and capital gain distributions may also be subject to state and local taxes, and
shareholders should consult with a qualified tax advisor.



<PAGE>



                                 CAPITAL SHARES

         The  Trust  has only  one  class of  securities--shares  of  beneficial
interest  without par value--of which an unlimited  number are authorized.  Each
share has one vote and when issued, is fully paid and nonassessable.  Fractional
shares may be issued and when issued,  have the same rights  proportionately  as
full shares.  The shares are  transferable  by endorsement or stock power in the
customary manner,  but the Trust is not bound to recognize any transfer until it
is  recorded on the books of the Trust.  Each share is  entitled to  participate
equally in any dividends or distributions declared by the Trustees. In the event
of  liquidation  of the Trust,  the holders of shares are entitled to all assets
remaining for distribution  after  satisfaction of all outstanding  liabilities.
Distributions  would be in  proportion  to the number of shares held.  No shares
carry any conversion, subscription, or other preemptive rights.

         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 same are  executed  by the  Trustees  as not
binding 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.

                       HISTORICAL PERFORMANCE INFORMATION

         From time to time, the Trust may advertise average annual total return.
Average annual total return  quotations  will be computed by finding the average
annual  compounded  rates of return  over 1, 5 and 10 year  periods  that  would
equate the initial amount invested to the ending redeemable value,  according to
the following formula:

          (ERV/P)1/N - 1 Where:
          P= a hypothetical initial payment of $1000
          N= number of years
          ERV= ending  redeemable value of a hypothetical  $1000 payment made at
               the  beginning  of the 1, 5 and 10 year periods at the end of the
               year periods (or fractional portion thereof)

The  calculation of average annual total return assumes the  reinvestment of all
dividends  and  distributions.  The Trust  may also  advertise  total  return (a
"nonstandardized quotation") which is calculated differently from average annual
total  return.  A  nonstandardized  quotation  of  the  total  return  may  be a
cumulative  return  which  measures  the  percentage  change  in the value of an
account  between the beginning and end of a period,  assuming no activity in the
account other than reinvestment of dividends and capital gains distributions.  A
nonstandardized  quotation may also indicate average annual  compounded rates of
return over periods other than those  specified for average annual total return.
A  nonstandardized  quotation of total return will always be  accompanied by the
Trust's average annual total return as described above. The Trust's total return
for the one, five and ten year periods ended September 30, 1999 are set forth in
the Prospectus.

         From time to time,  the Trust may also  advertise  its  yield.  A yield
quotation is based on a 30-day (or one month) period and is computed by dividing
the net  investment  income per share  earned  during the period by the  maximum
offering  price  per  share  on the  last day of the  period,  according  to the
following formula:

                  Yield = 2[(a-b/cd + 1)6 - 1] Where:

         a =      dividends and interest earned during the period
         b =      expenses accrued for the period (net of reimbursements)
         c        = the average  daily number of shares  outstanding  during the
                  period that were entitled to receive dividends.
         d =      the maximum offering price per share on the last day of the
                  period

         Solely  for  the  purpose  of  computing  yield,   dividend  income  is
recognized  by accruing  1/360 of the stated  dividend rate of the security each
day that the  Trust  owns the  security.  Generally,  interest  earned  (for the
purpose of "a" above) on debt  obligations is computed by reference to the yield
to maturity of each  obligation held based on the market value of the obligation
(including  actual  accrued  interest)  at the  close  of  business  on the last
business  day prior to the start of the 30-day  (or one month)  period for which
yield is being calculated,  or, with respect to obligations purchased during the
month,  the purchase price (plus actual accrued  interest).  With respect to the
treatment  of  discount  and  premium on  mortgage  or other  receivables-backed
obligations  which are  expected to be subject to monthly  paydowns of principal
and interest,  gain or loss attributable to actual monthly paydowns is accounted
for as an increase or decrease to interest income during the period and discount
or premium on the remaining security is not amortized.

         The  performance  quotations  described  above are based on  historical
experience and are not intended to indicate future performance.


<PAGE>




         To help investors  better evaluate how an investment in the Trust might
satisfy  their  investment  objective,  advertisements  regarding  the Trust may
discuss various measures of Trust  performance,  including  current  performance
ratings  and/or  rankings  appearing  in  financial  magazines,  newspapers  and
publications  which  track  mutual  fund  performance.  Advertisements  may also
compare Northeast  Investors  Trust's  performance to performance as reported by
other investments, indices and averages.

