STANDISH AYER & WOOD INVESTMENT TRUST
N-30D, 1996-09-09
Previous: EMERGING MARKETS GROWTH FUND INC, NSAR-B, 1996-09-09
Next: MICHAEL ANTHONY JEWELERS INC, 10-Q, 1996-09-09




                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)


<PAGE>
<TABLE>
<CAPTION>

                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     Common and Preferred Stocks and Warrants - 80.9%
     -----------------------------------------------------------------

     Argentina - 1.8%
     ----------------------------------------------------
<S>                                                                                                 <C>      <C>              
     Argentina Fund *                                                                               36,000   $         468,000
     Cointel Cvt Pfd 7.00%                                                                           7,000             392,000
                                                                                                               ----------------
                                                                                                             $         860,000
                                                                                                               ----------------

     Austria - 2.7%
     ----------------------------------------------------
     BBAG Oestereich Brau Bete                                                                         500   $          28,451
     Brau-Union Goess-Reininghaus                                                                      600              37,892
     Boehler-Uddeholm                                                                                  600              46,455
     Creditanstalt-Bankverein                                                                        1,600             105,821
     Creditanstalt-Bkverein:Vorzu                                                                      700              35,392
     Ea-Generali AG                                                                                    200              59,235
     EVN-Energie Versorgung                                                                            600              82,836
     Flughafen Wien AG                                                                                 900              61,506
     Mayr-Melnhof                                                                                      700              30,103
     Oemv AG                                                                                         1,500             151,119
     Oest Elektrizatswirts Cl A                                                                        800              61,194
     Radex-Heraklith Indust. AG                                                                      1,000              31,157
     Va Technologie AG                                                                                 800              98,209
     Voest-Alpine Stahl AG                                                                           1,900              64,160
     Webs-Austria                                                                                   30,000             326,250
     Wienerberger Baustoff Ind                                                                         400              80,933
                                                                                                               ----------------
                                                                                                             $       1,300,713
                                                                                                               ----------------
     Brazil - 1.6%
     ----------------------------------------------------
     Aracruz Cellulose Sa                                                                              100   $             938
     Banco Bradesco Sa Pfd                                                                       9,705,150              79,344
     Banco Itau Sa Pfd                                                                             181,700              73,910
     Cervejaria Brahma Pfd                                                                          95,900              57,272
     Electricas Brasil On                                                                            4,500              61,875
     Energetica de Minas Gerais Pfd                                                              2,408,300              64,109
     Itausa-Investimentos Itau Pfd                                                                  76,800              58,959
     Patroleo Brasile Pfd                                                                          293,600              36,151
     Telecomunicacoes Brasileiras                                                                    2,800             194,600
     Telecomunicacoes de Sao Paolo Pfd                                                             277,600              59,505
     Usiminas Siderurg Minas                                                                         2,200              23,650
     Vale Do Rio Doce-Sp                                                                             4,500              90,000
                                                                                                               ----------------
                                                                                                             $         800,313
                                                                                                               ----------------
     Chile - 1.4%
     ----------------------------------------------------
     Chile Fund                                                                                     27,800   $         681,100
                                                                                                               ----------------



<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     Denmark - 2.7%
     ----------------------------------------------------
     Carlsberg As  Cl B                                                                              2,051   $         120,464
     Danisco As                                                                                      2,469             122,738
     Den Danske Bank                                                                                 2,365             158,233
     D/S 1912 Cl B                                                                                     600             135,855
     D/S Svendborg Cl B                                                                                500             163,009
     FLS Industries As Cl B                                                                            659              66,193
     International Service System Cl B                                                               1,293              28,837
     Novo-Nordisk As                                                                                 1,003             141,727
     Sophus Berendsen As Cl B                                                                        1,023             136,571
     Tele Danmark Cl B                                                                               2,866             143,937
     Unidanmark                                                                                      2,252             104,282
                                                                                                               ----------------
                                                                                                             $       1,321,846
                                                                                                               ----------------

     Finland - 5.4%
     ----------------------------------------------------
     Cultor Oy 2                                                                                     2,300   $         116,892
     Enso Oy Cl R                                                                                   15,800             122,831
     Kemira Oy                                                                                       7,500              78,334
     Kesko Oy Osake                                                                                  8,800             130,382
     Kone Corp. Cl B                                                                                   700              77,935
     Merita Ltd. Cl A                                                                               81,133             171,226
     Metra Oy  Cl A                                                                                  2,400             108,536
     Neste Oy                                                                                        7,400             157,766
     Nokia Corp. ADR A                                                                              13,200             488,400
     Outokumpo Oy                                                                                   12,600             211,646
     Rauma Oy                                                                                        4,000              79,680
     Sampo Insurance Co  Cl A                                                                        1,500              88,186
     Stockmann Ab Cl B                                                                               1,800              92,644
     Upm-Kymmeme                                                                                    30,140             626,348
     Valmet Cl A                                                                                     5,000              84,525
                                                                                                               ----------------
                                                                                                             $       2,635,331
                                                                                                               ----------------

     France - 4.9%
     ----------------------------------------------------
     Air Liquide                                                                                     1,075   $         189,724
     Alcatel Alsthom                                                                                 1,315             114,636
     Axa Co.                                                                                         2,125             116,183
     Banque Nationale de Paris                                                                       2,200              77,185
     Carrefour Supermarche                                                                             240             134,387




<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     France - (continued)
     ----------------------------------------------------

     Carrefoure Rights                                                                                 240   $          67,194
     Cie Generale des Eaux                                                                           1,852             206,757
     Compagnie de Saint Goban                                                                          896             119,861
     Compagnie Financierede Suez                                                                     1,449              52,975
     Credit Foncier de France                                                                          815               5,301
     Groupe Danone                                                                                     971             146,861
     Lafarge Coppee                                                                                  1,490              90,119
     Le Grand                                                                                          550              98,243
     L'Oreal                                                                                           655             217,337
     LVMH Louis Vitton Moet Hennesy                                                                    750             177,798
     Peugeot Sa ORD                                                                                    475              63,542
     Rhone Poulenc                                                                                   2,300              60,419
     Societe Generale ORD                                                                              804              88,353
     Societe National Elf-Aquitaine                                                                  2,576             189,355
     Total CIE Francaise Petroles                                                                    2,000             148,257
                                                                                                               ----------------
                                                                                                             $       2,364,487
                                                                                                               ----------------
     Germany - 4.2%
     ----------------------------------------------------
     Allianz AG Hldg REG                                                                                83   $         143,507
     Bayer AG                                                                                        6,110             215,494
     Bayerische Motoren Werke AG                                                                       131              75,858
     Bayerische Vereins Bank GER                                                                     2,030              56,877
     Daimler Benz AG Rights                                                                            312               2,417
     Daimler Benz AG                                                                                   312             166,748
     Deutsche Bank AG                                                                                3,440             162,520
     Douglas Holding AG                                                                                770              30,669
     Dresdner Bank AG                                                                                2,190              54,966
     Henkel Nv Pfd                                                                                     161              69,407
     Hoechst AG                                                                                      2,170              73,472
     Linde AG                                                                                          119              77,303
     Mannesmann AG                                                                                     346             119,420
     Preussag AG                                                                                       478             120,755
     Rheinisch-Westfael Elecktrik Pfd Cnv                                                            2,300              70,630
     Siemens AG ORD                                                                                  5,300             282,736
     Veba AG                                                                                         5,710             302,997
                                                                                                               ----------------
                                                                                                             $       2,025,776
                                                                                                               ----------------


<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     India - 1.4%
     ----------------------------------------------------
     Arvind Mills Ltd. GDR                                                                           7,587   $          36,038
     Bombay Fund                                                                                    44,400             466,200
     Grasim Industries Co                                                                            5,263              95,523
     Reliance Industries                                                                             4,878              62,195
     SIV Ind. Ltd. Warrants                                                                          2,782               8,346
     S.I.V. South India Viscos                                                                       8,346              25,038
                                                                                                               ----------------
                                                                                                             $         693,340
                                                                                                               ----------------

     Japan - 30.4%
     ----------------------------------------------------
     Ajinomoto Co Inc                                                                               16,000   $         191,119
     Asahi Bank Ltd.                                                                                23,000             266,344
     Asahi Glass Co Ltd                                                                             31,000             370,293
     Bridgestone Corp.                                                                              25,000             476,429
     Canon Inc.                                                                                     17,000             353,424
     Dai Nippon Printing Co Ltd.                                                                    19,000             367,284
     Dai-Ichi Kangyo Bank                                                                           28,000             520,835
     Daiwa Securities                                                                               27,000             347,132
     Fuji Bank                                                                                      25,000             537,978
     Fuji Photo Film                                                                                10,000             315,492
     Fujitsu Ltd.                                                                                   29,000             264,430
     Hitachi Ltd. (Hit. Seisakusho)                                                                 46,000             427,829
     Industrial Bank of Japan                                                                       21,000             520,835
     Ito Yokado Co                                                                                   6,000             361,630
     Japan Airlines                                                                                 24,000             194,110
     Kawasaki Steel                                                                                 60,000             216,103
     Kinki Nippon Railway                                                                           39,860             286,765
     Matsushita Electric Industries                                                                 23,000             427,829
     Mitsubishi Bank                                                                                24,000             555,849
     Mitsubishi Chemical Corp.                                                                      45,000             207,623
     Mitsubishi Corp. Pfd                                                                           24,000             315,127
     Mitsubishi Estate Co Ltd                                                                       13,000             178,992
     Mitsubishi Heavy                                                                               77,000             669,107
     Mitsubishi Trust                                                                               13,000             219,294
     Mitsui Engineering                                                                             50,000             152,275
     Mitsui & Co                                                                                    36,000             325,960
     Nec Corp                                                                                       13,000             141,060
     Nippon Denso Ltd.                                                                              12,000             260,418
     Nippon Express Co.                                                                             22,000             214,644
     Nippon Steel Corp.                                                                             94,000             322,276
     Nissan Motors                                                                                  24,000             212,930
     NKK Corp.                                                                                     107,000             323,917


<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     Japan - continued
     ----------------------------------------------------
     Nomura Securities Co Ltd.                                                                      10,000   $         195,131
     Sakura Bank Ltd.                                                                               33,000             367,101
     Sankyo Co Ltd.                                                                                 14,000             362,542
     Seven Eleven Japan Ltd.                                                                         5,000             318,683
     Shimizu Corp.                                                                                  48,000             529,589
     Sumitomo Bank                                                                                  27,000             521,929
     Sumitomo Corp.                                                                                 31,000             275,317
     Sumitomo Heavy Industries                                                                      36,000             157,235
     Takeda Chemical Industries Ltd                                                                 13,000             229,963
     Teijin Limited                                                                                 53,000             287,544
     Tokai Bank                                                                                     20,000             258,959
     Tokyo Gas                                                                                      59,000             215,191
     Toyota Motor Co                                                                                19,000             474,697
                                                                                                               ----------------
                                                                                                             $      14,739,214
                                                                                                               ----------------
     Korea - 1.4%
     ----------------------------------------------------
     Korea Equity Fund                                                                              56,700   $         481,950
     Korean Investment Fund Inc.                                                                    18,500             185,000
                                                                                                               ----------------
                                                                                                             $         666,950
                                                                                                               ----------------
     Malaysia - 1.0%
     ----------------------------------------------------
     Edaran Otomobil Nasional Berhad                                                                 2,000   $          19,162
     Genting Berhad                                                                                  6,000              46,903
     Magnum Corp.                                                                                    9,000              15,225
     Malayan Banking Berhad                                                                         10,000              96,212
     Malaysian International Shipping Corp.                                                          6,000              18,641
     Public Bank Berhad                                                                              7,000              11,786
     Resorts World Berhad                                                                            8,000              45,861
     Sime Darby Berhad                                                                              19,200              53,109
     Systems Telekom Malaysia                                                                        8,000              71,200
     Technology Resource Industries Cl A                                                             8,000              27,901
     Tenaga National Berhad                                                                         10,000              42,093
     United Engineers                                                                                7,000              48,547
                                                                                                               ----------------
                                                                                                             $         496,640
                                                                                                               ----------------
     Norway - 7.5%
     ----------------------------------------------------
     Bergesen A                                                                                      8,723   $         180,945
     Christiania Bank Og Kreditkass                                                                110,500             259,776
     Den Norske Bank                                                                               109,100             330,245
     Dyno Industrier                                                                                 4,544             100,542
     Hafslund Nycomed As A                                                                          14,263             101,908
     Kvaerner Cl B                                                                                   7,367             284,125
     Norsk Hydro                                                                                    17,979             878,493
     Norske Skogindustrier Cl A                                                                      5,324             160,339
     Nycomed Asa Cl B                                                                               14,263             204,912


<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     Norway - continued
     ----------------------------------------------------
     Orkla Borregaard                                                                                5,337   $         280,459
     Petroleum Geo Services                                                                          4,700             134,325
     Saga Petroleum As Cl A                                                                         20,000             293,480
     Transocean Drilling                                                                             8,600             222,661
     Uni Storebrand As  Cl A                                                                        49,300             221,195
                                                                                                               ----------------
                                                                                                             $       3,653,405
                                                                                                               ----------------
     Poland - 0.5%
     ----------------------------------------------------
     Poland Fund                                                                                    25,000   $         250,000
                                                                                                               ----------------

     Portugal - 1.5%
     ----------------------------------------------------
     Portugal Fund                                                                                  60,200   $         752,500
                                                                                                               ----------------

     Singapore - 1.8%
     ----------------------------------------------------
     City Developments                                                                              10,000   $          77,931
     Cycle & Carriage Ltd.                                                                           3,000              32,094
     Development Bank of Singapore                                                                   7,000              87,283
     Fraser And Neave Ltd.                                                                           4,000              41,374
     Inchcape Berhad                                                                                 7,000              22,317
     Keppel Corp.Ltd.                                                                                7,000              58,519
     Overseas Chinese Banking Corp.                                                                  9,000             105,207
     Overseas Chinese Banking Rights                                                                   900               2,959
     Singapore Airlines Ltd.                                                                        14,000             147,786
     Singapore Press Holdings Ltd.                                                                   4,000              78,498
     Singapore Telecom Ltd.                                                                         26,000              69,260
     Straits Trading Company Ltd.                                                                   13,000              34,077
     United Industrial Corp.                                                                        25,000              25,505
     United Overseas Bank                                                                            9,000              86,079
                                                                                                               ----------------
                                                                                                             $         868,889
                                                                                                               ----------------
     Spain - 5.1%
     ----------------------------------------------------
     Acerinox Sa                                                                                       424   $          44,251
     Alba Finance Corp. Sa                                                                             824              68,463
     Argentaria Sa                                                                                   3,447             150,185
     Autopistas Acesa                                                                                6,557              76,149
     Banco Bilbao Vizcaya                                                                            5,702             230,658
     Banco Central Sa                                                                                3,756              76,408
     Banco de Santander                                                                              3,981             185,552
     Corporacion Mapfre                                                                                964              49,139
     Ebro Agricolas                                                                                  3,238              37,352
     Empresa Nacional Elec                                                                           6,488             404,046
     Formanto de Construcciones y Contra                                                               419              34,617
     Gas Natural Sdg Sa                                                                              1,005             210,713
     Iberdrola I S.A.                                                                               22,374             229,320


<PAGE>

                                                                                                                    Value
     Security                                                                                   Shares            (Note 1A)
     ----------------------------------------------------                                    --------------    ----------------

     Spain - continued
     ----------------------------------------------------
     Inmobiliaria Metrop Vasco- Central                                                              1,312   $          44,841
     Repsol SA                                                                                       7,158             248,549
     Telefonica Nacional de Espana                                                                  22,174             407,877
                                                                                                               ----------------
                                                                                                             $       2,498,120
                                                                                                               ----------------
     Supra National - 0.6%
     ----------------------------------------------------
     Latin America Investment Fund                                                                   8,200   $         137,350
     Latin American Equity Fund Inc                                                                  9,000             135,000
                                                                                                               ----------------
                                                                                                             $         272,350
                                                                                                               ----------------
     Sweden - 1.9%
     ----------------------------------------------------
     Abbb Ab  Cl A                                                                                     700   $          74,043
     AGA Ab                                                                                          2,700              46,313
     Astra Ab  Cl A                                                                                  4,600             202,796
     Atlas Copco Ab  Cl A                                                                            1,400              26,015
     Autoliv Ab                                                                                      1,000              30,394
     Electrolux                                                                                        500              25,090
     Ericsson Ab  Cl B                                                                               7,700             165,676
     Hennes & Mauritz                                                                                  400              37,014
     Mo Och Domsjo                                                                                   1,200              30,695
     Skandinaviska Enskilda Bankn Cl A                                                               4,900              39,076
     Skanska  Cl B                                                                                   1,400              49,397
     Skf Ab Cl B                                                                                     1,100              25,902
     Stora Kopparbergs Bergs Cl A                                                                    1,900              25,015
     Svenska Handelsbanken                                                                           2,600              54,182
     Svenska                                                                                           260               3,130
     Swedish Match Ab                                                                                3,300              10,229
     Volvo Aktiebolag Cl B                                                                           3,300              74,976
                                                                                                               ----------------
                                                                                                             $         919,943
                                                                                                               ----------------
     Taiwan - 1.8%
     ----------------------------------------------------
     Taiwan Index Fund                                                                              73,700   $         884,400
                                                                                                               ----------------

     Thailand - 1.3%
     ----------------------------------------------------
     The Thai Fund Inc.                                                                             27,100   $         640,238
                                                                                                               ----------------

     United Kingdom - 0.0%
     ----------------------------------------------------
     Railtrack Group Plc (Partially Paid)                                                            5,000   $          16,987
                                                                                                               ----------------

     Total Common and Preferred Stocks and
     Warrants (Identified Cost $35,540,024)                                                                  $      39,342,542
                                                                                                               ----------------


<PAGE>

                                                                                                  Par               Value
     Security                                                     Rate       Maturity            Value            (Note 1A)
     ----------------------------------------------------     -----------  -------------     --------------    ----------------

     India - 0.4%
     ----------------------------------------------------
     Industrial Credit & Investment Cvt 144A ++                     2.5%   4/03/2000       $       180,000   $         147,600
     Sterlite Industries Ltd. Cvt 144A ++                           3.50   6/30/1999                50,000              40,750
                                                                                                               ----------------

     Total Bonds (Identified Cost $224,842)                                                                  $         188,350
                                                                                                               ----------------

     Short-Term Investments - 14.8%
     ----------------------------------------------------

     U.S. Government
     ----------------------------------------------------
     U.S. Treasury Bill *                                           4.24   7/25/1996             2,500,000   $       2,492,175
     U.S. Treasury Bill *                                           4.99   9/19/1996             4,750,000           4,696,610
                                                                                                               ----------------
     Total Short-Term Investments (Identified Cost $7,154,329)                                               $       7,188,785
                                                                                                               ----------------


     TOTAL INVESTMENTS  (Identified Cost $42,919,195) - 96.1%                                                $      46,719,677

     Other Assets, less liabilities - 3.9%                                                                           1,913,235
                                                                                                               ----------------

     NET ASSETS - 100.0%                                                                                     $      48,632,912
                                                                                                               ================



     ++ This security is restricted but eligible for resale under 144A
     *Denotes all or part of security pledged as a margin deposit (See Note 6)


</TABLE>

                                     

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)

<TABLE>
<CAPTION>
Assets                                                                                          
<S>                                                                         <C>                     <C>        
    Investments, at value (Note 1A) (identified cost, $42,919,195)                                  $46,719,677
    Cash and foreign currency, at value (cost, $1,378,338)                                            1,382,421
    Receivable for investments sold                                                                     443,979
    Interest and dividends receivable                                                                   136,773
    Unrealized appreciation on forward foreign currency exchange contracts (Note 6)                     137,073
    Receivable for foreign dividend tax reclaims                                                         77,264
    Receivable for daily variation margin on financial futures contracts (Note 6)                        42,580
    Receivable from investment adviser (Note 2)                                                         102,655
    Other assets                                                                                          1,460
                                                                                               -----------------

       Total assets                                                                                 $49,043,882

Liabilities
    Distribution payable                                                           $307,344
    Payable for Fund shares redeemed                                                  2,500
    Unrealized depreciation on forward foreign currency exchange contracts (Note 6)  72,792     
    Accrued trustee fees ( Note 2)                                                      526
    Accrued expenses and other liabilities                                           27,808
                                                                           -----------------

       Total liabilities                                                                                410,970
                                                                                               -----------------

Net Assets                                                                                          $48,632,912
                                                                                               =================

Net Assets consist of
    Paid-in capital                                                                                 $42,455,301
    Undistributed net investment income                                                                 161,195
    Accumulated undistributed net realized gain (loss)                                                2,102,830
    Net unrealized appreciation (depreciation)                                                        3,913,586
                                                                                               -----------------

       Total                                                                                        $48,632,912
                                                                                               =================

Shares of beneficial interest outstanding                                                             1,990,174
                                                                                               =================

Net asset value, offering price, and redemption price per share                                             $24.44
                                                                                               =================
    (Net assets/Shares outstanding)


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)


Investment income
    Dividend income (net of foreign withholding taxes of $81,333)                                      $530,331
    Interest income                                                                                     224,951
                                                                                               -----------------
                                                                                                
         Total income                                                                                  $755,282

Expenses
    Investment advisory fee (Note 2)                                               $218,031     
    Trustee fees (Note 2)                                                             1,228
    Accounting, custody and transfer agent fees                                      84,899
    Registration costs                                                                1,702
    Audit services                                                                   24,435
    Legal fees                                                                        7,572
    Insurance expense                                                                 1,293
    Miscellaneous                                                                     1,227
                                                                           -----------------

         Total expenses                                                            $340,387

Deduct:
   Waiver of investment advisory fee (Note 2)                                       204,856
                                                                           -----------------

    Net expenses                                                                                        135,531
                                                                                               -----------------

            Net investment income                                                                      $619,751
                                                                                               -----------------

Realized and unrealized gain (loss)

    Net realized gain (loss)
         Investment securities                                                   $1,538,636
         Financial futures                                                          745,594
         Foreign currency and foreign exchange contracts                            (85,864)
                                                                           -----------------

            Net realized gain (loss)                                                                 $2,198,366

    Change in net unrealized appreciation (depreciation)
         Investment securities                                                   $1,083,566
         Financial futures                                                         (154,480)
         Translation of assets and liabilities in foreign currencies,
           and foreign exchange contracts                                           135,844
                                                                           -----------------

            Change in net unrealized appreciation (depreciation)                                      1,064,930
                                                                                               -----------------

            Net gain (loss)                                                                          $3,263,296
                                                                                               -----------------

            Net increase (decrease) in net assets from operations                                    $3,883,047
                                                                                               =================



<PAGE>

                    Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                       Statements of Changes in Net Assets




                                                                           Six MonYearEEnded
                                                                           June 30December 31,
                                                                            (unaudited)             1995
                                                                          -----------------   ------------------
Increase (decrease) in Net Assets

    From operations
       Net investment income                                                      $619,751           $1,535,925
       Net realized gain (loss)                                                  2,198,366              555,805
       Change in net unrealized appreciation (depreciation)                      1,064,930           (1,331,247)
                                                                          -----------------   ------------------

         Net increase (decrease) in net assets from operations                  $3,883,047             $760,483
                                                                          -----------------   ------------------

    Distributions to shareholders
       From net investment income                                                ($561,582)                 ---
       From net realized capital gains                                          (1,060,286)           ($293,380)
                                                                          -----------------   ------------------

         Total distributions to shareholders                                   ($1,621,868)           ($293,380)
                                                                          -----------------   ------------------