                              FINANCIAL STATEMENTS

The following financial  statements are included in this Statement of Additional
Information:

         1.       Report of PricewaterhouseCoopers LLP, Independent Accountants

         2.       Schedule of Investments as of September 30, 1999

         3.       Statement of Assets and Liabilities as of September 30, 1999

         4.       Statement of Operations for the Year Ended September 30, 1999

         5.       Statements  of Changes in Net Assets for each of the two years
                  in the period ended September 30, 1999

         6.       Notes to Financial Statements for the year ended
                  September 30, 1999




<TABLE>

Corporate Bonds                                                          Market Value
<CAPTION>

Name of Issuer                                                   Principal   (Note B)
<S>                                                                 <C>         <C>
- -----------------------------------------------------------------------------------------------------------------------------------
Apparel --1.10%
- -----------------------------------------------------------------------------------------------------------------------------------
     Polymer Group Senior. Sub.Notes, 9%, 7/01/07^............  5,100,000 $  4,832,250
     Polymer Group Senior. Sub. Notes, 8.75%, 3/01/08^........ 18,922,000   17,739,375
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                            22,571,625

Broadcast -- .10%
- -----------------------------------------------------------------------------------------------------------------------------------
     Young Broadcasting Corp., 11.75%, 11/15/04...............  2,000,000   2,070,000

Building & Construction -- .73%
- -----------------------------------------------------------------------------------------------------------------------------------
     Aluma Enterprises, Inc., 7.50%, 12/31/01.................  3,736,261   3,428,019
     Associated Materials Senior Sub. Deb. Nts, 9.25%, 3/01/08^ 4,000,000   3,760,000
     Henry Company Senior Notes, 10%, 4/15/08.................  2,500,000   1,650,000
     Nortek, Inc. Senior Sub. Notes, 9.875%, 3/01/04..........  5,950,000   5,845,875
     Nualt Enterprises, Inc., 12%,12/31/04....................  7,042,799     421,864
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           15,105,758


Chemicals-- 7.49%
- -----------------------------------------------------------------------------------------------------------------------------------
     General Chemical Ind Senior Sen. Sub. Nts.,10.625%,5/01/09 3,000,000   2,940,000
     Huntsman Corp. Sen. Sub. Floating Rate Notes, 7/01/07^... 39,500,000  34,760,000
     Huntsman Packaging Corp.Sen. Sub. Nts.,9.125%, 10/01/07^   4,500,000   4,140,000
     Huntsman Polymer Corp. Senior Notes, 11.75%, 12/01/04.... 14,000,000  14,700,000
     LaRoche Ind. Sen. Sub. Notes Ser. B, 9.5%, 9/15/07^...... 18,000,000   9,360,000
     Lyondell Senior Secured Notes, 9.625%, 5/01/07...........  5,000,000   4,975,000
     Lyondell Chemical Senior Secured Notes, 9.875%, 5/01/07.. 15,000,000  14,887,500
     Lyondell Chemical Senior Sub. Notes, 10.875%, 5/01/07.... 10,000,000  10,050,000
     PCI(Pioneer)Canada, Inc. Sen. Notes, 9.25%,10/15/07......  4,000,000   3,000,000
     Pioneer Americas Acq. Senior Notes, 9.25%, 6/15/07....... 17,500,000  13,475,000
     Sterling Chemical, Inc. Sen. Sub. Notes, 11.75%, 8/15/06. 12,500,000   7,500,000
     Sterling Chemical Sen. Sub. Nts. Series A,11.25%, 4/01/07 30,025,000  17,114,250
     Sterling Chemical Sen. Sub. Notes Series 12.375%, 7/15/06 14,340,000  13,479,600
     Sterling Chemical Holding Sen. Disc. Nts.,0/12%, 8/15/08# 18,980,000   3,796,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           154,177,350

Clothing-- .44%
- -----------------------------------------------------------------------------------------------------------------------------------
     St. John Knits Senior Sub. Notes, 12.50%, 7/1/09......... 10,000,000   9,150,000

Computer Software & Services -- .79%
- -----------------------------------------------------------------------------------------------------------------------------------
     Unisys Corporation Senior Notes Series B, 12%, 4/15/03... 15,000,000  16,237,500
Conglomerate -- 1.47%
- -----------------------------------------------------------------------------------------------------------------------------------
     Jordan Industries Sen. Sub. Disc. Nts.,0/11.75%, 4/01/09# 21,616,713  14,050,863
     Jordan Industries Senior Notes Series D, 10.375%, 8/01/07  7,000,000   6,650,000
     Jordan Industries Senior Notes, 10.375%, 8/01/07......... 10,000,000   9,500,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           30,200,863
<PAGE>

Corporate Bonds--continued                                                Market Value
Name of Issuer                                                  Principal    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------
Electronics --.36%
- -----------------------------------------------------------------------------------------------------------------------------------
      Knowles Electronics Senior Sub. Notes, 13.125%, 10/15/09  7,500,000 $ 7,387,500