    Fund share (principal) transactions (Note 4)
       Net proceeds from sale of shares                                           $416,554          $12,167,766
       Net asset value of shares issued to shareholders in
         payment of distributions declared                                       1,314,523              272,750
       Cost of shares redeemed                                                 (14,832,610)         (57,868,870)
                                                                          -----------------   ------------------

         Increase (decrease) in net assets from Fund share transactions       ($13,101,533)        ($45,428,354)
                                                                          -----------------   ------------------

         Net increase (decrease) in net assets                                ($10,840,354)        ($44,961,251)

Net assets

    At beginning of period                                                      59,473,266          104,434,517
                                                                          -----------------   ------------------

    At end of period (including undistributed net investment income
        of  $161,195 and $103,026, at June 30, 1996 and
       December 31, 1995, respectively)                                        $48,632,912          $59,473,266
                                                                          =================   ==================

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series

                              Financial Highlights


                                                     Six Months Ended
                                                  June 30, 1996                                 Year ended December 31,
                                                                 -------------------------------------------------------------
                                                   (unaudited)        1995      1994         1993        1992*       1991*
                                                 --------------------------  ------------  ----------  ----------- -----------

<S>                                                      <C>           <C>           <C>         <C>          <C>         <C>   
    Net asset value - beginning of period                $23.54        $23.12        $26.74      $19.78       $22.20      $20.16
                                                 ------------    ----------  ------------  ----------  ----------- -----------

    Income from investment operations
       Net investment income                              $0.**         $0.04         $0.21       $0.26        $0.26       $0.33
       Net realized and unrealized gain (loss) on          
           investments                                     1.41          0.45         (2.08)       7.29        (2.47)       2.02
                                                 ------------    ----------  ------------  ----------  ----------- -----------

    Total from investment operations                      $1.74         $0.49        ($1.87)      $7.55       ($2.21)      $2.35
                                                 ------------    ----------  ------------  ----------  ----------- -----------

    Less distributions declared to shareholders
       From net investment income                        ($0.29)       ---           ($0.12)     ($0.23)      ($0.21)     ($0.30)
       In excess of net investment income                ---           ---           ---          (0.36)      ---         ---
       From net realized capital gain                     (0.55)        (0.07)        (1.63)     ---          ---          (0.01)
                                                 ------------    ----------  ------------  ----------  ----------- -----------

    Total distributions declared to shareholders         ($0.84)       ($0.07)       ($1.75)     ($0.59)      ($0.21)     ($0.31)
                                                 ------------    ----------  ------------  ----------  ----------- -----------

       Net asset value - end of period                   $24.44        $23.54        $23.12      $26.74       $19.78      $22.20
                                                 ============    ==========  ============  ==========  =========== ===========
        
Total return                                               7.38%         2.14%        (6.99%)     38.27%       (9.95%)     11.73%
                                                 
Net assets at end of period (000 omitted)            $48,633       $59,473      $104,435     $92,419      $56,539     $47,077

Ratios (to average daily net assets)/Supplemental Data
    Expenses                                               0.**,t        1.22%         1.23%       1.34%        1.53%       1.54%
    Net investment income                                  2.**,t        1.76%         1.52%       1.09%        1.18%       1.30%

Portfolio turnover                                        34%          108%           75%         98%          98%         27%

Average Broker Commission                                 $0.013

t  Computed on an annualized basis.
* Audited by other auditors
     
**   The investment adviser voluntarily waived a portion of its investment advisory fee.
    Had this action not been undertaken, the net investment income per share and the
    ratios would have been:

       Net investment income per share                         $0.23
      Ratios (to average daily net assets)
            Expenses                                            1.26%        t
            Net investment income                               1.53%        t

</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish International Equity Fund Series
                          Notes to Financial Statements
                                   (Unaudited)




(1).....Significant Accounting Policies:

         Standish,  Ayer & Wood  Investment  Trust  (Trust)  is  organized  as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.  Standish  International  Equity  Fund  (Fund) is a  separate,
         diversified  investment series of the Trust. The following is a summary
         of significant accounting policies consistently followed by the Fund in
         the  preparation  of  its  financial  statements.  The  preparation  of
         financial  statements in accordance with generally accepted  accounting
         principles  requires  management to make estimates and assumptions that
         affect  the  reported   amounts  and   disclosures   in  the  financial
         statements. Actual results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last sale price,  or if no sale price,  at the closing bid price in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short term instruments with less than sixty-one days
         remaining to maturity when acquired by the Fund are valued at amortized
         cost. If the Fund acquires a short term instrument with more than sixty
         days  remaining to its maturity,  it is valued at current  market value
         until the  sixtieth  day prior to  maturity  and will then be valued at
         amortized  cost based upon the value on such date  unless the  trustees
         determine  during such  sixty-day  period that  amortized cost does not
         represent fair value.

     B...Securities transactions and income--
         Securities  transactions are recorded as of trade date. Interest income
         is  determined  on  the  basis  of  interest   accrued,   adjusted  for
         amortization  of premium or discount on debt  securities  when required
         for federal  income tax  purposes.  Dividend  income is recorded on the
         ex-dividend  date.  Realized gains and losses from  securities sold are
         recorded on the identified  cost basis.  The Fund does not isolate that
         portion of the results of operations  resulting from changes in foreign
         exchange  rates on  investments  from  the  fluctuations  arising  from
         changes in market  prices of securities  held.  Such  fluctuations  are
         included  with  the net  realized  and  unrealized  gain  or loss  from
         investments.

     C...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue Code,  the Fund is not subject to income taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year.

     D...Foreign currency transactions--
         Investment security valuations,  other assets and liabilities initially
         expressed in foreign  currencies are converted into U.S.  dollars based
         upon current exchange rates.  Purchases and sales of foreign investment
         securities  and income and expenses  are  converted  into U.S.  dollars
         based upon currency  exchange rates  prevailing on the respective dates
         of such transactions. Section 988 of the Internal Revenue Code provides
         that  gains  or  losses  on  certain   transactions   attributable   to
         fluctuations  in  foreign  currency  exchange  rates must be treated as
         ordinary income or loss. For financial statement purposes, such amounts
         are included in net realized gains or losses.

     E...Distributions to shareholders--
         Distributions to shareholders are recorded on the ex-dividend date.
         Income and capital gain distributions are determined in accordance with
         income  tax  regulations  which  may  differ  from  generally  accepted
         accounting principles. These differences are primarily due to differing
         treatments for foreign  currency  transactions.  Permanent book and tax
         basis differences relating to shareholder  distributions will result in
         reclassifications to paid-in capital.


<PAGE>

(2).....Investment Advisory Fee:

         The investment advisory fee paid to Standish  International  Management
         Company   L.P.   (SIMCO),   for   overall   investment   advisory   and
         administrative services, and general office facilities, is paid monthly
         at the annual rate of 0.8% of the Fund's average daily net assets.  The
         investment  adviser has agreed that total Fund  operating  expenses for
         any fiscal  year will not exceed 1.6% of the Fund's  average  daily net
         assets.  For the six months ended June 30, 1996, the investment adviser
         voluntarily  waived a portion  of its  investment  advising  fee in the
         amount of  $204,856.  The Fund  pays no  compensation  directly  to its
         trustees  who are  affiliated  with the  investment  adviser  or to its
         officers,  all of whom receive  remuneration  for their services to the
         Fund from the investment adviser.  Certain of the trustees and officers
         of the Trust are partners or officers of SIMCO.

(3).....Purchases and Sales of Investments:

         Purchases and proceeds from sales of investments, other than short-term
investments, were as follows:

<TABLE>
<CAPTION>
                                                               Purchases                 Sales
                                                          ---------------------   ---------------------

<S>                                                                 <C>                    <C>        
Investments (non-U.S. government securities)                        $8,900,290             $22,607,147
                                                           ====================   =====================

U.S. government securities                                          $8,463,278                $500,000
                                                           ====================   =====================

(4).....Shares of Beneficial Interest:

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

<TABLE>
<CAPTION>
                                                            Six Months EnYear Ended
                                                             June 30, 1996            December 31,
                                                              (unaudited)                 1995
                                                          ---------------------   ---------------------

<S>                                                                     <C>                    <C>    
Shares sold                                                             17,259                 535,762
Shares issued to shareholders in
     payment of distributions declared                                  53,786                  12,155
Shares redeemed                                                       (607,036)             (2,539,577)
                                                          ---------------------   ---------------------

Net increase (decrease)                                               (535,991)             (1,991,660)
                                                          =====================   =====================
</TABLE>

(5).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:


Aggregate cost                                              $42,919,195
                                                   =====================

Gross unrealized appreciation                                $5,416,282
Gross unrealized depreciation                                (1,615,800)
                                                   ---------------------

Net unrealized appreciation (depreciation)                   $3,800,482
                                                   =====================

<PAGE>

(6).....Financial Instruments:

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  investments  are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following  financial  instruments  with off-balance
         sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in securities  prices and foreign  currencies,  as
         well as to enhance returns. Options, both held and written by the Fund,
         are  reflected  in  the  accompanying   Statement  of  Net  Assets  and
         Liabilities  at market value.  Premiums  received from writing  options
         which  expire are treated as realized  gains.  Premiums  received  from
         writing  options  which are  exercised  or are  closed  are added to or
         offset  against  the  proceeds  or amount  paid on the  transaction  to
         determine  the realized  gain or loss.  If a put option  written by the
         Fund is exercised, the premium reduces the cost basis of the securities
         purchased by the Fund. The Fund, as writer of an option, has no control
         over whether the underlying  securities may be sold (call) or purchased
         (put) and as a result bears the market risk of an unfavorable change in
         the price of the security  underlying the written  option.  At June 30,
         1996 the fund had no open written option contracts.

 ........Forward currency exchange contracts--

         The Fund may enter into forward  foreign  currency  and cross  currency
         exchange  contracts  for the  purchase  or sale of a  specific  foreign
         currency  at a fixed  price on a future  date.  Risks  may  arise  upon
         entering these contracts from the potential inability of counterparties
         to meet the terms of their contracts and from  unanticipated  movements
         in the value of a foreign  currency  relative  to the U.S.  dollar  and
         other  foreign  currencies.  The  forward  foreign  currency  and cross
         currency  exchange  contracts  are marked to market  using the  forward
         foreign  currency  rate of the  underlying  currency  and any  gains or
         losses are  recorded for  financial  statement  purposes as  unrealized
         until the contract settlement date. Forward currency exchange contracts
         are used by the fund  primarily  to  protect  the  value of the  Fund's
         foreign securities from adverse currency  movements.  At June 30, 1996,
         the  Fund  held  the  following   forward  foreign  currency   exchange
         contracts:
<TABLE>
<CAPTION>

                            Local                                             U.S. $           U.S. $
                          Principal          Contract         U.S. $         Aggregate        Unrealized
Contracts to Receive        Amount          Value Date     Market Value     Face Amount      Gain/(Loss)
- - -----------------------------------------  -------------  --------------- ----------------  ---------------

<S>                            <C>         <C>                  <C>              <C>                <C>   
German Deutsche Mark           1,129,790   7/1/96 - 9/17/96     $744,935         $739,888           $5,047
Italian Lira              10,542,899,962   7/1/96 - 10/2/96    6,843,358        6,744,096           99,262
Japanese Yen                 296,462,154   7/1/96 - 9/1/96     2,731,780        2,758,922          (27,142)
                                                          --------------- ----------------  ---------------
                                                                                             
                                                             $10,320,073      $10,242,906          $77,167
                                                          =============== ================  ===============


                            Local                                             U.S. $            U.S. $
                          Principal          Contract         U.S. $         Aggregate        Unrealized
Contracts to Deliver        Amount          Value Date     Market Value     Face Amount      Gain/(Loss)
- - -----------------------------------------  -------------  --------------- ----------------  ---------------

Italian Lira               3,620,000,000    7/2/96 - 7/10/96  $2,357,702       $2,313,343         ($44,359)
Spanish Peseta                37,663,024      7/2/96             293,488          292,197           (1,291)
Japanese Yen                 131,627,072    7/1/96 - 9/1/96    1,208,266        1,241,030           32,764
                                                          --------------- ----------------  ---------------
                                                                                             
                                                              $3,859,456       $3,846,570         ($12,886)
                                                          =============== ================  ===============

</TABLE>



<PAGE>

 .........Futures contracts--
         The Fund may enter into  financial  futures  contracts  for the delayed
         sale or delivery of securities or contracts based on financial  indices
         at a fixed  price on a future  date.  The Fund is  required  to deposit
         either in cash or securities an amount equal to a certain percentage of
         the contract  amount.  Subsequent  payments are made or received by the
         Fund each day,  dependent on the daily fluctuations in the value of the
         underlying security,  and are recorded for financial statement purposes
         as unrealized  gains or losses by the Fund.  There are several risks in
         connection with the use of futures  contracts as a hedging device.  The
         change in value of futures  contracts  primarily  corresponds  with the
         value  of  their  underlying  instruments  or  indices,  which  may not
         correlate with changes in the value of hedged investments. In addition,
         there is the risk that the Fund may not be able to enter into a closing
         transaction  because of an illiquid  secondary market.  The Fund enters
         into financial futures transactions primarily to manage its exposure to
         certain  markets  and to  changes  in  securities  prices  and  foreign
         currencies.
         At June 30, 1996, the Fund held the following futures contracts:
<TABLE>
<CAPTION>
         
                                                        Expiration     Underlying Face    Unrealized
             Contract                   Position           Date        Amount at Value    Gain/(Loss)
- - -----------------------------------  ---------------  ---------------- ---------------------------------

<S>                                       <C>             <C>              <C>                 <C>     
Topix Futures (13 contracts)              Long            9/12/96           $2,050,183          ($9,518)
MIB30 Index Futures (55 contracts)        Long            9/20/96            5,624,040           49,243
DAX Futures (5 contracts)                 Long            9/20/96              839,957            5,015
                                                                       ---------------- ----------------

                                                                            $8,514,180          $44,740
                                                                       ================ ================

</TABLE>

         At June 30,  1996,  the  Fund had  segregated  sufficient  cash  and/or
         securities to cover margin requirements on open futures contracts.

 .........Interest rate swap contracts--
         Interest rate swaps involve the exchange by the Fund with another party
         of their respective  commitments to pay or receive  interest,  e.g., an
         exchange of floating rate payments for fixed rate payments with respect
         to a notional  amount of  principal.  Credit and market risk exist with
         respect  to these  instruments.  The Fund  expects  to enter into these
         transactions primarily for hedging purposes including,  but not limited
         to, preserving a return or spread on a particular investment or portion
         of  its  portfolio,  protecting  against  currency  fluctuations,  as a
         duration management  technique or protecting against an increase in the
         price of securities the Fund anticipates purchasing at a later date. At
         June 30, 1996, the Fund had no open interest rate swap contracts.


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)


                                                                      Expected                       Par               Value
Security                                                   Rate        Maturity     Maturity        Value            (Note 1A)
- - -------------------------------------------------------  ---------   ------------------------------------------   -----------------

Bonds and Notes - 97.1%
- - -------------------------------------------------------

Asset Backed - 26.6%
- - -------------------------------------------------------
<S>                                                             <C>   <C>          <C>               <C>                 <C>    
Advanta Home Equity Trust Loan 1993-4 A1                        5.5%  8/25/1999     3/25/2010          845,479             778,369
Advanta Home Equity Trust Loan 1994-3 A1                        7.27  10/1/1996    11/25/2008          625,333             624,160
Aircraft Lease Portfolio Trust 1994-1 A2                        7.15  11/29/1997    9/15/2004        3,790,975           3,811,115
Beneficial California Incorporated Home Equity 1994-1 B (a)     6.04  7/28/1996     3/29/2044        2,091,933           2,101,723
Capital Home Equity 1990-1B (a)                                 6.44  7/30/1996    12/31/1997        1,474,414           1,482,244
Capital Home Equity 1992-1 (a)                                  5.98  7/25/1996    12/25/2012          644,987             645,894
Case Equipment Trust Loan 1995-BA2                              5.95  10/31/1996    9/15/2000        2,589,640           2,592,049
Contimortgage Home Equtiy 1994-4A                               7.96  5/15/1997     9/15/2009        5,739,868           5,775,742
Equacredit Home Equity 1993-4                                   5.73  6/15/1998    12/15/2008        2,423,733           2,336,630
Equacredit Home Equity 1994-1A                                  5.80  9/15/1998     3/15/2009          777,896             747,752
Equacredit Home Equity 1994-3                                   6.34  8/14/1996     1/15/2004          677,788             678,000
Equicon Home Equity 1994-1 A1                                   5.15  10/8/1996     9/18/2011          738,446             735,677
Equicon Home Equity 1995-2 A1                                   6.45  5/18/1997     7/18/2010        2,138,319           2,134,978
Equicon Home Equity 1995-4 A1                                   6.15  1/15/1997     7/15/2004        4,457,012           4,447,958
Greentree Financial Corp.                                       6.10 6/7/1997       4/15/2018        2,201,235           2,188,160
Greentree Financial Corp. 1993-3                                5.20  4/15/1997    10/15/2018        5,000,000           4,942,150
Greentree Financial Corp. 1995-DA1                              6.05 2/5/1997       9/15/2025        3,540,367           3,541,465
Greentree Securities Trust 1994-A                               6.90  5/16/1998     2/15/2004        2,691,523           2,665,449
Greentree Securities Trust 1995-A                               7.25  4/15/1998     7/15/2005        1,910,726           1,906,943
Home Equity Loan 1992-2 A1 (a)                                  5.88  7/20/1996    10/20/2007          476,949             478,886
Home Equity Loan Trust 1992-2A                                  6.65  5/27/1998    11/20/2012          758,579             751,467
Industry Mortgage Corp. Home Equity 1995-2 A1 144a              7.02  9/25/1996     3/25/2008        1,063,010           1,063,010
Merrill Lynch Asset Backed 1992-B A2                            8.05  1/15/1997     4/15/2012        2,993,923           3,015,419
Merrill Lynch Home Equity 1991-2A2 (a)                          5.91  7/15/1996     4/15/2006          594,927             595,296
Merrill Lynch Home Equity 1993-1B (a)                           6.44  7/15/1996     2/15/2003        1,320,543           1,325,495
Old Stone Credit Corp. Home Equity Trust 1992-4 Cl A            6.55  9/25/1998    11/25/2007          747,553             736,106
Olympic Auto Receivables Trust 1995-D A2                        5.80  10/15/1996   10/15/1998        3,566,728           3,566,728
Security Pacific Home Equity Cl 1991-1 Cl A                     7.85  10/15/1996    5/15/1998          222,178             223,960
Security Pacific Home Equity Cl 1991-2 4                        8.10  11/21/1996    6/15/2020        1,263,531           1,275,939
Security Pacific Home Equity Cl 1991-2 B                        8.15  7/15/1997     6/15/2020        2,346,079           2,379,804
The Money Store Home Equity 1994-A A1                           4.88  3/25/1997     3/15/2008        3,199,152           3,154,164
The Money Store Home Equity 1994-C A1                           6.78  10/30/1996    9/15/2007          461,964             462,253
The Money Store Home Equity 1995-B A2                           6.50  11/3/1996    10/15/2006        3,904,985           3,903,765
TransAmerica Leasing 1995-1 A                                   6.40  4/15/1997     9/15/2001        1,587,418           1,589,898
UCFC Home Equity Loan Trust 1994 D1 A2                          8.38  12/10/1996    3/10/2007        1,400,000           1,410,938
UCFC Home Equity Loan Trust 1995 B1 A1                          6.75  11/10/1996   10/10/2004        2,932,845           2,936,970
                                                                                                                  -----------------
Total Asset-Backed (Identified Cost $73,493,158)                                                                        73,006,556
                                                                                                                  -----------------

<PAGE>

                                                                       Expected                      Par               Value
Security                                                   Rate        Maturity     Maturity        Value            (Note 1A)
- - -------------------------------------------------------  ---------   ------------------------------------------   -----------------

Corporate - 38.4%
- - -------------------------------------------------------

Basic Industry - 0.4%
- - -------------------------------------------------------
Georgia Pacific Corp.                                           9.8%  6/15/1997     6/15/1997        1,025,000           1,055,586
                                                                                                                  -----------------

Consumer Cyclical - 6.9%
- - -------------------------------------------------------
Chrysler Financial Corp.                                        8.06  1/27/1997     1/27/1997          600,000             606,624
Chrysler Financial Corp.                                        5.02  1/27/1997     1/27/1997        2,000,000           1,988,740
Chrysler Financial Corp.                                        7.89  2/10/1997     2/10/1997        3,300,000           3,334,518
Dayton Hudson Corp.                                             9.55  4/15/1997     4/15/1997          800,000             820,640
Dayton Hudson Corp.                                             9.77  6/12/1997     6/12/1997        2,200,000           2,270,004
Ford Motor Credit Corp. (a)                                     6.08 8/8/1996      11/09/1998        2,800,000           2,804,060
General Motors Acceptance Corp.                                 7.75  2/20/1997     2/20/1997        5,700,000           5,757,456
Owens Corning Fiberglass (a)                                    5.79  12/15/1996   12/15/2005        1,500,000           1,493,745
                                                                                                                  -----------------
                                                                                                                        19,075,787
                                                                                                                  -----------------
Financial - 26.9%
- - -------------------------------------------------------
Advanta National Bank (a)                                       5.84  3/14/1997     3/14/1997        2,500,000           2,493,000
Bank of Boston (a)                                              5.55  8/30/1996     8/28/1998        3,000,000           2,987,940
Bear Stearns Co (a)                                             5.79  7/16/1996     1/14/1999        2,800,000           2,786,000
Capital One Bank Co.                                            8.63  1/15/1997     1/15/1997        5,500,000           5,570,015
Centura Bank                                                    6.00 4/7/1997       4/07/1997        5,125,000           5,125,000
Citicorp (a)                                                    5.51  7/30/1996     1/30/1998        4,100,000           4,090,160
Dean Witter Discover                                            5.51  9/11/1996     3/10/1999        2,800,000           2,753,940
Discover Credit                                                 7.81  3/18/1997     3/18/1997        2,400,000           2,421,720
Discover Credit                                                 7.82  5/13/1997     5/13/1997        1,000,000           1,010,180
Discover Credit                                                 7.76  5/13/1997     5/13/1997        2,000,000           2,019,360
First Interstate                                               12.75 5/1/1997       5/01/1997        1,305,000           1,373,095
First USA Bank                                                  8.10  2/21/1997     2/21/1997        2,350,000           2,377,213
Fleet Mortgage Group Inc.                                       6.13  8/15/1997     8/15/1997        1,000,000             996,430
Goldman Sachs Inc. 144A (a) (b)                                 5.88  7/26/1996     1/26/1999        3,000,000           3,011,250
Great Western Bank                                              9.50 7/1/1997       7/01/1997        3,800,000           3,919,434
Heller Financial                                                7.75  5/15/1997     5/15/1997        3,350,000           3,392,780
International Lease Finance                                     5.50 4/1/1997       4/01/1997        5,400,000           5,371,920
KeyCorp.                                                        7.90 4/1/1997       4/01/1997        1,000,000           1,011,580
Merrill Lynch Cmt (a)                                           5.43  7/'7/1996     4/07/1997        6,150,000           6,141,636
Morgan Stanley                                                  7.32  1/'15/1997    1/15/1997        2,000,000           2,014,360
Morgan Stanley                                                  5.65  6/'15/1997    6/15/1997          650,000             646,523
Nations Bank                                                    4.75  8/'15/1996    8/15/1996        2,330,000           2,324,175
Norwest Corp.                                                   9.25  5/'1/1997     5/01/1997        1,140,000           1,168,112
Salomon Brothers Inc.                                           5.47  8/'29/1997    8/29/1997        4,000,000           3,957,320
Wells Fargo & Co.                                               8.20  11'/1/1996   11/01/1996        1,000,000           1,007,135
Wells Fargo & Co. (a)                                           5.75  7/'25/1996    6/25/1997        4,000,000           4,012,640
                                                                                                                  -----------------
                                                                                                                        73,982,918
                                                                                                                  -----------------


<PAGE>

                                                                      Expected                      Par               Value
Security                                                   Rate        Maturity     Maturity        Value            (Note 1A)
- - -------------------------------------------------------  ---------   ------------------------------------------   -----------------

Health Care - 1.0%
- - -------------------------------------------------------
Health & Rehab Property (a)                                     6.2%  10/13/1996    7/13/1999        2,900,000           2,854,035
                                                                                                                  -----------------

Real Estate - 3.2%
- - -------------------------------------------------------
Equity Residential Property Operating LP (a)                    6.25  8/21/1996    12/22/1997        5,800,000           5,767,810
Taubman Realty (a)                                              6.00  8/16/1996    11/03/1997        3,025,000           3,012,235
                                                                                                                  -----------------
                                                                                                                         8,780,045
                                                                                                                  -----------------

Total Corporate (Identified Cost $105,756,329)                                                                         105,748,371
                                                                                                                  -----------------

U.S. Government Agency - 5.6%
- - -------------------------------------------------------

Pass Thru Securities
- - -------------------------------------------------------
Federal Home Mortgage Corp.                                     7.82 5/1/1998       2/01/2023          614,562             623,399
FHLMC                                                           7.00  2/16/1997     8/01/1999        2,677,331           2,691,554
FHLMC                                                           8.00  9/30/1996                2/01/2000 - 7/01/2000     4,454,559
FNMA                                                            7.29  2/14/1997     2/14/1997          960,000             968,554
Resolution Trust Corp. 1992 Cl B                                7.15  6/30/1997    12/25/2020        2,447,359           2,440,476
Resolution Trust Corp. 1992-12 A-A2                             7.50  9/15/1997     8/25/1023          675,097             670,667
Resolution Trust Corp. 1992-7 A3                                7.45  3/30/1999     3/25/2022          857,763             855,083
SKW Ltd. Partnership                                            7.45  9/30/1996    10/15/1996        2,775,000           2,776,734
                                                                                                                  -----------------

TOTAL U.S. Government Agency (Identified Cost $15,586,140)                                                              15,481,026
                                                                                                                  -----------------

U.S. Treasury Obligations - 26.5%
- - -------------------------------------------------------

Treasury Bonds - 11.3%
- - -------------------------------------------------------
U.S. Treasury Bond                                              5.63  6/30/1997     6/30/1997       31,175,000          31,126,367
                                                                                                                  -----------------

Treasury Notes - 15.2%
- - -------------------------------------------------------
U.S. Treasury Note                                              6.50  4/30/1997     4/30/1997        3,395,000           3,415,676
U.S. Treasury Note                                              6.50  5/15/1997     5/15/1997        3,190,000           3,210,448
U.S. Treasury Note                                              6.13  5/31/1997     5/31/1997       24,100,000          24,175,192
U.S. Treasury Note                                              5.50  7/31/1997     7/31/1997        6,995,000           6,968,769
U.S. Treasury Note                                              5.88  7/31/1997     7/31/1997        3,900,000           3,901,209
                                                                                                                  -----------------
                                                                                                                        41,671,294
                                                                                                                  -----------------

TOTAL U.S. Treasury Obligations (Identified Cost $73,059,400)                                                           72,797,661
                                                                                                                  -----------------


TOTAL BONDS and NOTES (Identified Cost $267,892,577)                                                                   267,033,614
                                                                                                                  -----------------


<PAGE>

                                                                       Expected                      Par               Value
Security                                                   Rate        Maturity     Maturity        Value            (Note 1A)
- - -------------------------------------------------------  ---------   ------------------------------------------   -----------------

Short-Term Investments - 1.8%
- - -------------------------------------------------------

Commercial Paper - 1.4%
- - -------------------------------------------------------
Hasbro Inc.                                                     5.3%         -     10/11/1996        4,000,000           3,936,800
                                                                                                                  -----------------

Repurchase Agreements - 0.0%
- - -------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $62,967 (Collateralized by FNMA
with a rate of 9% and a maturity date of 9/1/22 with
a market value of $64,201.                                                                              62,942              62,942
                                                                                                                  -----------------

U.S. Government Agency - 0.4%
- - -------------------------------------------------------
Federal Farm Credit Bank                                        5.35         -     11/27/1996          300,000             293,580
Federal Home Loan Bank                                          5.34         -     10/04/1996          700,000             690,046
                                                                                                                  -----------------
                                                                                                                           983,626
                                                                                                                  -----------------

TOTAL Short-Term Investments (Identified Cost $4,984,453)                                                                4,983,368
                                                                                                                  -----------------

TOTAL INVESTMENTS  (Identified Cost $272,877,030) - 98.9%                                                              272,016,982
                                                                                                                  -----------------

                                                                                                  Principal
                                                                                                  Amount of
                                                                                                  Contracts
                                                                                                ---------------

Written Options - 0.0%
- - -------------------------------------------------------
Deliver/Receive, Exercise Price, Expiration
- - -------------------------------------------------------
UST Call 6.00% 5/98, Str 100.125, 7/8/96                                                              (143,000)            (11,172)
                                                                                                                  -----------------
TOTAL Written Options (Premiums Received $14,523)

Other Assets, less liabilities - 1.1%                                                                                    3,093,787
                                                                                                                  -----------------

NET ASSETS - 100.0%                                                                                                    275,099,597
                                                                                                                  =================

The following abbreviations are used in this portfolio:

FHLMC - Federal Home Loan Mortgage Corp.
FNMA - Federal National Mortgage Assoc.

(a) Variable Interest Rate Securities
(b) This security is restricted but eligible for resale under 144a.

</TABLE>

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)
<TABLE>
<CAPTION>

Assets
<S>                                                                         <C>              <C>                                    
    Investments, at value  (Note 1A) (identified cost, $272,877,030)                           $272,016,982
    Receivable for investments sold                                                                 120,014
    Receivable for Fund shares sold                                                                  68,643
    Interest receivable                                                                           3,320,790
    Other assets                                                                                      5,728
                                                                                           -----------------

       Total assets                                                                            $275,532,157

Liabilities
    Distribution payable                                                       $225,281
    Written options outstanding, at value (premiums received, $14,5211,172te 7)
    Accrued investment advisory fee (Note 3)                                    168,461
    Accrued trustee fees (Note 3)                                                 2,826
    Accrued expenses and other liabilities                                       24,820
                                                                        ----------------

       Total liabilities                                                                           $432,560
                                                                                           -----------------

Net Assets                                                                                     $275,099,597
                                                                                           =================

Net Assets consist of
    Paid - in capital                                                                          $286,771,222
    Distributions in excess of net investment income                                                (74,571)
    Accumulated undistributed net realized gain (loss)                                          (10,740,357)
    Net unrealized appreciation (depreciation)                                                     (856,697)
                                                                                           -----------------

       Total                                                                                   $275,099,597
                                                                                           =================

Shares of beneficial interest outstanding                                                        14,137,148
                                                                                           =================

Net asset value, offering price, and redemption price per share                                         $19.46
                                                                                           =================
    (Net assets/Shares outstanding)



<PAGE>
                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)

 
Income
    Interest income                                                                                     $8,196,011

Expenses

    Investment advisory fee (Note 3)                                                  $338,458
    Trustees fees (Note 3)                                                               6,323
    Accounting, custody and transfer agent fees                                         70,175
    Registration costs                                                                  14,492
    Audit services                                                                      14,062
    Legal fees                                                                          16,914
    Insurance expense                                                                    4,221
    Miscellaneous                                                                        4,856
                                                                                ---------------

       Total expenses                                                                                      469,500
                                                                                                  -----------------

         Net investment income                                                                          $7,726,511
                                                                                                  -----------------

Realized and unrealized gain (loss)

    Net realized gain (loss)
       Investment securities                                                          ($28,156)
       Written option transactions                                                      58,064
                                                                                ---------------

       Net realized gain (loss)                                                                            $29,908

    Change in net unrealized appreciation (depreciation)
       Investment securities                                                       ($1,393,476)
       Written options                                                                   2,805
                                                                                ---------------

       Change in net unrealized appreciation (depreciation)                                             (1,390,671)
                                                                                                  -----------------

       Net gain (loss)                                                                                 ($1,360,763)
                                                                                                  -----------------

         Net increase (decrease) in net assets from operations                                          $6,365,748
                                                                                                  =================
<PAGE>
                    Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                       Statements of Changes in Net Assets


                                                                           Six Months Ended      Year Ended
                                                                            June 30, 1996       December 31,
                                                                             (Unaudited)            1995
                                                                          ------------------  ------------------
Increase (decrease) in Net Assets

From operations:
    Net investment income                                                        $7,726,511         $16,422,079
    Net realized gain (loss)                                                         29,908              91,489
    Change in net unrealized appreciation (depreciation)                         (1,390,671)          4,729,922
                                                                          ------------------  ------------------

         Net increase (decrease) in net assets from operations                   $6,365,748         $21,243,490
                                                                          ------------------  ------------------

Distributions to shareholders
    From net investment income                                                  ($7,728,992)       ($16,408,848)
    In excess of net investment income                                                  ---            ($72,090)
                                                                          ------------------  ------------------

       Total distributions to shareholders                                      ($7,728,992)       ($16,480,938)
                                                                          ------------------  ------------------

Fund share (principal) transactions (Note 4)
    Net proceeds from sale of shares                                           $128,507,501        $224,454,605
    Net asset value of shares issued to shareholders in
      payment of distributions declared                                           5,766,555          11,942,616
    Cost of shares redeemed.                                                   (101,310,735)       (274,677,022)
                                                                          ------------------  ------------------

       Increase (decrease) in net assets from Fund share transactions           $32,963,321        ($38,279,801)
                                                                          ------------------  ------------------

       Net increase (decrease) in net assets                                    $31,600,077        ($33,517,249)

Net Assets
    At beginning of period                                                      243,499,520         277,016,769
                                                                          ------------------  ------------------

    At end of period (including distributions in excess of net investment income of
    $74,571 and $72,090 at June 30, 1996, and December 31, 1995, respectively) $275,099,597        $243,499,520
                                                                          ==================  ==================

</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                              Financial Highlights

                                                  Six Months Ended
                                                   June 30, 1996                       Year Ended December 31,
                                                                --------------------------------------------------------------------
                                                  (Unaudited)        1995          1994        1993         1992 *        1991 *
                                                  ------------ --------------  ------------ ------------  ------------  ------------

<S>                                                 <C>           <C>           <C>          <C>           <C>           <C>   
    Net asset value - beginning of period           $19.55        $19.22        $19.79       $19.96        $20.46        $20.20
                                                  -------------  ------------  ------------ ------------  ------------  ------------

Income from investment operations
    Net investment income                            $0.55         $1.13         $1.01        $1.31         $1.35         $1.47
    Net realized and unrealized gain (loss)
         on investments                              (0.09)         0.33         (0.57)       (0.17)        (0.48)         0.37
                                                   ------------  ------------  ------------ ------------  ------------  ------------

       Total from investment operations              $0.46         $1.46         $0.44        $1.14         $0.87         $1.84
                                                  -------------  ------------  ------------ ------------  ------------  ------------

Less distributions declared to shareholders
    From net investment income                      ($0.55)       ($1.12)       ($1.01)      ($1.31)       ($1.35)       ($1.47)
    In excess of net investment income                0.00         (0.01)         0.00         0.00          0.00          0.00
    From net realized capital gains                   0.00          0.00          0.00         0.00         (0.02)        (0.11)
                                                  -------------  ------------  ------------ ------------  ------------  ------------

       Total distributions declared to shareholders ($0.55)       ($1.13)       ($1.01)      ($1.31)       ($1.37)       ($1.58)
                                                  -------------  ------------  ------------ ------------  ------------  ------------

       Net asset value - end of period              $19.46        $19.55        $19.22       $19.79        $19.96        $20.46
                                                  =============  ============  ============ ============  ============  ============

Total return                                          2.41%         7.85%         2.27%        5.08%         4.33%         9.41%

Net assets at end of period (000 omitted)      $275,100      $243,500      $277,017     $275,080      $289,969      $266,256

Ratios (to average daily net assets)/Supplemental Data:
    Expenses                                          0.t5%         0.33%         0.33%        0.33%         0.37%         0.38%
    Net investment income                             5.t7%         5.95%         5.24%        5.82%         6.60%         7.17%

Portfolio turnover                                   56%          208%          154%         182%          167%          134%

t   Computed on an annualized basis.
*   Audited by other auditors.
</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                  Standish Short-Term Asset Reserve Fund Series

                          Notes to Financial Statements
                                   (Unaudited)




(1).....Significant Accounting Policies:

         Standish,  Ayer & Wood Investment Trust (the "Trust") is organized as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.  Standish  Short-Term  Asset  Reserve  Fund (the  "Fund") is a
         separate diversified investment series of the Trust. The following is a
         summary of significant accounting policies consistently followed by the
         Fund in the preparation of its financial statements. The preparation of
         financial  statements in accordance with generally accepted  accounting
         principles  requires  management to make estimates and assumptions that
         affect  the  reported   amounts  and   disclosures   in  the  financial
         statements. Actual results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last  sale  price,  or if no  sale,  at the  closing  bid  price in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short-term instruments with less than sixty-one days
         remaining  to  maturity  when  acquired  by the Fund are  valued  on an
         amortized cost basis. If the Fund acquires a short-term instrument with
         more than sixty days remaining to its maturity, it is valued at current
         market  value until the sixtieth day prior to maturity and will then be
         valued at  amortized  cost based upon the value on such date unless the
         trustees  determine  during such  sixty-day  period that amortized cost
         does not represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions  are  recorded as of the trade date.  Realized
         gains and losses from  securities  sold are recorded on the  identified
         cost  basis.  Interest  income is  determined  on the basis of interest
         accrued, adjusted for accretion of discount or amortization of premiums
         debt securities when required for federal income tax purposes.

     D...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue Code,  the Fund is not subject to income taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year. At December 31, 1995,  the Fund, for federal income tax purposes,
         had capital loss carryovers which will reduce the Fund's taxable income
         arising from future net realized  gain on  investments,  if any, to the
         extent  permitted by the Internal Revenue Code and thus will reduce the
         amount of  distributions  to  shareholders  which  would  otherwise  be
         necessary to relieve the Fund of any liability for federal  income tax.
         Such capital loss carryovers are $3,071,161, $1,512,610, $5,263,400 and
         $568,968 which expire on December 31, 2000, December 31, 2001, December
         31, 2002 and December 31, 2003, respectively.

(2).....Distributions to Shareholders:

         Dividends on shares of the Fund are declared  daily from net investment
         income  and  distributed  monthly.  Net  capital  gains,  if  any,  are
         distributed   annually.   Dividends  from  net  investment  income  and
         distributions from capital gains, if any, are automatically  reinvested
         in  additional  shares of the Fund  unless  the  shareholder  elects to
         receive them in cash. Distributions to shareholders are recorded on the
         ex-dividend date. Income and capital gain  distributions are determined
         in  accordance  with  income  tax  regulations  which may  differ  from
         generally  accepted  accounting   principles.   These  differences  are
         primarily  due to differing  treatments  for asset  backed  securities.
         Permanent  book  and tax  basis  differences  relating  to  shareholder
         distributions will result in reclassifications to paid-in capital.


<PAGE>

(3).....Investment Advisory Fee:

         The  investment  advisory  fee is paid to Standish,  Ayer & Wood,  Inc.
         (SA&W) for overall investment advisory and administrative services, and
         general office  facilities,  monthly at the annual rate of 0.25% of the
         Fund's average daily net assets. The investment adviser has agreed that
         the total Fund operating  expenses for any fiscal year would not exceed
         0.50%  of the  Fund's  average  net  assets  or the  permissible  limit
         applicable  in any state in which shares of the Fund are  qualified for
         sale.  The Fund pays no  compensation  directly to its trustees who are
         affiliated with the investment adviser or to its officers,  all of whom
         receive remuneration for their services to the Fund from the investment
         adviser. Certain of the trustees and officers of the Fund are directors
         or officers of SA&W.

(4).....Purchases and Sales of Investments:

         Purchases and sales of investments,  other than short-term  obligations
were as follows:
<TABLE>
<CAPTION>

                                                                      Purchases              Sales
                                                                   -----------------   ------------------

<S>                                                                    <C>                   <C>        
U.S. government securities                                             $146,980,798          $99,061,105
                                                                   =================   ==================

Investments (non-U.S. government securities)                            $58,214,007          $42,994,823
                                                                   =================   ==================
</TABLE>

(5).....Shares of Beneficial Interest:

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

<TABLE>
<CAPTION>

                                                                    Six Months Ended
                                                                    June 30, 1996         Year Ended
                                                                     (Unaudited)       December 31, 1995
                                                                   -----------------   -----------------
<S>                                                                       <C>                <C>       
Shares sold                                                               6,585,501          11,547,118
Shares issued to shareholders in payment of distributions declared          295,883             614,434
Shares redeemed                                                          (5,199,242)        (14,122,510)
                                                                   -----------------   -----------------
    Net (decrease) increase                                               1,682,142          (1,960,958)
                                                                   =================   =================
</TABLE>


(6).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:

Aggregate Cost                                         $273,157,434
                                                   =================

Gross unrealized appreciation                              $230,131
Gross unrealized depreciation                            (1,370,582)
                                                   -----------------
    Net unrealized depreciation                         ($1,140,451)
                                                   =================



(7).....Financial Instruments

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  investments  are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following  financial  instruments  with off-balance
         sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in securities  prices and foreign  currencies,  as
         well as to enhance returns. Options, both held and written by the Fund,
         are reflected in the  accompanying  Statement of Assets and Liabilities
         at market value.  Premiums  received from writing  options which expire
         are treated as realized gains.  Premiums  received from writing options
         which are  exercised  or are closed are added to or offset  against the
         proceeds or amount paid on the  transaction  to determine  the realized
         gain or loss.  If a put option  written by the Fund is  exercised,  the
         premium reduces the cost basis of the securities purchased by the Fund.
         The Fund,  as writer of an option,  has no  control  over  whether  the
         underlying  securities  may be sold (call) or purchased  (put) and as a
         result bears the market risk of an  unfavorable  change in the price of
         the security underlying the written option. A summary of written option
         transactions for the six months ended June 30, 1996 is as follows:

                  Written Call Option Transactions

                                          Number
                                       of Contracts        Premiums
                                       --------------   ----------------
Outstanding, beginning of period              70,000             $4,922
    Options written                          649,150             68,760
    Options exercised                        (50,000)            (3,321)
    Options expired                         (456,150)           (50,916)
    Options closed                           (70,000)            (4,922)
                                       --------------   ----------------
Outstanding, end of period                   143,000            $14,523
                                       ==============   ================

<PAGE>


                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)
<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)

                                                                                                          Par             Value
Security                                                          Rate          Maturity                 Value          (Note 1A)
- - -------------------------------------------------------------------------------------------------- ----------------  ---------------

BONDS and NOTES - 117.3%

Asset Backed - 2.0%
- - ------------------------------------------------------------------
<S>                                                               <C>           <C>                 <C>                <C>          
Citibank Credit Card Master Trust (Identified Cost $1,073,986)    0.00%         2/07/2003          $     1,425,000        1,044,703 
                                                                                                                      --------------

Collateralized Mortgage Obligations - 2.5%
- - ------------------------------------------------------------------
FNMA P/O Trust 108                                                0.00          3/01/2020                1,454,669        1,103,276 
Midstate Trust II A3                                              9.35          4/01/1998                  200,000          205,313

                                                                                                                      --------------
TOTAL Collateralized Mortgage Obligations
              (Identified Cost $1,390,014)                                                                                1,308,589 
                                                                                                                      --------------

U.S. Government Agency - 100.9%
- - ------------------------------------------------------------------

Pass Thru Securities
- - ------------------------------------------------------------------
Chase Comm Certificate 961A1  Erisa                               7.60          6/30/2028                  500,000          505,715 
CSFB 1995-A 144A                                                  6.69         11/15/2005                  750,000          725,156
Evans Whitycombe Trust                                            7.98          8/01/2001                1,000,000        1,028,300
FDIC Remic Trust 1994-C1 2C                                       8.45          9/25/2025                  500,000          512,031
FHA Insured Project Mtg Series #15                                7.45          5/01/2021                1,416,273        1,416,273
FHA #113 Puttable Project 8/3                                     7.43          6/01/2024                3,864,733        3,821,255
FHLMC                                                             6.00          4/01/2011                  554,574          524,765
FHLMC                                                             6.50   12/01/2023 - 4/01/2026          3,419,639        3,209,000
FNMA                                                              6.50    7/01/2025 - 4/01/2026          6,186,942        5,786,708
FNMA                                                              7.00    9/01/2023 - 7/01/2026         10,368,607       10,010,254
GNMA                                                              7.00   11/15/2022 - 6/15/2026          8,978,631        8,631,115
GNMA                                                              7.50   10/15/2022 - 9/15/2025          1,774,112        1,754,603
GNMA                                                              9.00    5/15/2016 - 9/15/2026          3,773,078        3,962,963
Lehman Brothers Commercial Conduit Mortgage Trust 1995-C2         7.05          9/25/2025                  575,000          532,953
Ml Mtg Inv 1994-C1 Cl C                                           8.89         11/25/2020                1,095,000        1,122,375
Mortgage Capital Fund  1996                                       7.80          7/15/2028                  497,000          497,000
Resolution Trust Corp. 1991-6 C-1                                 9.00          9/25/2028                  244,976          251,713
Resolution Trust Corp. 1992-C2 A1                                 9.00          7/25/2001                  306,312          309,184
Resolution Trust Corp. 1994-C1 D                                  8.00          6/25/2026                  649,975          642,053
Resolution Trust Corp. 1994-C2 D AL 1                             8.00          4/25/2025                  720,694          714,388
Resolution Trust Corp. 1995 C1 Cl C                               6.90          2/25/2027                  900,000          839,250
Resolution Trust Corp. 1995-1 A2C Erisa                           7.50         10/25/2028                1,000,000          996,563
Resolution Trust Corp. P-T Ser 1992-5 Sr A6                       9.24          5/25/2026                2,150,000        2,192,328
Resolution Trust Corp. P-T Ser 1992-C7 A-1C                       7.90          6/25/2023                   73,658           72,922
Resolution Trust Corp. P-T Ser 1992-M4 A1                         8.00          8/25/2023                  491,499          493,342
Sears Credit Account 1987-B                                       8.00          5/25/2017                  147,961          145,371
Structured Asset Security Corp. 1994-C1 D                         6.87          8/25/2026                  825,000          768,023
Structured Asset Security Corp. 1996-Cfl C                        6.53          2/25/2028                  200,000          190,125

                                                                                                                      --------------
TOTAL U.S. Government Agency (Identified Cost $53,595,622)                                                               51,655,728 
                                                                                                                      --------------

<PAGE>

                                                                                                          Par             Value
Security                                                          Rate          Maturity                 Value          (Note 1A)
- - -------------------------------------------------------------------------------------------------- ----------------  ---------------

U.S. Treasury Obligations - 11.9%
- - ------------------------------------------------------------------