 Energy/Natural Resources --14.04%
- -----------------------------------------------------------------------------------------------------------------------------------
      Forest Oil Senior Sub. Notes, 10.50%, 1/15/06...........  8,000,000   8,280,000
      Giant Industries Sen. Sub. Notes, 9.75%, 11/15/03^......  3,190,000   3,102,275
      Husky Oil Bonds, 8.9/11.1875%, 8/15/28.................. 20,000,000  19,979,800
      Kelley Oil Senior Subordinated Notes, 10.375%, 10/15/06.  7,500,000   3,600,000
      Kelley Oil & Gas, Company Guaranteed, 14%, 4/15/03......  9,928,000   9,928,000
      Key Energy Senior Sub. Notes, 14%, 1/15/09.............. 15,000,000  16,012,500
      NuevoEnergy Senior Sub. Notes Series B, 9.5%, 6/01/08... 10,645,000  10,538,550
      Ocean Energy, Inc.Senior Sub. Notes, 8.875%, 7/15/07.... 20,000,000  19,900,000
      P & L Coal Senior Subordinated Notes, 9.625%, 5/15/08^.. 25,000,000  23,906,250
      Parker &Parsley Senior Notes, 8.875%, 4/15/05...........  9,330,000   9,423,300
      Parker &Parsley Senior Notes, 8.25%, 8/15/07............  9,750,000   9,360,000
      Parker Drilling Co. Senior Sub. Notes, 9.75%, 11/15/06.. 31,195,000  29,947,200
      Pogo Prod. Senior Sub. Notes, 8.75%, 5/15/07............  2,000,000   1,910,000
      Pogo Prod. Senior Sub. Notes, 10.375%, 2/15/09.......... 10,000,000  10,400,000
      R&B Falcon Senior Notes Series B, 6.5%, 4/15/03......... 15,000,000  13,350,000
      R&B Falcon Senior Notes Series B, 6.75%, 4/15/05........ 28,340,000  24,089,000
      R&BFalcon Corp Senior Notes Series B, 6.95%, 4/15/08....  5,000,000   4,150,000
      R&BFalcon Corp. 9.5%, 12/15/08.......................... 10,000,000   9,500,000
      R&B Falcon Corp Senior Notes, 12.25%, 3/15/06........... 10,000,000  10,500,000
      Swift Energy Co. Senior Sub. Notes, 10.25%, 8/01/09..... 10,000,000  10,000,000
      TesoroPetroleum Corp. Senior Sub. Notes, 9%, 7/01/08.... 25,000,000  24,437,500
      Universal Compression Sen. Disc. Notes, 0/9.875%, 2/15/08#^          22,500,000   13,612,500
      Wiser Oil Co. Sen. Sub. Notes, 9.5%, 5/15/07............  4,000,000   3,260,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          289,186,875

Financial Services -- 1.86%
- -----------------------------------------------------------------------------------------------------------------------------------
     Mercury Finance Senior Secured Notes, 10%, 3/23/01....... 20,000,000  18,800,000
     Metris Companies Inc. Senior Notes, 10.125%, 7/15/06..... 11,000,000  10,010,000
     RBF Finance Company, 11%, 3/15/06........................  6,000,000   6,300,000
     RBF Finance Company, 11.375%, 3/15/09....................  3,000,000   3,150,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           38,260,000

Food & Beverage -- 5.40%
- -----------------------------------------------------------------------------------------------------------------------------------
     Chiquita Brands Senior Notes, 10.25%, 11/01/06...........  5,000,000   4,400,000
     Chiquita Brands International Senior Notes, 10%, 6/15/09. 10,000,000   8,700,000
     Envirodyne Industries, Inc. Sen. Nts., 10.25%, 12/01/01^  20,395,000  16,519,950
     Keebler Corp. Senior Sub. Notes, 10.75%, 7/01/06......... 10,000,000  10,812,500
     Mrs. Fields Original Cookies Sen. Nts., 10.125%, 12/01/04  3,500,000   3,010,000
     Specialty Foods Corp.Senior Notes, 10.25%, 8/15/01        49,600,000  45,880,000
     Specialty Foods Corp. Sen. Nts. Ser. B,11.125%, 10/01/02  23,040,000  21,888,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          111,210,450


<PAGE>

Corporate Bonds--continued                                                Market Value
Name of Issuer                                                  Principal    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------

Food Processing -- 1.70%
- -----------------------------------------------------------------------------------------------------------------------------------
     Boston Chicken Convertible Notes, 0%, 6/01/15............ 18,500,000$    185,000
     Del Monte Foods Corp. Sen. Disc. Nts. Ser. B,0%, 12/15/07#15,959,000  11,462,325
     Premium Standard Farms, Inc.Sen.Nts., 11%, 9/17/03....... 11,855,470  11,499,806
     SC International Service Sen. Sub. Nts., 9.25%, 9/01/07^  12,000,000  11,760,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           34,907,131

Food Service -- .44%
- -----------------------------------------------------------------------------------------------------------------------------------
     B&GFoods Senior Sub. Notes, 9.625%, 8/01/07^............. 10,000,000   9,100,000