Treasury Bonds - 9.1%
- - ------------------------------------------------------------------
U.S. Treasury Bond                                                6.25%         4/30/2001          $     1,475,000        1,461,172 
U.S. Treasury Bond                                                6.50          8/15/2005                  450,000          443,529
U.S. Treasury Bond                                                7.63          2/15/2025                1,625,000        1,750,938
U.S. Treasury Bond                                                8.13          8/15/2019                  875,000          982,188
                                                                                                                      --------------
                                                                                                                          4,637,827 
                                                                                                                      --------------
Treasury Notes - 2.8%
- - ------------------------------------------------------------------
U.S. Treasury Note                                                5.50         12/31/2000                1,050,000        1,011,938 
U.S. Treasury Note (Strip)                                        0.00          8/15/2008                1,000,000          435,010
                                                                                                                      --------------
                                                                                                                          1,446,948 
                                                                                                                      --------------

TOTAL U.S. Treasury Obligations (Identified Cost $48,813,486)                                                             6,084,775 
                                                                                                                      --------------

Total Bonds and Notes (Identified Cost $60,873,108)                                                                      60,093,795 
                                                                                                                      --------------

                                                                                                       Principal
Purchased Options - 0.0%                                                                               Amount of
- - ------------------------------------------------------------------
- - ------------------------------------------------------------------
Deliver/Receive, Excercise Price, Expiration                                                           Contracts
- - ------------------------------------------------------------------                                   --------------
UST Call 5.625% 2/06, Str 97.781, 7/16/96                                                                   16,000                0 
UST Call 7.625% 2/25, Str 112.484, 7/25/96                                                                   5,750              629
UST Put 6.00% 02/26, Str 86.0625, 7/26/96                                                                    5,000            1,484
UST Put 6.00% 2/26, Str 86.03125, 7/26/96                                                                    5,000            1,484
                                                                                                                      --------------
TOTAL Purchased Options (Cost $20,678)                                                                                        3,597 
                                                                                                                      --------------

Short-Term Investments - 2.0%                                                                             Par
- - ------------------------------------------------------------------
                                                                                                         Value
                                                                                                     --------------
Repurchase Agreements - 1.9%
- - ------------------------------------------------------------------
Prudential-Bache  Repurchase Agreement,  dated 6/28/96, 4.77% due 7/1/96, to pay
$988,392  (Collateralized  by FNMA with a rate 9%  maturity  date 9/1/22 with an
aggregate
market value of $1,007,761.                                       4.77          7/01/1996          $       987,999          987,999 
                                                                                                                      --------------

U.S. Government - 0.1%
- - ------------------------------------------------------------------
U.S. Treasury Bill**                                              5.00          9/19/1996                   55,000           54,382 
                                                                                                                      --------------

TOTAL Short-Term Investments (Identified Cost $1,042,363)                                                                 1,042,381
                                                                                                                      --------------

TOTAL INVESTMENTS  (Identified Cost $61,936,149) - 119.3%                                                                61,139,773 
                                                                                                                      --------------



<PAGE>

                                                                                                       Principal
Security                                                                                               Amount of          Value
- - ------------------------------------------------------------------
                                                                                                       Contracts        (Note 1A)
                                                                                                   ----------------  ---------------
Written Options - 0.0%
- - ------------------------------------------------------------------
- - ------------------------------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- - ------------------------------------------------------------------
UST Call 5.50% 12/00, Str 97.570, 8/13/96
UST Call 7.625% 2/25, Str 112.484, 7/25/96                                                                 (10,500)          (3,281)
UST Put 6.875% 5/06, Str 99.1875, 7/26/96                                                                   (5,750)            (629)
UST Put 6.875% 5/06, Str 99.203125, 7/26/96                                                                 (8,750)          (2,803)
TOTAL Written Options (Premiums Received $31,379)                                                           (8,750)          (2,734)
                                                                                                                      --------------
                                                                                                                             (9,447)
                                                                                                                      --------------

Other assets, less liabilities - (19.3%)
                                                                                                                         (9,919,456)
                                                                                                                      --------------
NET ASSETS - 100.0%
                                                                                                                         51,210,870 
                                                                                                                      ==============

FNMA - Federal National Mortgage Association
GNMA - Government National Mortgage Association
FHLMC - Federal Home Loan Mortgage Corporation
FDIC - Federal Deposit Insurance Corporation
FHA - Federal Housing Authority

** Rate noted is yield to maturity


</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)

Assets
<S>                                                                         <C>               <C>                             
    Investments, at value (Note 1A) (identified cost, $61,936,149)                               $61,139,773
    Receivable for investments sold                                                                2,488,009
    Interest receivable                                                                              432,625
    Other assets                                                                                       1,278
                                                                                           ------------------

       Total assets                                                                              $64,061,685

Liabilities
    Distribution payable                                                       $585,419
    Payable for investments purchased                                         2,483,890
    Payable for delayed delivery transactions (Note 7)                        9,699,970
    Written options outstanding, at value (premiums received, $31,379) (Note 6)   9,447
    Payable for daily variation margin on financial futures contracts (Note 6)   25,050
    Accrued investment advisory fee (Note 2)                                     25,076
    Accrued trustee fees (Note 2)                                                   516
    Accrued expenses and other liabilities                                       21,447
                                                                       -----------------

       Total liabilities                                                                          12,850,815
                                                                                           ------------------

Net Assets                                                                                       $51,210,870
                                                                                           ==================

Net Assets consist of
    Paid-in capital                                                                              $53,649,464
    Undistributed net investment income                                                              399,046
    Accumulated undistributed net realized gain (loss)                                            (2,056,665)
    Net unrealized appreciation (depreciation)                                                      (780,975)
                                                                                           ------------------

       Total                                                                                     $51,210,870
                                                                                           ==================

    Shares of beneficial interest outstanding                                                      2,613,230
                                                                                           ==================

    Net asset value, offering price, and redemption price per share                                      $19.60
                                                                                           ==================
       (Net assets/Shares outstanding)


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)

Investment income
    Interest income                                                                     $2,006,229

Expenses
    Investment advisory fee (Note 2)                                   $66,443
    Trustee fees (Note 2)                                                1,296
    Accounting, custody and transfer agent fees                         44,301
    Registration costs                                                   1,384
    Audit services                                                      15,999
    Legal fees                                                           3,481
    Insurance expense                                                      890
    Miscellaneous                                                          852
                                                             ------------------

       Total expenses                                                  134,646

    Deduct:

    Preliminary waiver of investment advisory fee (Note 2)              15,690
                                                             ------------------

       Net expenses                                                                       $118,956
                                                                                 ------------------

         Net investment income                                                          $1,887,273
                                                                                 ------------------

Realized and unrealized gain (loss)
    Net realized gain (loss)
       Investment securities                                          (652,436)
       Written options                                                 115,123
       Financial futures                                               157,326
                                                             ------------------

         Net realized gain (loss)                                                        ($379,987)

    Change in net unrealized appreciation (depreciation)
       Investment securities                                       ($2,067,611)
       Written options                                                  27,616
       Financial futures                                                82,447
                                                             ------------------

         Change in net unrealized appreciation (depreciation)                          ($1,957,548)
                                                                                 ------------------

                Net gain (loss)                                                        ($2,337,535)
                                                                                 ------------------

                Net increase (decrease) in net assets from operations                    ($450,262)
                                                                                 ==================




<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                       Statements of Changes in Net Assets



                                                                       Six Months Ended
                                                               June 30, 1996        Year Ended
                                                                (Unaudited)      December 31, 1995
                                                              -----------------  -----------------
Increase (decrease) in Net Assets

   From operations
    Net investment income                                           $1,887,273         $3,780,223
    Net realized gain (loss)                                          (379,987)         1,131,513
    Change in net unrealized appreciation (depreciation)            (1,957,548)         3,537,677
                                                              -----------------  -----------------

      Net increase (decrease) in net assets from operations          ($450,262)        $8,449,413
                                                              -----------------  -----------------

   Distributions to shareholders
    From net investment income                                     ($1,325,133)       ($3,731,675)
                                                              -----------------  -----------------

      Total distributions to shareholders                          ($1,325,133)       ($3,731,675)
                                                              -----------------  -----------------

   Fund share (principal) transactions (Note 4)
    Net proceeds from sale of shares                                   $70,000         $1,275,000
    Net asset value of shares issued to shareholders in
      payment of distributions declared                                154,296            591,437
    Cost of shares redeemed                                         (2,438,730)        (5,162,432)
                                                              -----------------  -----------------

      Increase (decrease) in net assets from Fund share transaction($2,214,434)       ($3,295,995)
                                                              -----------------  -----------------

           Net increase (decrease) in net assets                   ($3,989,829)        $1,421,743

Net assets

   At beginning of period                                           55,200,699         53,778,956
                                                              -----------------  -----------------

   At end of period  (including  undistributed net investment income of $399,046
    and  distributions  in excess of net income of $163,094 at June 30, 1996 and
    distributions in excess of
    net investment income of $163,094 at December 31, 19$51,210,870                   $55,200,699
                                                              =================  =================


</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                              Financial Highlights

                                                  Six Months Ended
                                                    June 30, 1996               Year Ended December 31,
                                                                   -----------------------------------------------------------------
                                                  (Unaudited)           1995       1994         1993         1992*       1991*
                                                  ---------------  ----------- ----------- -------------  ----------- ------------

<S>                                                        <C>          <C>         <C>           <C>          <C>         <C>   
   Net asset value - beginning of period                   $20.25       $18.61      $20.24        $20.14       $20.97      $20.48
                                                  ---------------  ----------- ----------- -------------  ----------- -----------

   Income from investment operations
     Net investment income+                                 $0.71        $1.32       $1.42         $1.45        $1.43       $1.71
     Net realized and unrealized gain (loss) on investments (0.86)        1.66       (1.86)         0.54        (0.61)       1.37
                                                  ---------------  ----------- ----------- -------------  ----------- -----------

   Total from investment operations                        ($0.15)       $2.98      ($0.44)        $1.99        $0.82       $3.08
                                                  ---------------  ----------- -----------  ------------  ----------- -----------

   Less distributions declared to shareholders
     From net investment income                            ($0.50)      ($1.34)     ($1.19)       ($1.48)      ($1.57)     ($1.55)
     In excess of net investment income                    ---          ---         ---            (0.05)      ---         ---
     From net realized capital gains                                    ---         ---            (0.36)       (0.07)      (1.04)
     In excess of net realized capital gains               ---          ---         ---           ---           (0.01)     ---
                                                  ---------------  ----------- ----------- -------------  ----------- -----------
       Total distributions declared to shareholders        ($0.50)      ($1.34)     ($1.19)       ($1.89)      ($1.65)     ($2.59)
                                                  ---------------  ----------- ----------- -------------  ----------- -----------

       Net asset value - end of period                     $19.60       $20.25      $18.61        $20.24       $20.14      $20.97
                                                  ===============  =========== =========== =============  =========== ===========

   Total return                                             (0.73%)      16.32%      (2.16%)       10.02%        4.07%      15.57%

   Net assets at end of period (000 omitted)           $51,211      $55,201     $53,779       $78,054      $90,460     $78,570

   Ratios (to average daily net assets)/Supplemental Data
     Expenses +                                              0.t5%        0.45%       0.45%         0.45%        0.45%       0.45%
     Net investment income +                                 7.t2%        6.78%       6.79%         6.75%        6.94%       8.03%

   Portfolio turnover                                      112%         225%        138%          130%         301%        324%

+    The  investment  adviser did not impose a portion of its  advisory  fee. If
     this voluntary reduction had not been undertaken, the net investment income
     per share and the ratios would have been:

       Net investment income per share                      $1.22        $1.22       $1.41         $1.44        $1.42       $1.70
       Ratios (to average daily net assets):
            Expenses                                         0.t0%        0.51%       0.49%         0.48%        0.51%       0.49%
             Net Investment Income                           6.t7%        6.72%       6.76%         6.72%        6.88%       7.99%


 t Computed on an annualized basis.
 * Audited by other auditors.

</TABLE>

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Securitized Fund Series

                          Notes to Financial Statements
                                   (Unaudited)





(1).....Significant Accounting Policies:

         Standish,  Ayer & Wood  Investment  Trust (the Trust) is organized as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.   Standish   Securitized   Fund  (the   Fund)  is  a  separate
         non-diversified  investment  series of the Trust.  The  following  is a
         summary of significant  accounting policies followed by the Fund in the
         preparation of the financial  statements.  The preparation of financial
         statements in accordance with generally accepted accounting  principles
         requires  management to make estimates and assumptions  that affect the
         reported  amounts and disclosures in the financial  statements.  Actual
         results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last sale price,  or if no sale price,  at the closing bid price in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short term instruments with less than sixty-one days
         remaining  to  maturity  when  acquired  by the Fund are  valued  on an
         amortized cost basis. If the Fund acquires a short term instrument with
         more than sixty days remaining to its maturity, it is valued at current
         market  value until the sixtieth day prior to maturity and will then be
         valued at  amortized  cost based upon the value on such date unless the
         trustees  determine  during such  sixty-day  period that amortized cost
         does not represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions  are  recorded as of the trade date.  Interest
         income is  determined  on the basis of interest  accrued,  adjusted for
         amortization  of premium or discount on long-term debt  securities when
         required for federal  income tax  purposes.  Realized  gains and losses
         from securities sold are recorded on the identified cost basis.

     D...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue Code,  the Fund is not subject to income taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year. At December 31, 1995,  the Fund, for federal income tax purposes,
         had a capital  loss  carryover  which will  reduce  the Fund's  taxable
         income  arising from net realized gain on  investments,  if any, to the
         extent  permitted by the Internal Revenue Code and thus will reduce the
         amount of  distributions  to  shareholders  which  would  otherwise  be
         necessary to relieve the Fund of any liability for Federal  Income Tax.
         Such capital loss carryover is $1,745,441 which expires on December 31,
         2002.

     E...Distributions to shareholders--
         Distributions to shareholders are recorded on the ex-dividend date.
         Income and capital gain distributions are determined in accordance with
         income  tax  regulations  which  may  differ  from  generally  accepted
         accounting principles. These differences are primarily due to differing
         treatments  for  mortgage  backed   securities  and  foreign   currency
         transactions.  Permanent  book and tax basis  differences  relating  to
         shareholder  distributions will result in  reclassifications to paid-in
         capital.


<PAGE>

(2).....Investment Advisory Fee:

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for  overall  investment  advisory  and  administrative  services,  and
         general office facilities,  is paid monthly at the annual rate of 0.25%
         of the Fund's average daily net assets up to the first $500,000,000 and
         0.20% of assets in excess of this amount.  The  investment  adviser has
         agreed that the total Fund operating  expenses for any fiscal year will
         not exceed 0.45% of the Fund's  average  daily net assets.  The Adviser
         has also agreed to limit the Fund's total operating expenses (excluding
         brokerage  commissions,   taxes  and  extraordinary  expenses)  to  the
         permissible  limit  applicable in any state in which shares of the Fund
         are then  qualified  for sale.  For the six months ended June 30, 1996,
         the investment adviser  voluntarily waived $15,690 of its fee. The Fund
         pays no  compensation  directly to its trustees who are affiliated with
         the  investment  adviser  or to  its  officers,  all  of  whom  receive
         remuneration  for  their  services  to the  Fund  from  the  investment
         adviser.  Certain  of  the  trustees  and  officers  of the  Trust  are
         directors or officers of SA&W.

(3).....Purchases and Sales of Investments:

         Purchases and sales of investments,  other than short-term obligations,
were as follows:

<TABLE>
<CAPTION>

                                                                      Purchases             Sales
                                                                  ------------------  ------------------

<S>                                                                     <C>                 <C>        
U.S. government securities                                              $65,093,486         $64,774,169
                                                                   =================   =================

Investments (non-U.S. government securities)                             $2,587,070          $2,813,297
                                                                   =================   =================
</TABLE>



(4).....Shares of Beneficial Interest:

         The  Declaration  of Trust  permits the  trustees to issue an unlimited
         number of full and fractional  shares of beneficial  interest  having a
         par value of one cent per share.  Transactions  in Fund  shares were as
         follows:  At  June  30,  1996,  one  shareholder,   together  with  its
         affiliate,   was  record  owner  of  approximately  72%  of  the  total
         outstanding shares of the Fund.

<TABLE>
<CAPTION>
                                                                 Six Months Ended
                                                                    June 30, 1996         Year Ended
                                                                     (Unaudited)        December 31, 1995      1994
                                                                  ------------------   ----------------------------------

<S>                                                                           <C>                <C>             <C>    
Shares sold                                                                   3,450              64,329          180,699
Shares issued to shareholders in payment of distributions declared            7,838              29,757           53,648
Shares redeemed                                                            (123,505)           (258,806)      (1,200,040)
                                                                  ------------------  ------------------   --------------

    Net increase (decrease)                                                (112,217)           (164,720)        (965,693)
                                                                  ==================  ==================   ==============

</TABLE>



(5).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:


Aggregate Cost                                          $61,936,149
                                                  ==================

Gross unrealized appreciation                              $570,897
Gross unrealized depreciation                            (1,367,273)
                                                  ------------------

    Net unrealized depreciation                           ($796,376)
                                                  ==================

<PAGE>

6)......Financial Instruments

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  investments  are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following  financial  instruments  with off-balance
         sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in securities  prices and foreign  currencies,  as
         well as to enhance returns. Options, both held and written by the Fund,
         are reflected in the  accompanying  Statement of Assets and Liabilities
         at market value.  Premiums  received from writing  options which expire
         are treated as realized gains.  Premiums  received from writing options
         which are  exercised  or are closed are added to or offset  against the
         proceeds or amount paid on the  transaction  to determine  the realized
         gain or loss.  If a put option  written by the Fund is  exercised,  the
         premium reduces the cost basis of the securities purchased by the Fund.
         The Fund,  as writer of an option,  has no  control  over  whether  the
         underlying  securities  may be sold (call) or purchased  (put) and as a
         result bears the market risk of an  unfavorable  change in the price of
         the security underlying the written option. A summary of written option
         transactions for the six months ended June 30, 1996 is as follows:

<TABLE>
<CAPTION>
                  Written Put Option Transactions

                                                                        Number
                                                                     of Contracts          Premiums
                                                                   -----------------   -----------------
<S>                                                                          <C>                <C>    
Outstanding, beginning of period                                             27,500             $11,816
    Options written                                                          66,250              44,235
    Options exercised                                                       (65,250)            (29,964)
    Options expired                                                               0                   0
    Options closed                                                          (11,000)             (4,213)
                                                                   -----------------   -----------------
Outstanding, end of period                                                   17,500             $21,874
                                                                   =================   =================


                 Written Call Option Transactions

                                                                        Number
                                                                     of Contracts          Premiums
                                                                   -----------------   -----------------
Outstanding, beginning of period                                             39,000             $26,926
    Options written                                                         169,500              85,376
    Options exercised                                                             0                   0
    Options expired                                                        (131,750)            (59,117)
    Options closed                                                          (60,500)            (43,680)
                                                                   -----------------   -----------------
Outstanding, end of period                                                   16,250              $9,505
                                                                   =================   =================


</TABLE>

 .........Forward foreign currency and cross currency exchange contracts--
         The Fund may enter into forward  foreign  currency  and cross  currency
         exchange  contracts  for the  purchase  or sale of a  specific  foreign
         currency  at a fixed  price on a future  date.  Risks  may  arise  upon
         entering these contracts from the potential inability of counterparties
         to meet the terms of their contracts and from  unanticipated  movements
         in the value of a foreign  currency  relative  to the U.S.  dollar  and
         other  foreign  currencies.  The  forward  foreign  currency  and cross
         currency  exchange  contracts  are marked to market  using the  forward
         foreign  currency  rate of the  underlying  currency  and any  gains or
         losses are  recorded for  financial  statement  purposes as  unrealized
         until the contract settlement date. Forward currency exchange contracts
         are used by the Fund primarily to protect the Fund's foreign securities
         from adverse currency  movements.  At June 30, 1996, there were no open
         forward foreign currency contracts.


<PAGE>

 .........Futures Contracts--
         The Fund may enter into  financial  futures  contracts  for the delayed
         sale or delivery of securities or contracts based on financial  indices
         at a fixed  price on a future  date.  The Fund is  required  to deposit
         either in cash or securities an amount equal to a certain percentage of
         the contract  amount.  Subsequent  payments are made or received by the
         Fund each day,  dependent on the daily fluctuations in the value of the
         underlying security,  and are recorded for financial statement purposes
         as unrealized  gains or losses by the Fund.  There are several risks in
         connection with the use of futures  contracts as a hedging device.  The
         change in value of futures  contracts  primarily  corresponds  with the
         value of their underlying instruments or index, which may not correlate
         with changes in value of the hedged investments.  In addition, there is
         the  risk  that  the  Fund  may  not be able to  enter  into a  closing
         transaction  because of an illiquid  secondary market.  The Fund enters
         into financial futures transactions primarily to manage its exposure to
         certain  markets  and to  changes  in  securities  prices  and  foreign
         currencies.  At June 30,  1996,  the Fund  held the  following  futures
         contracts:  
<TABLE>
<CAPTION>
                                                         Expiration   Underlying Face     Unrealized
        Contract                    Position               Date        Amount at Value    Gain/(Loss)
- - --------------------------   ------------------------   -----------   ----------------------------------

<S>                                   <C>                <C>              <C>                   <C>     
US 10 Year Note (29 contracts)        Short              9/30/96          $4,085,000            ($6,531)
                                                                      ===============   ================

</TABLE>

         At June 30,  1996,  the  Fund had  segregated  sufficient  cash  and/or
         securities to cover margin requirements on open futures contracts.

(7).....Delayed Delivery Transactions:

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

<TABLE>
<CAPTION>
         At June 30,  1996,  the Fund had  entered  into the  following  delayed
delivery transactions:

  Type                            Security         Settlement Date       Amount
- - --------   -------------------------------------------------------------------------

<S>        <C>                                        <C>                 <C>     
Buy        GNMA                                       8/21/96              $528,438
Buy        FNMA                                       7/15/96             8,005,066
Buy        GNMA                                       9/19/96             1,166,466
                                                                     ---------------
           Total Delayed delivery transactions                           $9,699,970
                                                                     ===============
</TABLE>

<PAGE>



                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)


                                                                                                       Par              Value
Security                                           Rate             Maturity                          Value           (Note 1A)
- - --------------------------------------------------------------- ---------------------     --------------------  -----------------

BONDS and NOTES - 87.0%

Australia - 3.9%
- - ----------------------------------------------------

Government
- - ----------------------------------------------------
<S>                                               <C>             <C>                <C>             <C>              <C>      
Govt. of Australia                                10.00 %         10/15/2007         AUD              3,400,000        2,881,679
New South Wales Treasury                           9.33           9/05/2005          AUD              2,300,000          796,640
New South Wales Treasury                           9.43           9/03/2010          AUD              8,350,000        1,828,521
South Australia Government Finance                 9.42           12/21/2015         AUD             10,200,000        1,387,505
State Electric Commission of Victoria              9.48           1/11/2011          AUD             38,500,000        8,113,043
Treasury Corp. of Victoria                         9.26           8/31/2011          AUD              5,500,000        1,094,136
                                                                                                                -----------------
                                                                                                                      16,101,524
Other
- - --------------------------------------------------
News America Holdings                              8.63           2/07/2014          AUD             19,000,000       12,504,529
                                                                                                                -----------------

Total Australia                                                                                                       28,606,053
                                                                                                                -----------------

Canada - 1.9%
- - --------------------------------------------------
Government
- - --------------------------------------------------
Govt. of Canada                                    7.75           9/01/1999          CAD              5,400,000        4,086,412
Govt. of Canada                                    8.50           3/01/2000          CAD              7,700,000        5,960,107
Govt. of Canada                                    8.50           4/01/2002          CAD              5,300,000        4,125,330
                                                                                                                -----------------
Total Canada                                                                                                          14,171,849
                                                                                                                -----------------

Denmark - 10.8%
- - --------------------------------------------------

Government
- - --------------------------------------------------
Kingdom of Denmark                                 9.00           11/15/2000         DKK             81,600,000       15,392,295
Kingdom of Denmark                                 8.00           11/15/2001         DKK             39,000,000        7,095,014
Kingdom of Denmark                                 8.00           3/15/2006          DKK             39,875,000        7,062,761
Kingdom of Denmark                                 9.00           11/15/1998         DKK             37,000,000        6,831,322
                                                                                                                -----------------
                                                                                                                      36,381,392
                                                                                                                -----------------


<PAGE>

                                                                                                    Par              Value
Security                                                           Maturity                        Value           (Note 1A)
- - -----------------------------------------------------     ---------------------------       -------------------------------------

Other
- - --------------------------------------------------
Byggeriets Real Kredit                            11.00 %         10/01/2017         DKK                147,000           27,466
Byggeriets Real Kredit                            11.00           10/01/2020         DKK                104,000           19,387
Denmark Nykredit                                   7.00           10/01/2026         DKK            185,567,000       27,627,018
Denmark Nykredit                                   8.00           10/01/2026         DKK             57,781,000        9,332,272
Denmark Nykredit                                   9.00           10/01/2006         DKK             17,376,000        3,194,825
Denmark Realkredit                                 7.00           10/01/2026         DKK             14,952,000        2,226,038
Denmark Realkredit                                 9.00           10/01/2006         DKK              2,866,000          526,955
Kreditforningen Ser 22A                           11.00           10/01/2017         DKK                335,000           62,593
Denmark Nykredit                                  11.00           10/01/2017         DKK                111,000           20,740
                                                                                                                -----------------
                                                                                                                      43,037,294
                                                                                                                -----------------

Total Denmark                                                                                                         79,418,686
                                                                                                                -----------------

European Currency Unit - 0.8%
- - --------------------------------------------------
Other
- - --------------------------------------------------
Govt. of Italy (Strip)                             6.52           3/07/1999          ECU              5,920,000        6,201,714
                                                                                                                -----------------

Finland - 3.9%
- - --------------------------------------------------
Government
- - --------------------------------------------------
Govt. of Finland                                   7.25           4/18/2006          FIM             75,000,000       15,990,718
Govt. of Finland                                  10.00           9/15/2001          FIM             52,000,000       13,052,520
                                                                                                                -----------------
Total Finland                                                                                                         29,043,238
                                                                                                                -----------------

France - 1.0%
- - --------------------------------------------------
Other
- - --------------------------------------------------
Republic of Argentina                              9.88           1/06/1998          FRF             37,900,000        7,652,849
                                                                                                                -----------------

Germany - 6.9%
- - --------------------------------------------------

Government
- - --------------------------------------------------
Baden Wurttemberg                                  6.00           1/25/2006          DEM              6,900,000        4,306,841
Baden Wurttemberg                                  6.20           11/22/2013         DEM             16,000,000       10,368,294
Federal Republic of Germany                        6.88           5/12/2005          DEM             12,610,000        8,497,684
Federal Republic of Germany                        8.00           7/22/2002          DEM             10,100,000        7,312,559
Federal Republic of Germany                        8.38           5/21/2001          DEM              9,530,000        6,991,168
Federal Republic of Germany                        9.00           10/20/2000         DEM              8,480,000        6,309,921
                                                                                                                -----------------
                                                                                                                      43,786,467
                                                                                                                -----------------
Other
- - --------------------------------------------------
Province of Buenos Aires                          10.00           12/07/1998         DEM              2,600,000        1,791,339
Province of Buenos Aires                          10.00           3/05/2001          DEM              8,250,000        5,502,707
                                                                                                                -----------------
                                                                                                                       7,294,046
                                                                                                                -----------------

Total Germany                                                                                                         51,080,513
                                                                                                                -----------------


<PAGE>

                                                                                                    Par              Value
Security                                                           Maturity                        Value           (Note 1A)
- - -----------------------------------------------------     ---------------------------       -------------------------------------

Ireland - 3.9%
- - --------------------------------------------------
Government
- - --------------------------------------------------
Irish Gilts                                        6.25 %         4/01/1999          IEP              4,520,000        7,180,562
Irish Gilts                                        6.50           10/18/2001         IEP              9,250,000       14,510,313
Irish Gilts                                        9.25           7/11/2003          IEP              3,810,000        6,745,415
                                                                                                                -----------------
Total Ireland                                                                                                         28,436,290
                                                                                                                -----------------

Italy - 11.1%
- - --------------------------------------------------

Government
- - --------------------------------------------------
Govt. of Italy                                     8.50           1/01/1999          ITL          7,350,000,000        4,820,968
Govt. of Italy                                     8.50           1/01/1999          ITL          6,850,000,000        4,493,011
Govt. of Italy                                     8.50           8/01/2004          ITL          8,100,000,000        5,108,095
Govt. of Italy                                     9.00           11/01/2023         ITL          9,360,000,000        5,792,892
Govt. of Italy                                     9.00           11/01/2023         ITL          9,360,000,000        5,792,892
Govt. of Italy                                     9.00           11/01/2023         ITL          4,680,000,000        2,896,446
Govt. of Italy                                     9.50           12/01/1999         ITL          9,150,000,000        6,125,044
Govt. of Italy                                     9.50           12/01/1999         ITL          9,150,000,000        6,125,044
Govt. of Italy                                    10.50           11/01/2000         ITL          6,750,000,000        4,681,672
Govt. of Italy                                    10.50           11/01/2000         ITL          8,166,666,667        5,664,245
Govt. of Italy                                    10.50           11/01/2000         ITL          2,766,666,667        1,918,907
Govt. of Italy                                    10.50           11/01/2000         ITL          6,750,000,000        4,681,672
Govt. of Italy                                    10.50           11/01/2000         ITL          8,166,666,667        5,664,245
Govt. of Italy                                    12.50           3/01/2001          ITL          5,165,000,000        3,822,336
Govt. of Italy                                    12.50           3/01/2001          ITL          5,165,000,000        3,822,336
                                                                                                                -----------------
                                                                                                                      71,409,805
                                                                                                                -----------------
Other
- - --------------------------------------------------
Abbey National Treasury                           10.00           8/24/2000          ITL          8,791,000,000        5,728,902
Bank Nederlandse                                  10.50           6/18/2003          ITL          6,400,000,000        4,441,834
                                                                                                                -----------------
                                                                                                                      10,170,736
                                                                                                                -----------------

Total Italy                                                                                                           81,580,541
                                                                                                                -----------------

Japan - 5.8%
- - --------------------------------------------------
Other
- - --------------------------------------------------
European Investment Bank                           5.88           11/26/1999         JPY            700,000,000        7,207,441
Intern'l Bank Reconstruction & Development         6.75           3/15/2000          JPY            378,000,000        4,020,235
Intern'l Bank Reconstruction & Development         6.75           6/18/2001          JPY            627,000,000        6,865,727
KFW International Finance                          6.00           11/29/1999         JPY            798,000,000        8,227,397
Kingdom of Belgium                                 5.00           12/17/1999         JPY          1,610,000,000       16,148,445
                                                                                                                -----------------
Total Japan                                                                                                           42,469,245
                                                                                                                -----------------


<PAGE>

                                                                                                    Par              Value
Security                                                           Maturity                        Value           (Note 1A)
- - -----------------------------------------------------     ---------------------------       -------------------------------------

New Zealand - 4.5%
- - --------------------------------------------------

Government
- - --------------------------------------------------
Government Property Services                       7.25 %         3/15/1999          NZD              1,500,000          961,074
Govt. of New Zealand                               8.00           11/15/2006         NZD             12,700,000        8,270,906
                                                                                                                -----------------
                                                                                                                       9,231,980
                                                                                                                -----------------
Other
- - --------------------------------------------------
Fletcher Challenge                                10.00           4/30/2005          NZD              7,000,000        4,668,960
Fletcher Challenge                                14.50           9/30/2000          NZD              8,500,000        6,565,541
Fletcher Challenge Cvt                            11.25           12/15/2002         NZD             13,000,000        9,189,378
Lion Nathan Ltd.                                   0.00           9/01/1997          NZD              5,793,293        3,511,735
                                                                                                                -----------------
                                                                                                                      23,935,614
                                                                                                                -----------------

Total New Zealand                                                                                                     33,167,594
                                                                                                                -----------------

Norway - 1.9%
- - --------------------------------------------------
Other
- - --------------------------------------------------
Union Bank of Norway                              12.75           10/26/2002         NOK              2,500,000          409,682
Uni-Storebrand Notes                              11.15           1/15/2002          NOK             37,360,000        6,581,528
Vesta Forsikring                                   9.50           8/25/2000          NOK             20,500,000        3,386,165
Vital Forsikring                                   7.85           9/22/2003          NOK             25,600,000        3,889,307
                                                                                                                -----------------
Total Norway                                                                                                          14,266,682
                                                                                                                -----------------

Spain - 5.4%
- - --------------------------------------------------
Government
- - --------------------------------------------------
Castilla Junta                                     8.30           11/29/2001         ESP            473,000,000        3,725,751
Junta de Andalucia                                11.10           12/02/2005         ESP          1,350,000,000       11,524,033
Kingdom of Spain                                  10.00           2/28/2005          ESP          1,277,250,000       10,671,956
Kingdom of Spain                                  10.30           6/15/2002          ESP            400,500,000        3,394,729
Kingdom of Spain                                  11.30           1/15/2002          ESP            797,000,000        7,012,109
Kingdom of Spain                                  12.25           3/25/2000          ESP            365,000,000        3,232,369
                                                                                                                -----------------
Total Spain                                                                                                           39,560,947
                                                                                                                -----------------

Sweden - 8.8%
- - --------------------------------------------------

Government
- - --------------------------------------------------
Kingdom of Sweden                                  9.00           4/20/2009          SEK            106,200,000       16,717,380
Kingdom of Sweden                                 10.25           5/05/2003          SEK             67,300,000       11,387,361
Kingdom of Sweden                                 13.00           6/15/2001          SEK            104,800,000       19,324,791
                                                                                                                -----------------
                                                                                                                      47,429,532
                                                                                                                -----------------
Other
- - --------------------------------------------------
Fulmar Mortgage Sec #1                             7.65           11/01/2000         SEK             21,561,525        3,240,279
Sweden Caisse #1036                               10.25           5/05/2000          SEK             83,200,000       13,829,194
                                                                                                                -----------------
                                                                                                                      17,069,473
                                                                                                                -----------------

Total Sweden                                                                                                          64,499,005
                                                                                                                -----------------


               
<PAGE>

                                                                                                    Par              Value
Security                                                           Maturity                        Value           (Note 1A)
- - -----------------------------------------------------     ---------------------------       -------------------------------------

Thailand - 1.9%
- - --------------------------------------------------
Government
- - --------------------------------------------------
Thailand Investment Bills of Exchange              0.00           10/28/1996         THB            160,000,000        6,118,616
Thailand Investment Bills of Exchange              0.00           10/29/1996         THB            180,000,000        6,881,742
Thailand Investment Bills of Exchange              0.00           10/31/1996         THB             15,000,000          573,195
                                                                                                                -----------------
                                                                                                                      13,573,553
                                                                                                                -----------------
Other
- - --------------------------------------------------
Thai Farmers Bank                                  6.99 %         12/23/1996         THB             10,000,000          389,639
                                                                                                                -----------------

Total Thailand                                                                                                        13,963,192
                                                                                                                -----------------

United Kingdom - 14.1%
- - --------------------------------------------------

Government
- - --------------------------------------------------
UK Treasury                                        7.00           11/06/2001         GBP             10,285,000       15,690,864
UK Treasury                                        7.50           12/07/2006         GBP              6,650,000       10,029,227
UK Treasury                                        6.75           11/26/2004         GBP              8,700,000       12,635,920
UK Treasury                                        8.00           12/07/2000         GBP              9,550,000       15,259,362
                                                                                                                -----------------
                                                                                                                      53,615,373
                                                                                                                -----------------
Other
- - --------------------------------------------------
Birmnghm Midshrs Soc                               9.13           1/05/2006          GBP              3,900,000        6,097,563
Hanson Trust Plc                                  10.00           4/18/2006          GBP              9,350,000       15,682,288
Inco Ltd.                                         15.75           7/15/2006          GBP                996,000        2,199,319
Lond & Scot Marine Oil Cvt                         7.75           10/04/2005         GBP                250,000          355,965
Mepc Plc                                          12.00           6/30/2006          GBP              2,250,000        4,259,470
Royal Bank of Scotland                             9.63           6/22/2015          GBP                380,000          595,389
Seeboard Plc                                       8.50           10/03/2005         GBP              6,400,000        9,809,478
Smithkline Beecham Corp.                           8.13           11/25/1998         GBP              3,730,000        5,936,852
Woolwich Building Society                         11.63           12/18/2001         GBP              2,800,000        4,995,751
                                                                                                                -----------------
                                                                                                                      49,932,075
                                                                                                                -----------------

Total United Kingdom                                                                                                 103,547,448
                                                                                                                -----------------


Yankee Bonds - 0.5%
- - --------------------------------------------------
Govt. of Argentina                                 6.31           3/31/2005          USD              4,455,000        3,497,175
                                                                                                                -----------------

Total Bonds and Notes (Identified Cost $629,317,52                                                                   641,163,021
                                                                                                                -----------------

                                                                                                 Principal

<PAGE>

                                                                                                 Amount of           Value
Security                                                                                         Contracts         (Note 1A)
- - --------------------------------------------------                                          -------------------------------------


Purchased Options - 0.9%
- - --------------------------------------------------
Deliver/Receive, Exercise Price, Expiration
- - -------------------------------------------------------------------------------------
AUD 10.00% Call, Str 106.163, 10/25/96                                                               13,050,000          212,885
AUD 10.00% Call, Str 107.541, 10/23/96                                                               19,250,000          219,835
AUD 7.50% Call, Str 90.773, 10/25/96                                                                  6,700,000          107,046
CHF Put/ESB Call, Str 103.000, 8/29/96                                                               20,100,000          107,435
CHF Put/GBP Call, Str 1.9385, 8/7/96                                                                 10,200,000          109,181
CHF Put/ITL Call, Str 1230.00, 6/17/97                                                               20,100,000          166,770
CHF Put/USD Call, Str 1.27, 9/6/96                                                                   26,700,000          216,270
DEM 6.25% Call, Str 87.980, 11/07/96                                                                 14,150,000          129,713
DEM 6.25% Call, Str 99.00, 9/23/96                                                                   23,150,000           45,351
DEM 6.50% Call, Str 100.550, 8/20/96                                                                 23,150,000           60,769
DEM 7.375% Call, Str 105.910, 9/16/96                                                                36,000,000          120,456
DEM Put / USD Call, Str 1.530, 10/24/96                                                              16,400,000          209,920
DEM Put / USD Call, Str 1.535, 10/25/96                                                              23,000,000          273,700
DEM Put/ESB Call, Str 83.550, 7/9/96                                                                 22,900,000            7,511
DEM Put/USD Call, Str 1.550, 4/22/97                                                                 14,800,000          250,120
ESB 10.15% Call, Str 105.650, 11/14/96                                                            1,850,000,000          427,350
ESB Put/JPY Call, Str 1.200, 5/22/97                                                              1,738,750,000          356,444
ITL 9.00% Call, Str  92.48, 9/17/96                                                              23,400,000,000          491,400
ITL 9.00% Call, Str 95.07,  9/25/96                                                              19,940,000,000          239,280
JPY 2.90% Call, Str 97.854, 7/3/96                                                                1,720,000,000            1,720
JPY 3.20% Call, Str 99.512, 7/1/96                                                                1,300,000,000            2,600
JPY 4.20% Call, Str 106.983, 7/3/96                                                               1,720,000,000            3,440
JPY Put/ ESB Call, Str 1.180, 5/26/97                                                             1,750,000,000          276,500
JPY Put/AUD Call, Str 85.150, 12/30/96                                                            2,000,000,000          422,000
JPY Put/AUD Call, Str 86.400, 5/28/97                                                             1,750,000,000          299,250
JPY Put/ESB Call, Str 1.200, 10/30/96                                                             1,800,000,000          363,600
JPY Put/ITL Call, Str 14.555, 12/12/96                                                            2,600,868,000          730,844
JPY Put/NZD Call, Str 72.000, 5/28/97                                                             1,750,000,000          442,750
SEK 9% Call, Str 102.41, 9/17/96                                                                    106,200,000          445,828
USD Put/CAD Call, Str 1.35, 9/10/96                                                                  13,030,000           36,484
                                                                                                                -----------------
Total Purchased Options (premiums paid $6,993,562)                                                                     6,776,452
                                                                                                                -----------------



<PAGE>

                                                                                                    Par              Value
Security                                                           Maturity                        Value           (Note 1A)
- - -----------------------------------------------------     ---------------------------       -------------------------------------

Short-Term Investments - 8.8%
- - --------------------------------------------------

Commercial Paper - 0.4%
- - --------------------------------------------------
Monsanto Corp                                      5.30 %         7/08/1996               $           3,000,000        2,985,425
                                                                                                                -----------------

Repurchase Agreements - 1.3%
- - --------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $9,307,532 (Collateralized by
FNMA & FMAC with rates ranging from 6.0% to 8.5%
and maturity dates ranging from 3/1/06 to 6/1/26 with an
aggregate market value of $9,489,928                                                                 9,303,834        9,303,834
                                                                                                                 -----------------

U.S. Government Agency - 7.1%
- - --------------------------------------------------
Federal Farm Credit Bank                           5.29           7/25/1996                           2,830,000        2,818,356
Federal Farm Credit Bank                           5.29           7/29/1996                           4,125,000        4,105,603
Federal Home Loan Bank                             0.00           9/18/1996                          10,000,000        9,881,900
Federal Home Loan Bank                             5.28           7/16/1996                          10,000,000        9,970,667
FHLMC                                              5.25     7/05/1996 - 7/15/1996                     9,500,000        9,457,052
FHLMC                                              5.26           7/15/1996                           1,930,000        1,921,258
FHLMC                                              5.29           7/15/1996                           5,405,000        5,389,115
FNMA                                               5.28     7/09/1996 - 7/08/1996                     6,100,000        6,079,877
FNMA                                               5.29     7/08/1996 - 7/17/1996                     3,145,000        3,136,413
                                                                                                                -----------------
                                                                                                                      52,760,241
                                                                                                                -----------------
TOTAL Short-Term Investments (Identified Cost $65,048,013)                                                            65,049,500
- - ---------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS  (Cost $708,352,661) - 96.8%                                                                       712,988,973
                                                                                                                -----------------

                                                                                                 Principal
Written Options - (0.4%)                                                                         Amount of
- - --------------------------------------------------
Deliver/Receive, Exercise Price, Expiration                                                      Contracts
- - -------------------------------------------------------------------------------------       --------------------
AUD 10.00% Call, Str 110.163, 10/25/96                                                              (13,050,000)         (69,217)
AUD 10.00% Call, Str 111.541, 10/23/96                                                              (19,250,000)         (62,813)
AUD 10.00% Put, Str 102.163, 10/25/96                                                               (13,050,000)         (53,936)
AUD 10.00% Put, Str 103.541, 10/23/96                                                               (19,250,000)        (127,223)
AUD 7.50% Call, Str 94.773, 10/25/96                                                                 (6,700,000)         (29,942)
AUD 7.50% Put, Str 86.773, 10/25/96                                                                  (6,700,000)         (15,202)
AUD Put/JPY Call, Str 74.000, 5/28/97                                                            (1,750,000,000)        (245,000)
CAD Put/USD Call, Str 1.38, 9/10/96                                                                 (13,030,000)         (31,272)
CHF Put/USD Call, Str 1.33, 9/6/96                                                                  (26,700,000)         (34,710)
DEM 6.25% Call, Str 92.130, 11/7/96                                                                 (14,150,000)         (21,947)
DEM 6.25% Put, Str 83.830, 11/07/96                                                                 (14,150,000)         (49,086)
DEM 6.25% Put, Str 95.640, 11/14/96                                                                 (22,130,000)        (110,363)
DEM Put / USD Call, Str 1.600, 10/24/96                                                             (16,400,000)         (50,840)
DEM Put / USD Call, Str 1.605, 10/25/96                                                             (23,000,000)         (50,600)
                                                                                                 Principal

<PAGE>

                                                                                                 Amount of           Value
Security                                                                                         Contracts         (Note 1A)
- - --------------------------------------------------                                          -------------------------------------

Written Options - continued
- - --------------------------------------------------
Deliver/Receive, Exercise Price, Expiration
- - -------------------------------------------------------------------------------------
ESB 10.15% Call, Str 108.650, 11/14/96                                                           (1,850,000,000)        (192,400)
ESB Put JPY Call, Str 1.350, 5/22/97                                                             (1,738,750,000)        (104,325)
ESB Put/ JPY Call, Str 1.340, 5/26/97                                                            (1,750,000,000)        (124,250)
ESB Put/CHF Call, Str 111.000, 8/29/96                                                              (20,100,000)          (8,020)
ESB Put/JPY Call, Str 1.400, 10/30/96                                                            (1,800,000,000)          (9,000)
ITL 9.00% Call, Str  95.68, 9/17/96                                                             (23,400,000,000)        (234,000)
ITL 9.00% Call, Str 97.57, 9/25/96                                                              (19,940,000,000)        (119,640)
ITL 9.00% Put,  Str 90.36, 9/17/96                                                              (23,400,000,000)         (70,200)
ITL 9.00% Put, Str 92.57, 9/25/96                                                               (19,940,000,000)        (139,580)
ITL Put/CHF Call, Str 1350.00, 6/17/97                                                              (20,100,000)        (187,634)
NZD Put/JPY Call, Str 65.000, 5/28/97                                                            (1,750,000,000)        (334,250)
SEK 9.00% Call, Str 105.66, 9/17/96                                                                (106,200,000)        (177,354)
SEK 9.00% Put, Str 99.16, 9/17/96                                                                  (106,200,000)         (63,932)
USD Put/CHF Call, Str 1.140, 10/24/96                                                               (16,400,000)         (29,520)
USD Put/CHF Call, Str 1.145, 10/25/96                                                               (23,000,000)         (48,300)
USD Put/CHF Call, Str 1.176, 7/10/96                                                                (19,700,000)          (7,880)
USD Put/DEM Call, Str 1.425, 4/22/97                                                                (14,800,000)        (205,720)
                                                                                                                -----------------
Total Written Options (Premiums Received $5,051,979                                                                    (3,008,156)
- - ---------------------------------------------------------------------------------------------------------------------------------


                                                                                                                -----------------
Other assets, less liabilities - 3.6%                                                                                 26,391,129
                                                                                                                -----------------

Net Assets - 100.0%                                                                                                  736,371,946
                                                                                                                =================



AUD - Australian Dollar                                   ITL - Italian Lira
CAD - Canadian Dollar                                     JPY - Japanese Yen
CHF - Swiss Franc                                         USD - United States Dollar
DEM - German Deutschemark                                 FNMA - Federal National Mortgage Association
ESP - Spanish Pesetas                                     FHLMC - Federal Home Loan Mortgage Corporation

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)

Assets
<S>                                                                                <C>               <C>                            
    Investments, at value (Note 1A) (identified cost, $708,352,661)                                   $712,988,973
    Cash and foreign currency, at value (cost, $13,339,676)                                             12,741,079
    Receivable for investments sold                                                                     15,308,784
    Interest receivable                                                                                 18,450,861
    Unrealized appreciation on forward foreign currency                                                 13,069,919
       exchange contracts (Note 6)                                                                             ---
    Other assets                                                                                            18,774
                                                                                               -------------------

       Total assets                                                                                   $772,578,390