Gaming -- 13.56%
- -----------------------------------------------------------------------------------------------------------------------------------
     Argosy Gaming Co. Senior Sub. Notes, 10.75%, 6/01/09.....  20,000,000 20,500,000
     Boyd Gaming Senior Sub. Notes, 9.5%, 7/15/07............. 45,000,000  43,650,000
     Eldorado Resorts Senior Sub. Notes, 10.5%, 8/15/06.......  1,500,000   1,548,750
     Fitzgeralds Gaming Corp. Sen. Sec. Nts., 12.25%, 12/15/04~ 5,000,000   2,750,000
     GBProperty Funding Corp. Mort. Notes, 10.875%, 1/15/04... 17,350,000  12,492,000
     International Game Tech. Senior Notes, 8.375%, 5/15/09... 25,000,000  23,812,500
     MGMGrand, Inc. Sen. Collateralized Notes, 6.875%,2/06/08  27,700,000  25,059,082
     Players International, Inc. Sen. Notes, 10.875%, 4/15/05  15,000,000  15,881,250
     Riviera Holdings Corp. First Mortgage Notes, 10%, 8/15/04 17,000,000  14,620,000
     Station Casinos, Inc. Senior Sub. Notes, 10.125%, 3/15/06  5,100,000   5,227,500
     Station Casinos, Inc. Senior Sub. Notes, 9.75%, 4/15/07..  1,000,000   1,013,750
     Trump Atlantic City First Mortgage Notes, 11.25%, 5/01/06 90,530,000  76,950,500
     Las Vegas Sands/Venetian Mortgage Notes, 12.25%, 11/15/04 34,000,000  26,860,000
     Las Vegas Sands/Ven Sen. Sub. Nts., 10/14.25%, 11/15/05#  12,500,000   8,750,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          279,115,332

Grocery Stores -- 4.94%
- -----------------------------------------------------------------------------------------------------------------------------------
     Fleming Co., Inc. Medium Term Nts., 9.24%, 2/28/00......  5,000,000   4,972,500
     Fleming Co., Inc. Medium Term Nts. Ser. B,8.74%, 9/19/02 10,000,000   9,513,700
     Fleming Co., Inc. Medium Term Nts. Ser. C,6.04%, 7/19/00  5,000,000   4,827,700
     Fleming Co., Inc. Senior Sub. Nts., 10.5%, 12/01/04^.... 20,000,000  18,850,000
     Fleming Co., Inc. Sen. Sub. Nts. Ser B,10.625%, 7/31/07^ 18,000,000  16,695,000
     Pathmark Stores Senior Sub. Notes, 9.625%, 5/01/03...... 28,000,000  27,440,000
     Penn Traffic Senior Notes, 11%, 6/29/09~................ 10,032,560   8,678,164
     Star Markets Senior Sub. Notes, 13%, 11/01/04........... 10,000,000  10,700,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          101,677,064

Health Care Supplies -- .17%
- -----------------------------------------------------------------------------------------------------------------------------------
     Global Health Sciences Company 11%, 5/1/08...............  5,000,000   3,600,000

Manufacturing/Service Industry -- 1.95%
- -----------------------------------------------------------------------------------------------------------------------------------
     Axia, Inc. Senior Sub. Notes, 10.75%, 7/15/08............ 10,000,000   9,250,000
     HaynesInternational Senior Notes, 11.625%, 9/01/04....... 10,000,000   9,000,000
     Key Components LLCSenior Notes, 10.5%, 6/01/08...........  7,500,000   7,012,500
     Safelite Glass Sen. Sub. Notes Series B, 9.875%, 12/15/06  7,000,000   6,125,000
     Safelite Glass Corp. Senior Sub. Notes, 9.875%, 12/15/06. 10,000,000   8,750,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           40,137,500
<PAGE>

Corporate Bonds--continued                                                Market Value
Name of Issuer                                                  Principal    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------

Metals & Mining -- 6.13%
- -----------------------------------------------------------------------------------------------------------------------------------
     Acme Metal, Inc. Senior Notes, 10.875%, 12/15/07~........ 20,000,000 $ 4,000,000
     CF&IAcquisition Term Loan, 9.5%, 3/31/03.................  8,300,504   7,885,479
     Golden Northwest Aluminum 12%, 12/15/06                   12,500,000  12,875,000
     Inland Steel Corp. First Mtg. Nts. Ser. R,7.9%, 1/15/07    6,500,000   6,045,000
     Kaiser Aluminum Chemical Corp. Sub. Nts., 12.75%, 2/01/03 46,230,000  46,692,300
     Kaiser Aluminum Chemical Corp Series B, 10.875%, 10/15/06 13,500,000  13,702,500
     LTVSteel Co., Inc. Senior Notes, 8.2%, 9/15/07........... 14,000,000  12,600,000
     National Steel Corp. First Mtg. Nts., 8.375%, 8/01/06      7,500,000   7,031,250
     Ormet Corp. Senior Notes, 11%, 8/15/08^.................. 15,000,000  13,350,000
     Weirton Steel Corp. Senior Notes, 10.875%, 10/15/99......  2,000,000   2,003,120
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          126,184,649