Liabilities
    Distribution payable                                                             $1,977,942
    Payable for investments purchased                                                19,718,818
    Payable for Fund shares redeemed                                                    975,000
    Written options outstanding, at value (premiums received, $5,051,977) (Note 6)    3,008,157
    Unrealized depreciation on forward foreign currency                                            
       exchange contracts (Note 6)                                                   10,193,552
    Payable for daily variation margin on financial futures contracts (Note 6)           16,218
    Accrued investment advisory fee (Note 2)                                            224,393
    Accrued trustee fees (Note 2)                                                         7,325
    Accrued expenses and other liabilities                                               85,039
                                                                                    ------------

       Total liabilities                                                                                36,206,444
                                                                                               -------------------

Net Assets                                                                                            $736,371,946
                                                                                               ===================

Net assets consist of
    Paid-in capital                                                                                   $677,809,924
    Undistributed net investment income (loss)                                                          17,796,549
    Accumulated undistributed net realized gain (loss)                                                  24,566,763
    Net unrealized appreciation (depreciation)                                                          16,198,710
                                                                                                -------------------

       Total                                                                                          $736,371,946
                                                                                                ===================

Shares of beneficial interest outstanding                                                               31,341,760
                                                                                                ===================

Net asset value, offering price, and redemption price per share                                             $23.49
                                                                                                ===================
    (Net assets/Shares outstanding)


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)

Investment income
    Interest income (net of withholding taxes of $56,974)                                                 $30,006,422

Expenses
    Investment advisory fee (Note 2)                                           $1,544,630
    Trustees fees (Note 2)                                                         18,482
    Accounting, custody, and transfer agent fees                                  338,001
    Audit services                                                                 47,150
    Legal fees                                                                     53,774
    Insurance expense                                                              14,901
    Miscellaneous                                                                   6,159
                                                                      --------------------

         Total expenses                                                                                     2,023,097
                                                                                                   -------------------

            Net investment income                                                                         $27,983,325
                                                                                                   -------------------

Realized and unrealized gain (loss)

    Net realized gain (loss)
       Investment securities                                                   $3,927,226
       Written options                                                          3,850,429
       Financial futures                                                          (56,888)
       Foreign currency and foreign exchange contracts                         16,928,477
                                                                      --------------------

            Net realized gain (loss)                                                                      $24,649,244

    Change in net unrealized appreciation (depreciation)
       Investment securities                                                 ($19,244,301)
       Written options                                                          1,513,147
       Financial futures                                                          247,786
       Translation of assets and liabilities in foreign currencies,                   ---
         and foreign exchange contracts                                        (3,927,303)
                                                                      --------------------

            Change in net unrealized appreciation (depreciation)                                          (21,410,671)
                                                                                                   -------------------

            Net gain (loss)                                                                                $3,238,573
                                                                                                   -------------------

            Net increase (decrease) in net assets from operations                                         $31,221,898
                                                                                                   ===================

</TABLE>




<PAGE>


<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                       Statements of Changes in Net Assets


                                                                                Six Months Ended            Year Ended
                                                                                 June 30, 1996             December 31,
                                                                                  (unaudited)                  1995
                                                                             -----------------------   ----------------------
Increase (decrease) in Net Assets

    From operations
<S>                                                                                     <C>                      <C>        
       Net investment income                                                            $27,983,325              $79,260,556
       Net realized gain (loss)                                                          24,649,244               18,355,655
       Change in net unrealized appreciation (depreciation)                             (21,410,671)              62,727,279
                                                                             -----------------------   ----------------------

       Net increase (decrease) in net assets from operations                            $31,221,898             $160,343,490
                                                                             -----------------------   ----------------------

    Distributions to shareholders
       From net investment income                                                      ($12,663,865)            ($69,501,890)
       From net realized capital gains                                                   (9,229,188)
                                                                             -----------------------   ----------------------

       Total distributions to shareholders                                             ($21,893,053)            ($69,501,890)
                                                                             -----------------------   ----------------------

    Fund share (principal) transactions (Note 4)
       Net proceeds from sale of shares                                                 $43,496,709              $79,384,197
       Net asset value of shares issued to shareholders in
         payment of distributions declared                                               17,996,942               47,953,848
       Cost of shares redeemed                                                         (137,987,425)            (484,059,233)
                                                                             -----------------------   ----------------------

       Increase (decrease) in net assets from Fund share transactions                  ($76,493,774)           ($356,721,188)
                                                                             -----------------------   ----------------------

         Net increase (decrease) in net assets                                         ($67,164,929)           ($265,879,588)

    Net assets:

       At beginning of period                                                           803,536,875            1,069,416,463
                                                                             -----------------------   ----------------------

       At end of period (including undistributed net investment
         income of $17,796,549 and $2,477,089, respectively)                           $736,371,946             $803,536,875
                                                                             =======================   ======================
</TABLE>




<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                              Financial Highlights

                                                   Six MonthsEnded
                                                     June 30, 1996                   Year Ended December 31,
                                                       --------------------------------------------------------------------
                                                     (unaudited)         1995             1994               1993            
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                                    
<S>                                                           <C>             <C>                <C>                <C>      
      Net asset value - beginning of period                   $23.21          $21.30             $24.22             $21.20   
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                             
Income from investment operations                                                                                            
      Net investment income                                    $0.90           $1.96              $1.71              $2.03   
      Net realized and unrealized gain (loss)                   0.08            1.84              (3.93)              2.90   
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                             
Total from investment operations                               $0.98           $3.80             ($2.22)             $4.93   
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                             
Less distributions declared to shareholders                                                                                  
      From net investment income                              ($0.40)         ($1.89)            ($0.20)            ($1.53)  
      From net realized capital gain                           (0.30)         ---                ---                 (0.26)  
      In excess of net realized capital gains                 ---             ---                ---                ---      
      In excess of net investment income                      ---             ---                ---                 (0.12)  
      Tax return of capital                                   ---             ---                 (0.50)            ---      
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                             
Total distributions declared to shareholders                  ($0.70)         ($1.89)            ($0.70)            ($1.91)  
                                                       --------------   -------------   ----------------  -----------------  
                                                                                                                             
         Net asset value - end of period                      $23.49          $23.21             $21.30             $24.22   
                                                       ==============   =============   ================  =================  
                                                                                                                             
Total return                                                    4.25%          18.13%             (9.22%)            23.77%  
                                                                                                                             
Net assets at end of period (000 omitted)                $736,372        $803,537         $1,069,416         $1,131,201      
                                                                                                                             
Ratios (to average daily net assets)/Supplemental Data:                                                                      
      Expenses                                                  0.t2%           0.51%              0.51%              0.51%  
      Net investment income                                     7.t3%           8.09%              7.69%              7.53%  
                                                                                                                             
Portfolio turnover                                            134%            165%               158%                98%     
                                                                                                                                    
                                                                                                                             
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series

                              Financial Highlights
                                  (Continued)
                                                                            1992*         1991 *, +         
                                                                      --------------  --------------   
                                                                      
      Net asset value - beginning of period                                  $22.05          $20.00             
                                                                      --------------  --------------     
                                                                                                         
Income from investment operations                                                                        
      Net investment income                                                   $2.01           $1.55      
      Net realized and unrealized gain (loss)                                 (0.25)           1.44      
                                                                      --------------  --------------     
                                                                                                         
Total from investment operations                                              $1.76           $2.99      
                                                                      --------------  --------------     
                                                                                                         
Less distributions declared to shareholders                                                              
      From net investment income                                             ($2.03)         ($0.04)     
      From net realized capital gain                                          (0.54)          (0.90)     
      In excess of net realized capital gains                                 (0.04)         ---         
      In excess of net investment income                                     ---             ---         
      Tax return of capital                                                  ---             ---         
                                                                      --------------  --------------     
                                                                                                         
Total distributions declared to shareholders                                 ($2.61)         ($0.94)     
                                                                      --------------  --------------     
                                                                                                         
         Net asset value - end of period                                     $21.20          $22.05      
                                                                      ==============  ==============     
                                                                                                         
Total return                                                                   8.07%          15.t1%     
                                                                                                         
Net assets at end of period (000 omitted)                               $384,660         $72,697         
                                                                                                         
Ratios (to average daily net assets)/Supplemental Data:                                                  
      Expenses                                                                 0.59%           0.t0%     
      Net investment income                                                    8.37%           8.t0%     
                                                                                                         
Portfolio turnover                                                           175%            319%        
                                                                      
  t   Computed on an annualized basis.
  +   For the period from January 2, 1991 (start of business) to December 31, 1991.
  *   Audited by other auditors.


</TABLE>

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                 Standish International Fixed Income Fund Series
                          Notes to Financial Statements
                                   (Unaudited)





1)......Significant Accounting Policies:

         Standish,  Ayer & Wood Investment Trust (the "Trust") is organized as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.  Standish  International  Fixed  Income Fund (the "Fund") is a
         separate non-diversified  investment series of the Trust. The following
         is a summary of significant  accounting policies  consistently followed
         by  the  Fund  in the  preparation  of its  financial  statements.  The
         preparation  of  financial  statements  in  accordance  with  generally
         accepted  accounting  principles  requires management to make estimates
         and assumptions that affect the reported amounts and disclosures in the
         financial statements. Actual results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last  sale,  or if no sale  price,  at the  closing  bid  price  in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short term instruments with less than sixty-one days
         remaining to maturity when acquired by the Fund are valued at amortized
         cost. If the Fund acquires a short term instrument with more than sixty
         days  remaining to its maturity,  it is valued at current  market value
         until the  sixtieth  day prior to  maturity  and will then be valued at
         amortized  cost based upon the value on such date  unless the  trustees
         determine  during such  sixty-day  period that  amortized cost does not
         represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions are recorded as of trade date. Interest income
         is  determined  on  the  basis  of  interest   accrued,   adjusted  for
         amortization  of premium or discount on long-term debt  securities when
         required for federal  income tax  purposes.  Realized  gains and losses
         from  securities  sold are recorded on the identified  cost basis.  The
         Fund  does not  isolate  that  portion  of the  results  of  operations
         resulting from changes in foreign  exchange  rates on investments  from
         the  fluctuations  arising from changes in market  prices of securities
         held.  Such  fluctuations  are  included  with  the  net  realized  and
         unrealized gain or loss from investments.

     D...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue  Code the Fund is not subject to income  taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year.

     E...Foreign currency transactions--
         Investment security valuations,  other assets and liabilities initially
         expressed in foreign  currencies are converted into U.S.  dollars based
         upon current exchange rates.  Purchases and sales of foreign investment
         securities  and income and expenses  are  converted  into U.S.  dollars
         based upon currency  exchange rates  prevailing on the respective dates
         of such transactions. Section 988 of the Internal Revenue Code provides
         that  gains  or  losses  on  certain   transactions   attributable   to
         fluctuations  in  foreign  currency  exchange  rates must be treated as
         ordinary income or loss. For financial statement purposes, such amounts
         are included in net realized gains or losses.


<PAGE>

     F...Distributions to shareholders-
         Distributions  to shareholders  are recorded on the  ex-dividend  date.
         Distributions  in excess of net realized gain on  investments,  written
         options,   and  foreign   currency  arise  because  of  certain  timing
         differences.  Income and capital gain  distributions  are determined in
         accordance with income tax regulations  which may differ from generally
         accepted accounting principles.  These differences are primarily due to
         differing treatments for foreign currency transactions.  Permanent book
         and tax basis differences  relating to shareholder  distributions  will
         result in reclassifications to paid-in-capital.

(2).....Investment Advisory Fee:

         The investment advisory fee paid to Standish  International  Management
         Company,   L.P.   (SIMCO)   for   overall   investment   advisory   and
         administrative services, and general office facilities, is paid monthly
         at the annual rate of 0.4% of the Fund's average daily net assets.  The
         advisory agreement provides that if the total annual operating expenses
         of the Fund (excluding brokerage  commissions,  taxes and extraordinary
         expenses) in any fiscal year exceed the lower of (a) 0.8% of the Fund's
         average  weekly net assets or (b) the  permissible  expense  limitation
         applicable  to the Fund in any  state in which  shares  of the Fund are
         then  qualified  for sale,  the  compensation  due the adviser shall be
         reduced  by the  amount of the  excess.  The Fund pays no  compensation
         directly to its trustees who are affiliated with the investment adviser
         or to its officers, all of whom receive remuneration for their services
         to the Fund from the  investment  adviser.  Certain of the trustees and
         officers of the Trust are partners or officers of SIMCO.

(3).....Purchases and Sales of Investments:

         Purchases and proceeds from sales of investments, other than short-term
investments, were as follows:
<TABLE>
<CAPTION>

                                                        Purchases           Sales
                                                --------------------  --------------------

<S>                                                  <C>              <C>           
Investments (non-U.S. government securities)         $953,442,734     $1,056,536,077
                                                 ===================   ===================

U.S. government securities                             $9,867,125                 $0

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

(4).....Shares of Beneficial Interest:

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

                                         Six Months Ended    Year Ended
                                         June 30, 1996      December 31,
                                          (unaudited)           1995
                                         ---------------   ----------------

Shares sold                                   1,857,429          3,493,337
Shares issued to shareholders in
  payment of distributions declared             768,762          2,095,788
Shares redeemed                              (5,907,838)       (21,174,451)
                                         ---------------   ----------------
 
Net increase (decrease)                      (3,281,647)       (15,585,326)
                                         ===============   ================




(5).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:



Aggregate cost                                         $701,359,099
                                                   ================

Gross unrealized appreciation                           $20,411,964
Gross unrealized depreciation                            (8,782,090)
                                                   -----------------

    Net unrealized appreciation (depreciation)          $11,629,874
                                                   =================
<PAGE>



(6).....Financial Instruments:

         In general, the following  instruments are used for hedging purposes as
         described below.  However,  the instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  instruments  are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following instruments with off-balance sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in security prices and foreign currencies, as well
         as to enhance returns.  Options, both held and written by the Fund, are
         reflected in the  accompanying  Statement of Assets and  Liabilities at
         market value.  Premiums  received from writing options which expire are
         treated as realized gains. Premiums received from writing options which
         are exercised or are closed are added to or offset against the proceeds
         or amount paid on the  transaction  to determine  the realized  gain or
         loss.  If a put option  written by the Fund is  exercised,  the premium
         reduces the cost basis of the  securities  purchased  by the Fund.  The
         Fund,  as  writer  of an  option,  has  no  control  over  whether  the
         underlying  securities  may be sold (call) or purchased  (put) and as a
         result bears the market risk of an  unfavorable  change in the price of
         the  security   underlying  the  written  option.  A  summary  of  such
         transactions for the six months ended June 30, 1996 is as follows:
<TABLE>
<CAPTION>

                             Written Put Option Transactions
- - ------------------------------------------------------------------------------------------------------
                                                                     Number
                                                                  of Contracts          Premiums
                                                                  --------------   -------------------

Outstanding, beginning of period                                  4           $972,358
<S>                                                              <C>         <C>      
    Options written                                              21          2,230,462
    Options exercised                                            (1)          (204,079)
    Options expired                                              (6)        (1,147,160)
    Options closed                                               (2)          (264,117)
                                                                  --------------   -------------------

Outstanding, end of period                                       16         $1,587,464
                                                                  ==============   ===================

                            Written Call Option Transactions
- - ------------------------------------------------------------------------------------------------------
                                                                     Number
                                                                  of Contracts          Premiums
                                                                  --------------   -------------------

Outstanding, beginning of period                                  2           $451,202
    Options written                                              20          2,626,904
    Options exercised                                             0                  0
    Options expired                                              (5)        (1,033,472)
    Options closed                                               (3)          (284,567)
                                                                  --------------   -------------------

Outstanding, end of period                                       14         $1,760,067
                                                                  ==============   ===================

                  Written Cross Currency Option Transactions
- - ------------------------------------------------------------------------------------------------------
                                                                     Number
                                                                  of Contracts          Premiums
                                                                  --------------   -------------------

Outstanding, beginning of period                                  3           $799,386
    Options written                                               9          2,183,766
    Options exercised                                             0                  0
    Options expired                                               0                  0
    Options closed                                               (5)        (1,278,706)
                                                                  --------------   -------------------

Outstanding, end of period                                        7         $1,704,446
                                                                  ==============   ===================


</TABLE>


<PAGE>

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

         At June 30, 1996, the Fund held the following  forward foreign currency
         and cross currency exchange contracts:
<TABLE>
<CAPTION>

Forward Foreign Currency Contracts
                             Local                                  U.S. $              U.S. $             U.S. $
                           Principal          Contract             Market            Aggregate          Unrealized
Contracts to Receive         Amount          Value Date            Value            Face Amount        Gain/(Loss)
- - --------------------------  ------------  -------------------  ----------------- --------------------  ---------------

<S>                          <C>          <C>                  <C>                       <C>                 <C>     
Norwegian Krone              246,234,373  9/25/96-1/13/97      $37,917,976               $37,737,437         $180,539
German Deutsche Mark         120,311,683   8/7/96-8/22/96       79,381,197                79,507,984         (126,787)
Danish Krone                  10,236,748      9/16/96            1,748,865                 1,805,359          (56,494)
French Franc                 330,421,004  8/7/96-10/23/96       64,433,842                64,054,752          379,090
Finnish Markka               108,499,440   8/26/96-1/8/97       23,516,937                23,609,263          (92,326)
Great British Pound           10,240,270   6/7/96-7/3/96        15,884,726                15,620,834          263,892
Italian Lira              27,565,993,081   7/2/96-7/10/96       17,954,538                17,844,263          110,275
Netherlands Guilder           11,928,015      8/26/96            7,009,649                 7,284,729         (275,080)
European Currency Unit         8,613,436   8/9/96-10/4/96       10,742,536                10,717,870           24,666
Japanese Yen               5,255,318,809  8/13/96-8/23/96       48,277,375                50,105,831       (1,828,456)
Swedish Krona                 98,191,545   7/23/96-1/8/97       14,770,744                14,607,174          163,570
                                                               ----------------- --------------------  ---------------
                                                               $321,638,385              $322,895,496     ($1,257,111)
                                                               ================= ====================  ===============
                                                             
                             Local                                   U.S. $         U.S. $
                           Principal            Contract             Market        Aggregate          Unrealized
Contracts to Deliver         Amount            Value Date            Value         Face Amount        Gain/(Loss)
- - --------------------------  --------------- -------------------  ------------ --------------------  ---------------

Australian Dollar             42,555,993   6/28/96-8/7/96      $33,382,125      $33,667,229         $285,104
Japanese Yen              10,179,264,516  8/13/96-9/19/96       93,577,140       98,200,783        4,623,643
German Deutsche Mark         173,028,293  7/25/96-7/29/96      114,247,174      116,711,824        2,465,252
Danish Krone                 483,549,190  8/16/96-11/6/96       82,681,736       84,225,245        1,543,509
Spanish Peseta             4,705,810,259  7/29/96-9/23/96       36,552,611       36,472,977          (79,634)
Finnish Markka               242,107,991   8/26/96-1/8/97       52,480,451       52,775,892          295,441
French Franc                 445,736,392  8/7/96-10/24/96       86,880,371       88,017,336        1,136,965
Great British Pound           71,867,067   7/3/96-9/30/96      111,450,166      108,775,103       (2,675,063)
Italian Lira             143,267,316,789  7/2/96-12/19/96       92,988,820       90,977,650       (2,011,170)
Netherlands Guilder           36,146,328  8/26/96-9/25/96       21,270,694       21,631,260          360,566
Norwegian Krone              355,259,327  7/2/96 - 1/13/97      54,700,485       54,795,087           94,602
New Zealand Dollar            36,510,241  7/10/96 - 8/14/96     24,941,303       24,483,228         (458,075)
Swedish Krona                521,409,045  7/23/96 - 1/8/97      78,419,875       76,887,784       (1,532,091)
European Currency Unit        12,143,482  8/7/96 - 10/4/96      15,139,610       15,189,543           49,933
Canadian Dollar               17,232,912  8/9/96 - 9/25/96      12,651,643       12,657,151            5,508
Irish Pound                   18,043,684  11/18/96 - 11/22/96   28,818,958       28,199,629         (619,329)
Thai Baht                    346,500,000      10/22/96          13,641,284       13,498,247         (143,037)
                                                             ----------------- --------------------  ---------------
                                                              $953,824,446      $957,165,968        $3,342,124   
                                                            ================= ====================       ===============
Forward Foreign Cross Currency Contracts
                             U.S. $                                         U.S. $                                 U.S. $
                             Market                                         Market            Contract           Unrealized
Contracts to Deliver         Value                 In Exchange For          Value            Value Date         Gain/(Loss)
- - --------------------------  --------------------  -------------------  ----------------- --------------------  ---------------

German Deutsche Mark          $7,554,788          Spanish Peseta        $7,729,941             7/18/96           $175,153
Finnish Markka                23,070,090          German Deutsche Mark  22,774,080        7/25/96 - 7/29/96      (296,010)
German Deutsche Mark          29,828,702          Finnish Markka        30,664,261        7/25/96 - 8/30/96       835,559
Netherlands Guilder           14,093,412          Danish Krone          14,170,064             8/16/96             76,652
                            --------------------                       -----------------                       ---------------
                             $74,546,992                               $75,338,346                               $791,354
                            ====================                       =================                       ===============

</TABLE>



<PAGE>

 .........Futures contracts--
         The Fund may enter into  financial  futures  contracts  for the delayed
         sale or delivery of securities or contracts based on financial  indices
         at a fixed  price on a future  date.  The Fund is  required  to deposit
         either in cash or securities an amount equal to a certain percentage of
         the contract  amount.  Subsequent  payments are made or received by the
         Fund each day,  dependent on the daily fluctuations in the value of the
         underlying security,  and are recorded for financial statement purposes
         as unrealized  gains or losses by the Fund.  There are several risks in
         connection with the use of futures  contracts as a hedging device.  The
         change in value of futures  contracts  primarily  corresponds  with the
         value  of  their  underlying  instruments  or  indices,  which  may not
         correlate with changes in the value of hedged investments. In addition,
         there is the risk that the Fund may not be able to enter into a closing
         transaction  because of an illiquid  secondary market.  The Fund enters
         into financial futures transactions primarily to manage its exposure to
         certain   markets  and  to  changes  in  security  prices  and  foreign
         currencies.  At June 30,  1996,  the Fund  held the  following  futures
         contract:

<TABLE>
<CAPTION>
                                                             Expiration             Underlying Face            Unrealized
                 Contract                       Position        Date                Amount at Value            Gain/(Loss)
- - --------------------------------------------   -----------   ------------         ---------------------       --------------

<S>                                            <C>             <C>                      <C>                     <C>     
Australian 10 Year (112 contracts)              Short          9/16/96                  $10,647,756             $247,246
                                                                                  =====================       ==============
</TABLE>



         Interest rate swap contracts--
         Interest rate swaps involve the exchange by the Fund with another party
         of their respective  commitments to pay or receive  interest,  e.g., an
         exchange of floating rate payments for fixed rate payments with respect
         to a notional  amount of  principal.  Credit and market risk exist with
         respect  to these  instruments.  The Fund  expects  to enter into these
         transactions primarily for hedging purposes including,  but not limited
         to, preserving a return or spread on a particular investment or portion
         of  its  portfolio,  protecting  against  currency  fluctuations,  as a
         duration management  technique or protecting against an increase in the
         price of securities  the Fund  anticipates  purchasing at a later date.
         There were no open interest rate swap contracts at June 30, 1996.
<PAGE>
                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)


                                                                                                   Par                Value
Security                                                  Rate            Maturity                 Value            (Note 1A)
- - -------------------------------------------------     -----------     -----------------        --------------     ---------------