Miscellaneous Manufacturing -- 1.28%
- -----------------------------------------------------------------------------------------------------------------------------------
     Amtrol, Inc. Senior Sub. Notes, 10.625%, 12/31/06........  6,645,000   6,545,325
     Evenflo Company, Inc. Senior Notes, 11.75%, 8/15/06......  7,000,000   6,860,000
     Great Lakes Corp. Senior Sub. Notes, 11.25%, 8/15/08.....  7,000,000   7,070,000
     LLSCorporation Senior Sub. Notes, 11.625%, 8/01/09.......  6,000,000   5,940,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           26,415,325

Office Equipment -- .65%
- -----------------------------------------------------------------------------------------------------------------------------------
     Dictaphone Corp. Senior Sub. Notes, 11.75%, 8/01/05...... 19,845,000  13,296,150

 Oil/Gas Exploration-- .72%
- -----------------------------------------------------------------------------------------------------------------------------------
     Comstock Resources Inc. Senior Notes, 11.25%, 5/01/07.... 14,500,000  14,862,500

Paper/Forest Products -- 9.55%
- -----------------------------------------------------------------------------------------------------------------------------------
     American Tissue Inc. Sen. Secured Notes, 12.50%, 7/15/06  16,000,000  15,120,000
     Container Corp. Senior Notes, 11.25%, 5/01/04............ 10,500,000  10,920,000
     Crown Paper Senior Sub. Notes, 11%, 9/01/05.............. 14,950,000  11,362,000
     Florida Coast Paper Co. 1st Mtg. Notes, 12.75%, 6/01/03~   7,000,000   3,640,000
     Four M Corporation Senior Notes, Series B, 12%, 6/01/06..  1,500,000   1,380,000
     Gaylord Container Corp. Senior Notes, 9.75%, 6/15/07..... 19,000,000  17,955,000
     Gaylord Container Corp. Senior Notes, 9.375%, 6/15/07.... 15,000,000  13,725,000
     Gaylord Container Corp. Sen. Sub. Notes, 9.875%, 2/15/08  30,000,000  26,100,000
     Maxxam Group Holdings, Inc. Senior Notes, 12%, 8/01/03...  7,000,000   7,087,500
     Packaging Resources, Inc. Senior Notes, 11.625%, 5/01/03^  8,800,000   8,888,000
     Stone Container Corp. Senior Sub. Notes, 11.5%, 10/01/04  12,580,000  13,020,300
     Stone Container Corp. Senior Notes, 12.58%, 8/01/16^..... 43,100,000  46,117,000
     Stone Container Corp. Senior Notes, 11.5%, 8/15/06^...... 20,000,000  21,150,000
     WTDIndustries Senior Sub. Notes, 8%, 6/30/05.............    340,900      68,180
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          196,532,980

Petroleum and Drilling-- .94%
- -----------------------------------------------------------------------------------------------------------------------------------
     Pride International Inc. Senior Notes, 9.375%, 5/01/07... 10,125,000  10,175,625
     Pride International Inc. Senior Notes, 10%, 6/01/09......  9,000,000   9,225,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           19,400,625

<PAGE>

Corporate Bonds--continued                                                Market Value
Name of Issuer                                                  Principal    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------

Products and Manufacturing -- 1.62%
- -----------------------------------------------------------------------------------------------------------------------------------
     Motors and Gears Senior Notes Series D, 10.75%, 11/15/06^ 23,110,000$ 22,416,700
     Tokheim Senior Sub. Notes, 11.375%, 8/1/08^..............  5,500,000   5,335,000
     Tokheim Junior 12%, 9/30/08 PIK..........................  8,195,453   5,572,908
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           33,324,608
Publishing & Printing -- .40%
- -----------------------------------------------------------------------------------------------------------------------------------
     American Pad &Paper Senior Sub. Notes, 13%, 11/15/05..... 26,005,000   8,321,600

Real Estate -- 2.20%
- -----------------------------------------------------------------------------------------------------------------------------------
     Jamboree LLC Class A Senior Secured Notes, 8.18%, 3/27/02  5,028,396   4,927,828
     Jamboree LLC Class B Senior Sub. Nts., 8.93%, 3/27/02 PIK  1,459,000   1,429,820
     Rockefeller Center Properties Conv. Deb., 0%, 12/31/00... 47,000,000  39,010,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           45,367,648

Recreation -- 1.31%
- -----------------------------------------------------------------------------------------------------------------------------------
     Coast Hotels &Casino Company Gtd. Notes, 9.50%, 4/01/09.. 17,000,000  16,065,000
     Outboard Marine Corp. Debentures, 9.125%, 4/15/17^.......  9,750,000   5,070,000
     Outboard Marine Corp. Senior Notes, 10.75%, 6/01/08......  8,000,000   5,880,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           27,015,000
Retail -- 1.14%
- -----------------------------------------------------------------------------------------------------------------------------------
     Eyecare Centers of America,Inc. Sen. Nts.,9.125%,10/01/03 10,000,000  8,625,000
     Eye Care Centers Sub. Nts. FRN,6mth. Libor+.398%, 5/01/08  5,000,000  4,000,000
     National Vision Senior Notes, 12.75%, 10/15/05........... 12,500,000 10,875,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           23,500,000

Retail Food Chains --4.64%
- -----------------------------------------------------------------------------------------------------------------------------------
     Advantica Restaurant Group Senior Notes, 11.25%, 1/15/08. 58,768,700  51,128,769
     American Restaurant Group Senior Notes, 11.5%, 2/15/03^.. 15,500,000  13,950,000
     FRD Acquisition Senior Notes, 12.5%, 7/15/04^............ 15,000,000  11,700,000
     Family Restaurants Senior Notes, 9.75%, 2/01/02.......... 18,000,000   9,900,000
     Planet Hollywood Senior Sub. Notes, 12%, 4/01/05~........ 12,500,000   2,125,000
     Romacorp, Inc. Senior Notes, 12%, 7/01/06................  7,500,000   6,750,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           95,553,769

Transportation -- .85%
- -----------------------------------------------------------------------------------------------------------------------------------
     Avis Rent A Car Senior Sub. Notes, 11%, 5/01/09.......... 17,000,000  17,425,000


Miscellaneous -- .96%
- -----------------------------------------------------------------------------------------------------------------------------------
     Hines Horticulture Senior Sub. Notes, 11.75%, 10/15/05...  1,951,000   2,058,305
     Iron Mountain, Inc. Senior Sub. Notes, 10.125%, 10/01/06.  2,500,000   2,587,500
     Mosler, Inc. Senior Notes, 11%, 4/15/03.................. 10,340,000   8,168,600
     Precise Technology Sen. Sub. Notes, 11.125%, 6/15/07.....  7,500,000   7,050,000
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           19,864,405

     Total Corporate Bonds--88.93% (cost--$2,060,051,679)       1,831,159,207
- -----------------------------------------------------------------------------------------------------------------------------------

 Foreign Bonds--                                                          Market Value
 Name of issuer                                                 Principal    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------

Foreign Bonds -- 5.83%
- -----------------------------------------------------------------------------------------------------------------------------------
     Greycoat PLC Finsbury Circus, 12.50%, 4/01/02        GBP  15,000,000$ 19,752,000
     Brazil C Bond Debentures, 8%, 4/15/14.................... 11,952,842   7,418,292
     Argentina GlobalBonds, 9.75%, 9/19/27.................... 32,751,000  27,347,085
     Rep. of Brazil Disc. Ser Z-L, FRN, Libor +.8125%, 4/15/24 38,000,000  23,773,940
     Rep. of Brazil Disc. 11.625%, 4/15/04                     35,000,000  32,615,800
     Euro Stabilization Advances, 0%, 12/15/26............GBP     132,670      43,675
     Eurotunnel Reset Facility 7.03%, 12/31/50............GBP   4,000,000   2,633,600
     Venezuela Par, 6.75%, 3/31/20 ........................... 10,000,000   6,518,800
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Foreign Bonds--5.83% (cost--$129,442,890)                        120,103,192
- -----------------------------------------------------------------------------------------------------------------------------------


                                                                Number ofMarket Value
Stocks --                                                           Shares    (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------
Common Stock -- 10.56%
- -----------------------------------------------------------------------------------------------------------------------------------
     Advantica Restaurant Group+..............................1,217,762     3,691,341
     Chase Manhattan Corp....................................   400,000    30,150,000
     Chubb Corp^...........................................     500,000    24,906,250
     Darling International, Inc.+..........................     745,530     1,025,104
     Gaylord Container Corp.+..............................   1,243,799     8,862,068
     Grand Union Co.+......................................     932,146    12,729,619
     International Airline Support Group+..................     224,540       954,295
     Jamboree Office REIT..................................      50,307     3,269,955
     JPSCapital+...........................................   1,038,823     2,726,910
     J P Morgan & Co.^.....................................     200,000    22,850,000
     Leucadia National Corp................................     242,608     5,094,768
     Little Switzerland, Inc.+.............................     273,659       111,174
     MAXXAM, Inc.+.........................................     200,000    10,287,500
     NL Industries.........................................   1,000,000    12,625,000
     Nualt Enterprises.....................................      10,752           107
     Ontario Limited.......................................       1,773             6
     Penn Traffic Common...................................   1,906,164    16,202,394
     Smurfit-Stone Container...............................     257,142     5,560,696
     Specialty Equipment Co.+..............................     388,700     9,814,675
     Trilanco 2 Limited....................................       98.48             1
     Trilanco 3 Limited....................................       98.48             1
     USLeather, Inc+.......................................   1,007,308     2,014,616
     Walter Industries Inc.................................     500,000     6,687,500
     WestPoint Stevens, Inc.+^.............................   1,600,000    37,800,000
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Common Stocks--10.56% (cost--$233,229,925)........               217,363,980
- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------
Preferred Stocks -- .53%
- -----------------------------------------------------------------------------------------------------------------------------------
     American Restaurant Group, PIK 12%....................       4,156     3,921,020
     R&BFalcon Corp. 5/01/09...............................       7,267     6,903,650
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Preferred Stocks--.53% (cost--$9,989,598).........                10,824,670
- -----------------------------------------------------------------------------------------------------------------------------------