BONDS and NOTES - 98.3%

Asset Backed - 3.6%
- - -------------------------------------------------
<S>                                                            <C>       <C>                         <C>                <C>         
Greentree Securities Trust 1995-A                              7.%5      7/15/2005           $        78,793    $         78,637
The Money Store Home Equity 1996-A5 Erisa                      6.85      6/15/2019                   100,000              98,828
The Money Store Home Equity 1996-B A5                          7.18      2/15/2015                    75,000              75,328
UCFC Home Equity Loan Trust 1994-D A4                          8.78      2/10/2016                   100,000             103,469
                                                                                                                  ---------------

Total Asset Backed (Identified Cost $359,830)                                                                   $        356,262
                                                                                                                  ---------------

Corporate - 43.4%
- - -------------------------------------------------

Basic Industry - 4.1%
- - -------------------------------------------------
Georgia Pacific Corp                                           7.38      12/01/2025                  100,000    $         91,108
Owens-Illinois Inc.                                           11.00      12/01/2003                  200,000             215,000
Ralcorp Holdings Inc.                                          8.75      9/15/2004                   100,000             102,809
                                                                                                                  ---------------
                                                                                                                $        408,917
                                                                                                                  ---------------
Consumer Cyclical - 1.0%
- - -------------------------------------------------
Ford Motor                                                     8.38      1/15/2000                   100,000    $        104,637
                                                                                                                  ---------------

Consumer Stable - 1.0%
- - -------------------------------------------------
ADT Operations                                                 8.25      8/01/2000                   100,000    $        101,500
                                                                                                                  ---------------

Energy - 0.7%
- - -------------------------------------------------
Kern River Funding 144A (1)                                    6.72      9/30/2001                    75,000    $         73,958
                                                                                                                  ---------------

Financial - 19.3%
- - -------------------------------------------------
Advanta National Bank                                          6.45      10/30/2000                   75,000    $         73,062
Capital One Bank Co.                                           5.95      2/15/2001                   250,000             237,835
Comdisco Inc.                                                  5.75      2/15/2001                   200,000             190,948
Fleet Financial Group                                          7.13      5/01/2000                   100,000             100,822
Goldman Sachs Inc. 144A (1)                                    6.38      6/15/2000                   200,000             194,876




<PAGE>

                                                                                                    Par               Value
Security                                                  Rate            Maturity                 Value            (Note 1A)
- - -------------------------------------------------     -----------     -----------------        --------------     ---------------

Financial -(continued)
- - -------------------------------------------------

Hanson America Inc. (144A) Cvt (1)                             2.%9      3/01/2001           $       100,000    $         85,000
Merrill Lynch                                                  6.00      1/15/2001                    75,000              72,344
Midatlantic Bank                                               9.88      12/01/1999                  193,000             209,656
Morgan Stanley Group Inc.                                      5.75      2/15/2001                   100,000              95,187
New England Mutual Life 144A (1)                               7.88      2/15/2024                    50,000              48,174
Salomon Brothers Inc.                                          7.00      5/15/1999                   100,000             100,051
Security Connecticut Corp.                                     7.13      3/01/2003                   100,000              96,123
Smith Barney Holdings                                          6.63      6/01/2000                   100,000              99,096
Suntrust Banks                                                 6.00      2/15/2026                   100,000              91,844
Union Planters Corp.                                           6.25      11/01/2003                   50,000              46,791
United Companies Financial                                     9.35      11/01/1999                  100,000             105,531
USF&G Corp.                                                    8.38      6/15/2001                    75,000              78,845
                                                                                                                  ---------------
                                                                                                                $      1,926,185
                                                                                                                  ---------------
Miscellaneous - 2.2%
- - -------------------------------------------------
Loewen Group Int                                               7.50      4/15/2001                   225,000    $        218,813
                                                                                                                  ---------------

Real Estate - 7.3%
- - -------------------------------------------------
Avalon Property REIT                                           7.38      9/15/2002                   100,000    $         98,471
Duke Realty REIT Investments                                   7.38      9/22/2005                   100,000              96,477
Meditrust                                                      7.38      7/15/2000                   100,000              99,750
Shopping Center Associates                                     6.75      1/15/2004                   250,000             235,650
Spieker Properties                                             6.65      12/15/2000                  100,000              96,973
Wellsford Residential Property                                 7.75      8/15/2005                   100,000             100,518
                                                                                                                  ---------------
                                                                                                                $        727,839
                                                                                                                  ---------------
Services - 6.8%
- - -------------------------------------------------
Hertz Corp.                                                    6.00      1/15/2003                   100,000    $         94,269
News America Holdings Corp.                                    9.50      7/15/2024                   150,000             165,930
Time Warner Inc.                                               6.85      1/15/2026                    50,000              47,894
Time Warner Inc.                                               9.15      2/01/2023                   150,000             154,869
Viacom Inc.                                                    7.75      6/01/2005                   225,000             219,380
                                                                                                                  ---------------
                                                                                                                $        682,342
                                                                                                                  ---------------
Utilities - 1.0%
- - -------------------------------------------------
System Energy Resources Corp.                                  7.38      10/01/2000                  100,000    $         96,607
                                                                                                                  ---------------

Total Corporate (Identified Cost $4,456,624)                                                                    $      4,340,798
                                                                                                                  ---------------


<PAGE>

                                                                                                    Par               Value
Security                                                  Rate            Maturity                 Value            (Note 1A)
- - -------------------------------------------------     -----------     -----------------        --------------     ---------------

U.S. Government Agency - 33.0%
- - -------------------------------------------------

Pass Thru Securities
- - -------------------------------------------------
FHLMC                                                          6.%0   3/01/2026 - 5/1/2026   $       100,823    $         94,421
FNMA                                                           6.18      3/15/2001                    75,000              73,643
FNMA                                                           6.50    3/01/2026 - 4/01/2026         453,920             424,556
FNMA                                                           7.00    9/01/2025 - 2/01/2026       1,097,590           1,055,740
GNMA                                                           7.00      10/15/2025                  143,106             137,202
GNMA                                                           7.50    9/15/2025 - 10/15/2025        505,373             498,105
GNMA                                                           9.00    4/15/2016 - 8/15/2026         663,025             697,231
Mortgage Capital Fund  1996                                    7.80      7/15/2028                   100,000             100,000
Resolution Trust Corp. 1995-2 Ca1                              7.45      5/25/2029                   222,012             215,525
                                                                                                                  ---------------

Total U.S. Government Agency (Identified Cost $3,339,256)                                                       $      3,296,423
                                                                                                                  ---------------

U.S. Treasury Obligations - 10.3%
- - -------------------------------------------------

Treasury Bonds - 5.3%
- - -------------------------------------------------
U.S. Treasury Bond                                             6.25      4/30/2001                   175,000    $        173,359
U.S. Treasury Bond                                             7.88      2/15/2021                   250,000             274,258
U.S. Treasury Bond                                             8.13      8/15/2019                    75,000              84,188
                                                                                                                  ---------------
                                                                                                                $        531,805
                                                                                                                  ---------------
Treasury Notes - 5.0%
- - -------------------------------------------------
U.S. Treasury Note                                             5.88      2/15/2004                   175,000    $        167,262
U.S. Treasury Note                                             6.25      2/15/2003                   100,000              98,234
U.S. Treasury Note (Strip, Principle Only)                     0.00      11/15/2018                  500,000             102,180
U.S. Treasury Note (Strip)                                     0.00      8/15/2008                   200,000              87,002
U.S. Treasury Strip                                            0.00      2/15/2019                   250,000              50,078
                                                                                                                  ---------------
                                                                                                                $        504,756
                                                                                                                  ---------------

Total U.S. Treasury Obligations (Identified Cost $1,079,080)                                                    $      1,036,561
                                                                                                                  ---------------


<PAGE>

                                                                                                    Par               Value
Security                                                  Rate            Maturity                 Value            (Note 1A)
- - -------------------------------------------------     -----------     -----------------        --------------     ---------------

Yankee Bonds - 8.0%
- - -------------------------------------------------
Banponce Corp.                                                 6.%5      12/15/2005          $       100,000    $         93,902
Brascan Ltd.                                                   7.38      10/01/2002                  100,000              97,979
Cominco Ltd.                                                   6.88      2/15/2006                   100,000              92,868
Fletcher Challenge                                             7.75      6/20/2006                   100,000             101,407
Methanex Corp.                                                 7.75      8/15/2005                   100,000              98,276
Noranda Forrest Inc                                            6.88      11/15/2005                   75,000              70,972
Se Banken 144A Euro Step Up (1)                                6.63      3/29/2049                   250,000             240,028
                                                                                                                  ---------------

Total Yankee Bonds (Identified Cost $822,233)                                                                   $        795,432
                                                                                                                  ---------------

Total Bonds and Notes (Identified Cost $10,057,023)                                                             $      9,825,476
                                                                                                                  ---------------

                                                                                                 Principal
Purchased Options - 0.0%                                                                         Amount of
- - -------------------------------------------------
Deliver/Receive, Exercise Price, Expiration                                                      Contracts
- - -----------------------------------------------------------------                              --------------
UST Call 5.625% 2/06, Str 97.781, 7/16/96                                                              1,000    $              0
UST Put 6.00% 02/26, Str 86.0625, 7/26/96                                                              1,000                 297
UST Put 6.00% 2/26, Str 86.03125, 7/26/96                                                              1,000                 297
                                                                                                                  ---------------

Total Purchased Options (Premiums Paid Cost $3,445)                                                             $            594
                                                                                                                  ---------------
                                                                                                    Par
Short-Term Investments - 1.1%                                                                      Value
- - -------------------------------------------------                                              --------------

Repurchase Agreements - 1.0%
- - -------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $97,387 (Collateralized by FNMA
with a rate of 9% and a maturity date of 9/1/22 with a
market value of $99,295.                                                                     $        97,348    $         97,348
                                                                                                                  ---------------

U.S. Government - 0.1%
- - -------------------------------------------------
U.S. Treasury Bill (2)                                         4.99      9/19/1996                    10,000    $          9,888
                                                                                                                  ---------------

Total Short-Term Investments (Identified Cost $107,232)                                                         $        107,236
                                                                                                                  ---------------

TOTAL INVESTMENTS  (Identified Cost $10,167,700) - 99.4%                                                        $      9,933,306
                                                                                                                  ---------------
                                                                                                 Principal
                                                                                                 Amount of
                                                                                                 Contracts
                                                                                               --------------
Written Options - 0.0%
- - -------------------------------------------------
Deliver/Receive, Exercise Price, Expiration
- - -----------------------------------------------------------------
UST Put 6.875% 5/06, Str 99.1875, 7/26/96                                                             (1,750)   $           (560)
UST Put 6.875% 5/06, Str 99.203125, 7/26/96                                                           (1,750)               (547)
                                                                                                                  ---------------
Total Written Options (Premiums Received $4,375)                                                                          (1,107)
                                                                                                                  ---------------

Other assets, less liabilities - 0.6%                                                                                     64,319
                                                                                                                  ---------------

NET ASSETS - 100.0%                                                                                             $      9,996,518
                                                                                                                  ===============



(1) This security is restricted but eligible for resale under 144a.
(2) Rate noted is yield to maturity

FHLMC - Federal Home Loan Mortgage Corporation
FNMA - Federal National Mortgage Association
GNMA - Government National Mortgage Association
</TABLE>


<PAGE>
                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)

<TABLE>
<CAPTION>
Assets
<S>                                                                            <C>                            <C>                   
   Investments, at value (Note 1A) (identified cost, $10,167,700)                                               $9,933,306
    Receivable for investments sold                                                                                291,792
    Interest receivable                                                                                            136,787
    Deferred organization expenses (Note 1E)                                                                         9,955
    Receivable from investment adviser (Note 2)                                                                     33,280
    Receivable from daily variation margin on financial futures contracts (Note 6)                                     516
    Other assets                                                                                                       182
                                                                                                         ------------------

       Total assets                                                                                            $10,405,818

Liabilities
    Distribution payable                                                        $10,818
    Payable for investments purchased                                           275,193
    Payable for delayed delivery transactions (Note 7)                           79,266
    Written options outstanding, at value (premiums received $4,375) (Note 6)     1,107
    Accrued trustee fees (Note 2)                                                   100
    Accrued expenses and other liabilities                                       42,816
                                                                      ------------------

       Total liabilities                                                                                           409,300
                                                                                                         ------------------

Net Assets                                                                                                      $9,996,518
                                                                                                         ==================

Net Assets consist of
    Paid-in capital                                                                                            $10,248,701
    Undistributed net investment income                                                                             31,931
    Accumulated undistributed net realized gain (loss)                                                             (52,994)
    Net unrealized appreciation (depreciation)                                                                    (231,120)
                                                                                                         ------------------

       Total                                                                                                    $9,996,518
                                                                                                         ==================

Shares of beneficial interest outstanding                                                                          545,397
                                                                                                         ==================

Net asset value, offering price, and redemption price per share                                                     $18.33
                                                                                                         ==================
(Net assets/Shares outstanding)

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)

Investment income
    Interest income                                                                                               $353,537

Expenses
    Investment advisory fee (Note 2)                                                           $20,459
    Trustees fees (Note 2)                                                                          33
    Accounting, custody and transfer agent fees                                                 20,103
    Audit services                                                                              26,137
    Legal fees                                                                                   3,389
    Amortization of organization expense (Note 1E)                                               1,236
    Miscellaneous                                                                                3,269
                                                                                      -----------------
       Total expenses                                                                          $74,626

Deduct:
    Preliminary waiver of investment advisory fee                                              $20,459
    Reimbursement of Fund operating expenses                                                    34,205
                                                                                      -----------------
       Total preliminary waiver of investment advisory fee and reimbursement of
       operating expenses (Note 2)                                                             $54,664
                                                                                      -----------------
    Net expenses                                                                                                    19,962
                                                                                                          -----------------

    Net investment income                                                                                         $333,575
                                                                                                          -----------------

Realized and unrealized gain (loss)
    Net realized gain (loss)
       Investment securities                                                                                      ($52,994)
                                                                                                          -----------------

    Change in net unrealized appreciation (depreciation)
      Investment securities                                                                                      ($462,887)
      Financial futures                                                                                              3,293
                                                                                                          -----------------
           Change in net unrealized appreciation (depreciation)                                                  ($459,594)
                                                                                                          -----------------

       Net gain (loss)                                                                                           ($512,588)
                                                                                                          -----------------

       Net increase (decrease) in net assets from operations                                                     ($179,013)
                                                                                                          =================


</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                       Statements of Changes in Net Assets
<TABLE>
<CAPTION>

                                                                                                             For the Period
                                                                                    Six Months Ended          July 3, 1995
                                                                                     June 30, 1996        (start of business) to
                                                                                      (unaudited)          December 31, 1995
                                                                                  ---------------------   ---------------------

Increase (decrease) in Net Assets

    From operations
<S>                                                                                           <C>                     <C>     
       Net investment income                                                                  $333,575                $707,724
       Net realized gain (loss)                                                                (52,994)                806,785
       Change in net unrealized appreciation (depreciation)                                   (459,594)                228,474
                                                                                  ---------------------   ---------------------

         Net increase (decrease) in net assets from operations                               ($179,013)             $1,742,983
                                                                                  ---------------------   ---------------------

    Distributions to shareholders
       From net investment income                                                            ($301,644)              ($705,113)
       From net realized capital gains                                                        (632,578)               (176,818)
                                                                                  ---------------------   ---------------------

         Total distributions to shareholders                                                 ($934,222)              ($881,931)
                                                                                  ---------------------   ---------------------

    Fund share (principal) transactions (Note 4)
       Net proceeds from sale of shares                                                     $2,507,354             $27,181,697
       Net asset value of shares issued to shareholders in
         payment of distributions declared                                                     912,586                 327,947
       Cost of shares redeemed                                                                (356,671)            (20,324,212)
                                                                                  ---------------------   ---------------------

         Increase (decrease) in net assets from Fund share transactions                     $3,063,269              $7,185,432
                                                                                  ---------------------   ---------------------

            Net increase (decrease) in net assets                                           $1,950,034              $8,046,484

Net Assets
    At beginning of period                                                                   8,046,484                       0
                                                                                  ---------------------   ---------------------

    At end of period (including undistributed net investment income of
    $31,931 and $0 at June 30, 1996 and December 31, 1995, respectively)                    $9,996,518              $8,046,484
                                                                                   ====================   =====================
</TABLE>





<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                              Financial Highlights


                                                                                                  For the Period
                                                                         Six Months Ended          July 3, 1995
                                                                          June 30, 1996        (start of business) to
                                                                           (unaudited)           December 31, 1995
                                                                      ---------------------   -----------------------

<S>                                                                              <C>                     <C>   
     Net asset value - beginning of period                                       $20.52                  $20.00
                                                                      ---------------------   ---------------------

Income from investment operations
     Net investment income*                                                       $0.66                   $0.53
     Net realized and unrealized gain (loss)                                      (0.99)                   0.64
                                                                       ---------------------   ---------------------

Total from investment operations                                                 ($0.33)                  $1.17
                                                                        ---------------------   ---------------------

Less distributions declared to shareholders
     From net investment income                                                   $0.60                   $0.53
     From net realized capital gains                                               1.26                    0.12
                                                                       ---------------------   ---------------------

Total distributions declared to shareholders                                      $1.86                   $0.65
                                                                       ---------------------   ---------------------

     Net asset value - end of period                                             $18.33                  $20.52
                                                                       =====================   =====================

Total return                                                                      (1.52%)                  5.79%

Net assets at end of period (000 omitted)                                         $9,997                  $8,046

Ratios (to average daily net assets)/Supplemental Data
     Expenses *                                                                    0.32% t                  0.40% t
     Net investment income *                                                       5.27% t                  6.64% t

Portfolio turnover                                                                   80%                    389%

*    The investment adviser voluntarily waived its investment advisory fee and
     reimbursed the fund for a portion of its operating expenses.
     Had these actions not been taken, the net investment
     income per share and the ratios would have been:

         Net investment income per share                                            $0.56                   $0.29

         Ratios (to average daily net assets):
              Expenses                                                             1.18% t                 1.29% t
               Net investment income                                               4.41% t                 5.75% t

t    Computed on an annualized basis.

</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Fixed Income Fund II Series

                          Notes to Financial Statements
                                   (Unaudited)





(1).....Significant Accounting Policies:

         Standish,  Ayer & Wood Investment Trust (the "Trust") is organized as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.  Standish  Fixed  Income  Fund II (the  "Fund")  is a separate
         diversified  investment series of the Trust. The following is a summary
         of  significant  accounting  policies  followed  by  the  Fund  in  the
         preparation of the financial  statements.  The preparation of financial
         statements in accordance with generally accepted accounting  principles
         requires  management to make estimates and assumptions  that affect the
         reported  amounts and disclosures in the financial  statements.  Actual
         results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last sale price,  or if no sale price,  at the closing bid price in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short-term instruments with less than sixty-one days
         remaining to maturity when acquired by the Fund are valued at amortized
         cost basis. If the Fund acquires a short-term instrument with more than
         sixty days  remaining to its maturity,  it is valued at current  market
         value until the  sixtieth day prior to maturity and will then be valued
         at amortized cost based upon the value on such date unless the trustees
         determine  during such  sixty-day  period that  amortized cost does not
         represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions  are  recorded as of the trade date.  Realized
         gains and losses from  securities  sold are recorded on the  identified
         cost  basis.  Interest  income is  determined  on the basis of interest
         accrued,  adjusted for  accretion of discount on debt  securities  when
         required for federal income tax purposes.

     D...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue  Code the Fund is not subject to income  taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year.

     E...Deferred organization expense--
         Costs  incurred by the Fund in  connection  with its  organization  and
         initial  registration  are being amortized,  on a straight-line  basis,
         through June, 2000.

     F...Distributions to shareholders-
         Distributions to shareholders are recorded on the ex-dividend date.
         Income and capital gain distributions are determined in accordance with
         income  tax  regulations  which  may  differ  from  generally  accepted
         accounting principles. These differences are primarily due to differing
         treatments for mortgage and asset backed securities. Permanent book and
         tax basis differences relating to shareholder distributions will result
         in reclassifications to paid-in-capital.


<PAGE>

(2).....Investment Advisory Fee:

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for  overall  investment  advisory  and  administrative  services,  and
         general office facilities,  is paid monthly at the annual rate of 0.40%
         of  the  Fund's  average  daily  net  assets.  The  investment  adviser
         voluntarily agreed to limit the Fund's total operating expense to 0.50%
         annually  of the  Fund's  average  daily net  assets for the six months
         ended June 30, 1996.  The  investment  adviser has also agreed to limit
         the Fund's total operating expenses (excluding  brokerage  commissions,
         taxes, and extraordinary  expenses) to the permissible limit applicable
         in any state in which shares of the Fund are then  qualified  for sale.
         For  the six  months  ended  June  30,  1996,  the  investment  adviser
         voluntarily  waived  its  investment  advisory  fee  of  $20,459,   and
         reimbursed  the Fund for $34,205 of its  operating  expenses.  The Fund
         pays no  compensation  directly to its trustees who are affiliated with
         the  investment  adviser  or to  its  officers,  all  of  whom  receive
         remuneration  for  their  services  to the  Fund  from  the  investment
         adviser. Certain of the trustees and officers of the Trust are partners
         or officers of SA&W.

(3).....Purchases and Sales of Investments:

         Purchases and sales of investments,  other than short-term  obligations
were as follows:

<TABLE>
<CAPTION>
                                                                 Purchases                Sales
                                                            --------------------   ---------------------

<S>                                                                  <C>                     <C>       
U.S. government securities                                           $6,963,933              $6,250,955
                                                            ====================   =====================

Investments (non-U.S. government securities)                         $3,533,458              $1,578,673
                                                            ====================   =====================

</TABLE>



(4).....Shares of Beneficial Interest:

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

                                                                                      For the Period
                                                             Six Months Ended        July 3, 1995 to
                                                               June 30, 1996       (start of business) to
                                                                (unaudited)         December 31, 1995
                                                            --------------------   ---------------------
<S>                                                                     <C>                   <C>      
Shares sold                                                             121,787               1,367,590
Shares  issued to shareholders in payment                                49,216                  16,103
    of distributions declared
Shares redeemed                                                         (17,822)               (991,477)
                                                            --------------------   ---------------------

Net increase                                                            153,181                 392,216
                                                            ====================   =====================

</TABLE>



         On August 15, 1995,  securities  with a fair market value of $7,132,126
         were  contributed  to the  Fund by  shareholders.  In  return  for such
         securities,  shareholders  received shares of the Fund. On December 29,
         1995, a significant  investor in the Fund  exchanged  974,519 shares of
         the Fund for an  equivalent  dollar  value of shares of Standish  Fixed
         Income Fund, a separate  series of the Trust.  This  exchange  totalled
         $19,977,636 and represented  approximately 71% of the Fund's net assets
         immediately  prior  to the  transaction.  To  facilitate  the  exchange
         transaction and to avoid the associated brokerage commissions, the Fund
         executed a series of interfund security trades aggregating  $20,078,486
         with the Standish Fixed Income Fund.  These trades were executed at the
         current  market values on December 29, 1995 and in accordance  with the
         Funds'  procedures   established  pursuant  to  Rule  17a-7  under  the
         Investment  Company Act of 1940. At June 30, 1996,  three  shareholders
         were record owners of approximately 38%, 32% and 23%, respectively,  of
         the total outstanding shares of the Fund.