Warrants                                                                                           Number of                Market
Value
Name of Issuer                                             Shares or Units   (Note B)
- -----------------------------------------------------------------------------------------------------------------------------------
Warrants  -- .19%+
- -----------------------------------------------------------------------------------------------------------------------------------
     Bradlees Warrants.....................................      67,384       711,845
     Homeland Holding Corp. Warrants.......................       6,687            66
     Key Energy Service Warrants...........................      15,000       300,000
     Marvel Warrants Class A...............................      12,956           389
     Marvel Warrants Class C...............................      21,941           219
     R&BFalcon Corp. Warrants..............................       7,000     1,750,000
     Venezuela Oil Linked Payment Obligation Warrants......      50,000            50
     Wherehouse Entertainment A Warrants...................      81,164       885,499
     Wherehouse Entertainment B Warrants...................      14,091        94,551
     Wherehouse Entertainment C Warrants...................      14,091        80,601
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Warrants--.19%                (cost--$15,855,817)                 3,823,220
- -----------------------------------------------------------------------------------------------------------------------------------

 ...........Total Investments--106.03%  (cost--$2,448,569,909)            $2,183,274,269
================================================================================
</TABLE>

 ~Non-income producing security due to default or bankruptcy filing
+     Non-income producing security
#     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)
PIK   Payment in Kind

GBP   Principal denoted in British Pounds Sterling
Federal Tax Information:
At September 30, 1999,  the aggregate  cost of investment  securities for income
tax  purposes  was  $2,448,661,159.   Net  unrealized   depreciation  aggregated
$265,386,890 of which $79,653,255 related to appreciated  investment  securities
and $345,040,645 related to depreciated investment securities. The Form 1099 you
receive in January  2000 will show the tax status of all  distributions  paid to
your account in calendar 1999.

Capital Gain Distribution: (unaudited)
Pursuant to section 852 of the Internal Revenue Code, the Fund thereby
designates $299,890 as capital gain for its taxable year ended
September 30,1999.

Dividends Received Deductions for Corporations:
The fund has designated 2.83% of the distributions from net investment income as
qualifying for dividends received deduction for corporations.

<PAGE>
<TABLE>
<CAPTION>

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

- -----------------------------------------------------------------------------------------------------------------------------------
September 30, 1999
- -----------------------------------------------------------------------------------------------------------------------------------

Assets
- -----------------------------------------------------------------------------------------------------------------------------------
          <S>                                                                <C>
     Investments--at market value (cost $2,448,569,909)--Note B       $2,183,274,269
     Interest receivable                                                  62,214,049
     Miscellaneous receivable, foreign securities                            894,438
     Receivable for securities sold                                       22,956,083
     Receivable for shares of beneficial interest sold                     1,771,444
     Receivable for dividends                                                393,000
- -----------------------------------------------------------------------------------------------------------------------------------
                  Total Assets                                         2,271,503,283



 Liabilities
- -----------------------------------------------------------------------------------------------------------------------------------

     Notes payable--Note F                                               197,275,213

     Payable for securities purchased                                      7,346,550
     Payable for shares of beneficial interest repurchased                 4,158,220
     Trustee fees payable--Note C                                          2,672,137
     Accrued expenses                                                        936,984
     Miscellaneous payable                                                     6,760
- -----------------------------------------------------------------------------------------------------------------------------------
                  Total Liabilities                                      212,395,864
- -----------------------------------------------------------------------------------------------------------------------------------
     Net Assets                                                       $2,059,107,419
===================================================================================================================================
     Net Assets Consist of (Note B):
     Capital, at a $1.00 par value                                      $204,309,420
     Paid in surplus                                                   2,096,616,919
     Undistributed net investment income                                  23,981,797
     Accumulated net realized loss on investments                           (511,134)
     Net unrealized depreciation of investments                         (265,289,583)
- -----------------------------------------------------------------------------------------------------------------------------------
     Net Assets, for 204,309,420 shares outstanding                   $2,059,107,419
===================================================================================================================================
     Net Asset Value, offering price and redemption
      price per share ($2,059,107,419/204,309,420 shares)                     $10.08
===================================================================================================================================

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


    The accompanying notes are an integral part of the financial statements.
- -----------------------------------------------------------------------------------------------------------------------------------
September 30, 1999
- -----------------------------------------------------------------------------------------------------------------------------------

Investment Income
- -----------------------------------------------------------------------------------------------------------------------------------
       <S>                                                                   <C>
     Interest                                                           $231,387,350
     Dividends                                                             6,425,384
     Other Income                                                          4,691,303
- -----------------------------------------------------------------------------------------------------------------------------------
         Total Income                                                    242,504,037



Expenses
- -----------------------------------------------------------------------------------------------------------------------------------

     Trustee fees--Note C                                                 $11,396,105
     Interest--Note F                                                       2,877,280
     Administrative expenses and salaries                                    872,013
     Printing, postage and stationary                                        445,190
     Computer and related expenses                                           243,024
     Registration and filing fees                                            195,073
     Other expenses                                                         124,163
     Legal fees                                                              104,903
     Auditing fees                                                            79,555
     Telephone                                                                61,853
     Custodian fees                                                           47,711
     Insurance                                                                26,744
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Expenses                                                       16,473,614
- -----------------------------------------------------------------------------------------------------------------------------------
     Net Investment Income                                               226,030,423
- -----------------------------------------------------------------------------------------------------------------------------------
     Realized and Unrealized Gain (Loss) on Investments--Note B:
     Net realized loss from investment transactions                        (263,513)
     Change in unrealized appreciation/depreciation of  investments
         and assets and liabilities in foreign currencies               (49,026,555)
- -----------------------------------------------------------------------------------------------------------------------------------
     Net Decrease in Net Assets Resulting from Operations               $176,740,355
===================================================================================================================================

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

          The accompanying notes are part of the financial statements.
<S>                                                         <C>                <C>
Year Ended September 30                                    1999               1998
- -----------------------------------------------------------------------------------------------------------------------------------
Increase (Decrease) in Net Assets
From Operations:
   Net investment income                                $226,030,423      $201,723,086
   Net realized (gain/loss) from investment transactions    (263,513)       37,473,557  Change in unrealized appreciation of
    investments                                          (49,026,555)    (339,027,495)
                                                         ------------    -------------
    Net Increase (Decrease) in Net Assets Resulting
    from Operations                                       176,740,355     (99,830,852)


Distributions to Shareholders from Net Investment Income(211,784,335)    (191,510,245)


   ($.98 and $.96 per share, respectively)


Distributions to Shareholders from Net Realized Gains      (36,970,219)                   --


   ($.18 per share)



   From Net Trust Share Transactions--Note D              84,466,005      263,814,943


        Total Increase (Decrease) in Net Assets           12,451,806      (27,526,154)



- -----------------------------------------------------------------------------------------------------------------------------------
Net Assets:
   Beginning of Period                                 2,046,655,613    2,074,181,767
- -----------------------------------------------------------------------------------------------------------------------------------


   End of Period (including undistributed net investment
   income of $23,981,797 and $9,892,802, respectively) $2,059,107,419   $2,046,655,613
===================================================================================================================================

===================================================================================================================================
</TABLE>


                                         Report of Independent Accountants

To the Board of Trustees and Shareholders of Northeast Investors Trust

In planning and performing our audit of the financial statements of Northeast
Investors Trust (the Trust) for the year ended September 30, 1999, we
considered its internal control, including control activities for safeguarding
securities, in order to determine our auditing procedures for the purpose of
expressing our opinion on the financial statements and to comply with the
requirements of Form N-SAR, not to provide assurance on internal control.

The management of the Trust is responsible for establishing and maintaining
internal control.  In fulfilling this responsibility, estimates and judgments
by management are required to assess the expected benefits and related costs
of controls.  Generally, controls that are relevant to an audit pertain to the
entitys objective of preparing financial statements for external purposes that
are fairly presented in conformity with generally accepted accounting
principles.  Those controls include the safeguarding of assets against
unauthorized acquisition, use or disposition.

Because of inherent limitations in internal control, errors or fraud may occur
and not be detected.  Also, projection of any evaluation of internal control to
future periods is subject to the risk that controls may become inadequate
because of changes in conditions or that the effectiveness of their design
and operation may deteriorate.

Our consideration of internal control would not necessarily disclose all
matters in internal control that might be material weaknesses under standards
established by the American Institute of Certified Public Accountants.
A material weakness is a condition in which the design or operation of one or
more of the internal control components does not reduce to a relatively low
level the risk that misstatements caused by error or fraud in amounts that
would be material in relation to the financial statements being audited
may occur and not be detected within a timely period by employees in the normal
course of performing their assigned functions. However, we noted no matters
involving internal control and its operation, including controls for
safeguarding securities, that we consider to be material weaknesses as defined
above as of September 30, 1999.

This report is intended solely for the information and use of the Board of
Trustees, management and the Securities and Exchange Commission and is not
intended to be and should not be used by anyone other than these specified
parties.



PricewaterhouseCoopers LLP
November 5, 1999


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