<PAGE>

(5).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:

Aggregate cost                                             $10,167,700
                                                  =====================

Gross unrealized appreciation                                   $9,597
Gross unrealized depreciation                                 (243,991)
                                                   --------------------

    Net unrealized depreciation                              ($234,394)
                                                   ====================




(6).....Financial Instruments

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks, and objectives of these  instruments are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following  financial  instruments  with off-balance
         sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in security prices and foreign currencies, as well
         as to enhance returns.  Options, both held and written by the Fund, are
         reflected in the  accompanying  Statement of Assets and  Liabilities at
         market value.  Premiums  received from writing options which expire are
         treated as realized gains. Premiums received from writing options which
         are exercised or are closed are added to or offset against the proceeds
         or amount paid on the  transaction  to determine  the realized  gain or
         loss. If a put option  purchased by the Fund is exercised,  the premium
         reduces the cost basis of the  securities  purchased  by the Fund.  The
         Fund,  as  writer  of an  option,  has  no  control  over  whether  the
         underlying  securities  may be sold (call) or purchased  (put) and as a
         result bears the market risk of an  unfavorable  change in the price of
         the  security   underlying  the  written  option.  A  summary  of  such
         transactions for the six months ended June 30, 1996 is as follows:


<TABLE>
<CAPTION>
                    Written Put Option Transactions

                                                                  Number
                                                               of Contracts              Premiums
                                                            --------------------   ---------------------
<S>                                                                      <C>                    <C>
Outstanding, beginning of period                                              0                      $0
               Options written                                            7,500                   8,588
               Options exercised                                              0                       0
               Options expired                                           (4,000)                 (4,213)
               Options closed                                                 0                       0
                                                            --------------------   ---------------------
Outstanding, end of period                                                3,500                  $4,375
                                                            ====================   =====================


                   Written Call Option Transactions

                                                                  Number
                                                               of Contracts              Premiums
                                                            --------------------   ---------------------
Outstanding, beginning of period                                              0                      $0
               Options written                                            2,000                     250
               Options exercised                                              0                       0
               Options expired                                           (2,000)                   (250)
               Options closed                                                 0                       0
                                                            --------------------   ---------------------
Outstanding, end of period                                                    0                      $0
                                                            ====================   =====================


</TABLE>


<PAGE>

 .........Futures contracts--
         The Fund may enter into  financial  futures  contracts  for the delayed
         sale or delivery of securities or contracts based on financial  indices
         at a fixed  price on a future  date.  The Fund is  required  to deposit
         either in cash or securities an amount equal to a certain percentage of
         the contract  amount.  Subsequent  payments are made or received by the
         Fund each day,  dependent on the daily fluctuations in the value of the
         underlying security,  and are recorded for financial statement purposes
         as unrealized  gains or losses by the Fund.  There are several risks in
         connection with the use of futures  contracts as a hedging device.  The
         change in value of futures  contracts  primarily  corresponds  with the
         value  of  their  underlying  instruments  or  indices,  which  may not
         correlate with changes in the value of hedged investments. In addition,
         there is the risk that the Fund may not be able to enter into a closing
         transaction  because of an illiquid  secondary market.  The Fund enters
         into financial futures transactions primarily to manage its exposure to
         certain   markets  and  to  changes  in  security  prices  and  foreign
         currencies.  At June 30,  1996,  the Fund  held the  following  futures
         contracts.  

<TABLE>
<CAPTION>
                                               Expiration         Underlying Face      Unrealized
       Contract              Position             Date            Amount at Value      Gain/(Loss)
- - -----------------------   ----------------  ------------------  --------------------------------------

<S>                            <C>              <C>                      <C>                       <C>
US 5 Year Note (1 contract)    Long             09/03/96                 $105,750                  $6
                                                                ==================  ==================


</TABLE>


         At June 30,  1996,  the  fund had  segregated  sufficient  cash  and/or
         securities to cover margin requirements on open futures contracts.

(7).....Delayed Delivery Transactions:

         The Fund may purchase securities on a when-issued or forward commitment
         basis.  Payment and  delivery  may take place a month or more after the
         date of the  transactions.  The price of the underlying  securities and
         the date when the  securities  will be delivered and paid for are fixed
         at the time the  transaction  is  negotiated.  The Fund  instructs  its
         custodian to segregate  securities having a value at least equal to the
         amount  of the  purchase  commitment.  At June 30,  1996,  the Fund had
         entered into the following delayed delivery transactions.

<TABLE>
<CAPTION>
                       Type                     Security           Settlement Date        Amount
- - ------------------------------------------  ------------------   ------------------  -----------------

<S>                                          <C>                     <C>                      <C>    
Buy                                          GNMA                    8/21/96                  $79,266
                                                                                     =================
</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                          Financial Statements for the
                         Six Months Ended June 30, 1996
                                   (Unaudited)


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)

                                                                                                    Par                Value
Security                                                  Rate            Maturity                 Value             (Note 1A)
- - -------------------------------------------------     -----------     ------------------       ---------------     --------------

Bonds and Notes - 98.0%
- - -------------------------------------------------

Asset Backed - 18.4%
- - -------------------------------------------------
<S>                                                            <C>       <C>                        <C>                 <C>         
Advanta Home Equity Trust Loan 1991-1A                         9.%0       2/25/2006          $        105,792    $       109,032
Advanta Home Equity Trust Loan 1992-2 A1                       7.15       6/25/2008                    26,379             26,214
AFC Home Equity Loan Trust 1993-2                              6.00       1/20/2013                    21,413             20,655
Contimortgage Hel Trust                                        6.86       7/15/2010                   100,000            100,000
Equacredit Home Equity 1993-4                                  5.73      12/15/2008                    68,083             65,636
Equacredit Home Equity 1995-4 A2                               6.35      10/15/2009                   120,000            117,919
Equicon Home Equity 1995-2 Cl A2                               6.50       7/18/2010                   100,000             98,672
General Motors Acceptance Corp.                                7.00       8/15/1997                    25,000             25,196
Greentree Financial Corp. 1992-2 A2                            7.05       1/15/2018                    43,579             43,797
Greentree Financial Corp. 1993-2A2                             6.10       7/15/2018                    75,000             74,548
Greentree Financial Corp.1993-4 A2                             5.85       1/15/2019                   175,000            173,194
Greentree Securities Trust 1994-A                              6.90       2/15/2004                   101,118            100,138
Greentree Securities Trust 1995-A                              7.25       7/15/2005                    39,396             39,318
Home Equity Loan Trust 1992-2A                                 6.65      11/20/2012                    12,643             12,524
MBNA Master Card Trust 1991-1                                  7.75      10/15/1998                    50,000             50,281
Ml Mtg Inv 1992-D A2                                           7.40       7/15/2017                    48,871             49,100
Old Stone Credit Corp. Home Equity Trust 1992-3 A2             6.30       9/25/2007                    67,353             66,209
Old Stone Credit Corp. Home Equity Trust 1992-4 Cl A           6.55      11/25/2007                    57,624             56,742
Rnfc Trust 1995-3A2                                            6.80      12/20/2007                    50,000             49,578
Security Pacific Home Equity Cl 1991-2 B                       8.15       6/15/2020                    34,843             35,344
The Money Store Home Equity 1992-B                             6.90       7/15/2007                    30,159             29,895
The Money Store Home Equity 1993-D A1                          5.68       2/15/2009                    77,335             73,637
The Money Store Home Equity 1994-DA4                           8.75       9/15/2020                    25,000             25,867
The Money Store Home Equity 1996-B A3                          6.82       3/15/2010                   150,000            150,094
UCFC Home Equity Loan Trust 1995-B1 A2                         6.60       7/10/2009                   150,000            149,484
World Omni Auto Lease 1994-B                                   7.95       1/25/2001                    41,625             42,223
                                                                                                                   --------------
Total Asset Backed (Identified Cost $1,798,328)                                                                  $     1,785,297
                                                                                                                   --------------

Collateralized Mortgage Obligations - 0.1%
- - -----------------------------------------------------------------
Collateralized Mortgage Obligation Trust 13-A (a)              5.81       1/20/2003                     8,115    $         8,080
     (Identified Cost $8,024)

Corporate - 52.9%
- - -------------------------------------------------

Basic Industry - 1.9%
- - -------------------------------------------------
Georgia Pacific Corp.                                          9.85       6/15/1997                    75,000    $        77,238
Great Northern Nekoosa 9.125% 2/1/98                           9.13       2/01/1998                   100,000            103,534
                                                                                                                   --------------
                                                                                                                 $       180,772
                                                                                                                   --------------
Capital Goods - 2.3%
- - -------------------------------------------------
Caterpillar Finance                                            6.10       7/15/1999                   100,000    $        98,374
WMX Technologies                                               6.25       4/01/1999                   125,000            124,031
                                                                                                                   --------------
                                                                                                                 $       222,405
                                                                                                                   --------------


<PAGE>

                                                                                                    Par                Value
Security                                                  Rate            Maturity                 Value             (Note 1A)
- - -------------------------------------------------     -----------     ------------------       ---------------     --------------

Consumer Cyclical - 4.4%
- - -------------------------------------------------
Chrysler Financial Corp.                                       5.%8      10/15/1998          $         50,000    $        48,780
Ford Motor Credit Co                                           5.63       1/15/1999                   125,000            122,096
General Motors Acceptance Corp.                                7.50       7/22/1999                    75,000             76,715
General Motors Acceptance Corp.                                7.85       5/08/1997                    50,000             50,690
Sears Roebuck Co                                               7.94       2/06/1998                    50,000             51,279
Sears Roebuck Co                                               9.25       4/15/1998                    75,000             78,472
                                                                                                                   --------------
                                                                                                                 $       428,032
                                                                                                                   --------------
Consumer Stable - 1.9%
- - -------------------------------------------------
ADT Operations                                                 8.25       8/01/2000                    75,000    $        76,125
Purity Supreme                                                11.75       8/01/1999                   100,000            108,000
                                                                                                                   --------------
                                                                                                                 $       184,125
                                                                                                                   --------------
Energy - 0.5%
- - -------------------------------------------------
Occidental Petroleum                                           5.90      11/09/1998                    50,000    $        49,183
                                                                                                                   --------------

Financial - 28.3%
- - -------------------------------------------------
Ahmanson H F & Co                                              9.88      11/15/1999                    75,000    $        81,363
Associates Corp.                                               6.63      11/15/1997                    50,000             50,215
Associates Corp.                                               6.88       1/15/1997                    50,000             50,218
Bank of Boston                                                 9.50       8/15/1997                    75,000             77,578
Bear Stearns Co                                                6.75       8/15/2000                   100,000             99,536
Capital One Bank Co.                                           6.39       6/29/1998                    50,000             49,690
Capital One Bank Co.                                           6.66       8/17/1998                    75,000             74,849
Chase Manhattan Corp.                                          7.50      12/01/1997                    50,000             50,738
Chase Manhattan Corp.                                          8.00       6/15/1999                   100,000            103,340
Cit Group Hldgs                                                6.20       4/15/1998                   150,000            149,754
Cit Group Holdings                                             7.63      12/05/1996                    25,000             25,173
CitiCorp. Mtn                                                  8.42       2/12/1997                   125,000            126,691
Comdisco Inc.                                                  6.50       6/15/2000                    75,000             73,974
First Chicago                                                  9.88       7/01/1999                   130,000            141,066
First Union Corp.                                              9.45       6/15/1999                   100,000            107,215
First USA Bank                                                 5.75       1/15/1999                   100,000             97,511
First USA Bank                                                 6.38      10/23/2000                    75,000             72,899
Fleet Financial Group                                          6.00      10/26/1998                    75,000             74,243
Fleet Financial Group                                          7.25      10/15/1997                    25,000             25,318
Goldman Sachs Group                                            6.75       4/20/2000                    55,000             54,570
Goldman Sachs Group                                            6.88       9/15/1999                   125,000            125,248
Greyhound Financial                                            8.50       2/15/1999                   100,000            104,246
Hanson America Inc. (144A) Cvt (b)                             2.39       3/01/2001                   100,000             85,000
Hartford National Bank Corp.                                   9.85       6/01/1999                    75,000             80,647
International Lease Finance Co.                                6.13      11/01/1999                   150,000            146,853
Merrill Lynch Cmt (a)                                          5.43       4/07/1997                    50,000             49,932
Salomon Brothers Inc.                                          6.82       7/26/1999                    75,000             74,300


<PAGE>

                                                                                                    Par                Value
Security                                                  Rate            Maturity                 Value             (Note 1A)
- - -------------------------------------------------     -----------     ------------------       ---------------     --------------

Financial - Continued
- - -------------------------------------------------
Salomon Brothers Inc.                                          7.%0       1/20/1998          $         50,000    $        50,003
Salomon Brothers Inc.                                          7.00       5/15/1999                    75,000             75,038
Smith Barney Holdings                                          5.50       1/15/1999                    50,000             48,684
Smith Barney Shearson                                          5.63      11/15/1998                    50,000             48,903
Transamerica Corp.                                             9.88       1/01/1998                   125,000            131,119
United Companies Financial                                     7.00       7/15/1998                   120,000            120,130
USF&G Corp.                                                    7.00       5/15/1998                    25,000             25,053
                                                                                                                   --------------
                                                                                                                 $     2,751,097
                                                                                                                   --------------

Health Care - 0.8%
- - -------------------------------------------------
Health & Rehab Property (a)                                    6.26       7/13/1999                    75,000    $        73,811
                                                                                                                   --------------

Real Estate - 4.8%
- - -------------------------------------------------
Equity Residential Property Operating LP 144A (b)              8.50       5/15/1999                   125,000    $       129,144
Equity Residential Property Operating LP (a)                   6.25      12/22/1997                    50,000             49,723
Federal Realty Investment Trust                                8.88       1/15/2000                   110,000            115,515
Meditrust                                                      7.38       7/15/2000                    50,000             49,875
Spieker Properties                                             6.65      12/15/2000                    75,000             72,730
Wellsford Residential Property                                 7.25       8/15/2000                    50,000             50,012
                                                                                                                   --------------
                                                                                                                 $       466,999
                                                                                                                   --------------
Services - 6.2%
- - -------------------------------------------------
Hertz Corp.                                                    9.50       5/15/1998                   125,000    $       131,588
News America Holdings Corp.                                    7.50       3/01/2000                   150,000            152,081
News America Holdings Corp.                                   12.00      12/15/2001                   150,000            162,711
Time Warner Inc.                                               7.95       2/01/2000                   150,000            153,225
                                                                                                                   --------------
                                                                                                                 $       599,605
                                                                                                                   --------------
Technology - 1.0%
- - -------------------------------------------------
ITT Corp.                                                      6.25      11/15/2000                   100,000    $        97,391
                                                                                                                   --------------

Utilities - 0.8%
- - -------------------------------------------------
System Energy Resources Corp.                                  7.38      10/01/2000                    25,000    $        24,152
System Energy Resources Corp.                                  7.63       4/01/1999                    50,000             50,335
                                                                                                                   --------------
                                                                                                                 $        74,487
                                                                                                                   --------------

Total Corporate (Identified Cost $5,204,253)                                                                     $     5,127,907
                                                                                                                   --------------



<PAGE>

                                                                                                    Par                Value
Security                                                  Rate            Maturity                 Value             (Note 1A)
- - -------------------------------------------------     -----------     ------------------       ---------------     --------------

U.S. Government Agency - 7.2%
- - -------------------------------------------------

Pass Thru Securities
- - -------------------------------------------------
FHLMC                                                          7.%0       8/01/1999          $         68,443    $        68,849
FHLMC                                                          7.50    3/01/1997 - 8/01/2000          205,562            208,087
FHLMC                                                          8.00       2/01/2000                    27,641             28,180
FHLMC                                                         10.50       7/01/2015                     2,316              2,550
FNMA                                                           7.00      12/01/1999                    75,872             75,872
FNMA Remic Pac(11) 1994-85E                                    6.00      11/25/2006                    75,000             72,750
GNMA                                                           9.00   11/15/2016 - 12/15/2024         172,520            181,282
Resolution Trust Corp. 1992-7 A1 (a)                           6.82       3/25/2022                    49,568             48,886
Resolution Trust Corp. P-T A-1                                 7.75       7/25/2030                     9,730              9,773
Resolution Trust Corp. P-T A-2                                 8.63       7/25/2030                     5,548              5,626
                                                                                                                   --------------
                                                                                                                 $       701,855
                                                                                                                   --------------

Total U.S. Government Agency (Identified Cost $709,576)                                                          $       701,855
                                                                                                                   --------------

U.S. Treasury Obligations - 18.6%
- - -------------------------------------------------

Treasury Notes
- - -------------------------------------------------
U.S. Treasury Note                                             5.13      11/30/1998                    45,000    $        43,910
U.S. Treasury Note                                             5.38      11/30/1997                   300,000            297,516
U.S. Treasury Note                                             5.63       1/31/1998                   200,000            198,782
U.S. Treasury Note                                             6.38       1/15/1999                   100,000            100,328
U.S. Treasury Note                                             6.75       5/31/1997                 1,150,000          1,159,706
                                                                                                                   --------------
                                                                                                                 $     1,800,242
                                                                                                                   --------------

Total U.S. Treasury Obligations (Identified Cost $1,811,428)                                                     $     1,800,242
                                                                                                                   --------------

Yankee Bonds - 0.8%
- - -------------------------------------------------
Brascan Ltd.                                                   7.38      10/01/2002                    75,000    $        73,484
                                                                                                                   --------------

Total Bonds and Notes (Identified Cost $9,606,306)                                                               $     9,496,865
                                                                                                                   --------------



<PAGE>

                                                                                                    Par                Value
Security                                                  Rate            Maturity                 Value             (Note 1A)
- - -------------------------------------------------     -----------     ------------------       ---------------     --------------

Short-Term Investments - 1.6%
- - -------------------------------------------------

Repurchase Agreement
- - -------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $153,348 Collateralized by FNMA
with a rate of 9% maturity date 9/1/22 with an aggregate
market value of $156,395 and a cost of                                                       $        153,328    $       153,328
                                                                                                                   --------------

Total Short-Term Investments (Identified Cost $153,328)                                                          $       153,328
                                                                                                                   --------------

Total Investments (Identified Cost $9,759,634) - 99.6%                                                           $     9,650,193
                                                                                                                   --------------

                                                                                                 Principal
Written Options - 0.0%                                                                           Amount of
- - -------------------------------------------------
Deliver/Receive, Exercise Price, Expiration                                                      Contracts
- - -----------------------------------------------------------------                              ---------------
UST Call 6.00% 5/98, Str 100.125, 7/8/96                                                               (5,000)   $          (391)
                                                                                                                   --------------
TOTAL Written Options (Premiums Received $508)                                                                   $          (391)
                                                                                                                   --------------

Other assets, less liabilities - 0.4%                                                                            $        34,404
                                                                                                                   --------------

Net Assets - 100.0%                                                                                              $     9,684,206
                                                                                                                   ==============


a - Variable rate securities
b - This security is restricted but eligible for resale under 144a.

The following abbreviations are used in this portfolio:
AFC - Alliance Funding Corporation
FHLMC - Federal Home Loan Mortgage Corporation
GNMA - Government National Mortgage Association
FNMA - Federal National Mortgage Association
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)

Assets
<S>                                                                                   <C>           <C>                             
   Investments, at value (Note 1A)(identified cost, $9,759,634)                                       $9,650,193
   Receivable for investments sold                                                                           216
   Interest receivable                                                                                   131,405
   Deferred organization expenses  (Note 1 E)                                                              9,395
   Receivable from investment adviser (Note 2)                                                            19,091
   Other assets                                                                                              201
                                                                                                  ---------------

     Total assets                                                                                     $9,810,501

Liabilities
   Distribution payable                                                                 $99,771
   Payable to custodian                                                                   7,202
   Written options outstanding at value (premiums received $508)                            391
   Accrued expenses and other liabilities                                                18,931
                                                                                 ---------------

     Total liabilities                                                                                   126,295
                                                                                                  ---------------

Net Assets                                                                                            $9,684,206
                                                                                                  ===============

Net Assets consist of
   Paid-in capital                                                                                    $9,774,623
   Undistributed net investment income                                                                    22,050
   Accumulated net realized gain (loss)                                                                   (3,143)
   Net unrealized appreciation (depreciation)                                                           (109,324)
                                                                                                  ---------------

     Total                                                                                            $9,684,206
                                                                                                  ===============
Shares of beneficial interest outstanding
                                                                                                         486,840
                                                                                                  ===============
Net asset value, offering price, and redemption price per share
                                                                                                          $19.89
                                                                                                  ===============
    (Net assets/Shares outstanding)


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                             Statement of Operations
                         Six Months Ended June 30, 1996
                                   (Unaudited)

Investment income
   Interest income                                                                                        $321,160

Expenses
   Investment advisory fee (Note 2)                                                     $16,291
   Accounting, custody and transfer agent fees                                           28,076
   Audit services                                                                        19,335
   Legal fees                                                                             3,454
   Amortization of organization expense (Note 1E)                                         1,165
   Miscellaneous                                                                          1,634
                                                                                 ---------------

     Total expenses                                                                     $69,955
                                                                                 ---------------

Deduct:
   Preliminary waiver of investment advisory fee                                        $16,291
   Reimbursement of Fund operating expenses                                              34,833
                                                                                 ---------------
     Total preliminary waiver of investment advisory fee and 
                         reimbursement of operating expenses                            $51,124
                                                                                 ---------------

   Net expenses                                                                                             18,831
                                                                                                    ---------------

   Net investment income                                                                                  $302,329
                                                                                                    ---------------

Realized and unrealized gain (loss)
   Realized gain (loss)
     Investment securities                                                                                 ($3,126)

   Change in net unrealized appreciation (depreciation)
       Investment securities                                                                              (175,385)
                                                                                                    ---------------

     Net gain (loss)                                                                                     ($178,511)
                                                                                                    ---------------

     Net increase (decrease) in net assets from operations                                                $123,818
                                                                                                    ===============



<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                       Statements of Changes in Net Assets

                                                                         Six Months Ended        For the Period July 3, 1995
                                                                          June 30, 1996            (start of business)
                                                                           (unaudited)             to December 31, 1995
                                                                      -----------------------    -------------------------
Increase (decrease) in Net Assets
   From operations
    Net investment income                                                           $302,329                     $213,340
    Net realized gain (loss)                                                          (3,126)                      15,239
    Change in net unrealized appreciation (depreciation)                            (175,385)                      66,061
                                                                      -----------------------    -------------------------

      Net increase (decrease) in net assets from operations                         $123,818                     $294,640
                                                                      -----------------------    -------------------------

   Distributions to shareholders
    From net investment income                                                     ($280,279)                   ($213,237)
    From net realized capital gains                                                   (5,114)                     (10,245)
                                                                      -----------------------    -------------------------

      Total distributions to shareholders                                          ($285,393)                   ($223,482)
                                                                      -----------------------    -------------------------

   Fund share (principal) transactions (Note 4)
    Net proceeds from sale of shares                                              $1,249,464                   $9,300,102
    Net asset value of shares issued to shareholders in
      payment of distributions declared                                               93,720                       68,587
    Cost of shares redeemed                                                         (365,250)                    (572,000)
                                                                      -----------------------    -------------------------

      Increase (decrease) in net assets from Fund share transactions                $977,934                   $8,796,689
                                                                      -----------------------    -------------------------

       Net increase (decrease) in net assets                                        $816,359                   $8,867,847
Net Assets
   At beginning of period                                                          8,867,847                            0
                                                                      -----------------------    -------------------------

   At end of period (including undistributed net investment
  income of $22,050 and $0 at June 30, 1996 and
   December 31, 1995, respectively.)                                              $9,684,206                   $8,867,847
                                                                      =======================    =========================




<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                              Financial Highlights


                                                                                                             For the Period
                                                                                    Six Months Ended          July 3, 1995
                                                                                      June 30, 1996        (start of business)
                                                                                       (unaudited)           to December 31, 1995

Net asset value - beginning of period                                                     $20.24                          $20.00
                                                                                     -------------        ------------------------

Net investment income *                                                                    $0.65                           $0.57
Net realized and unrealized gain (loss)                                                    (0.39)                           0.24
                                                                                     -------------        ------------------------

                                                                                                                           $0.816
                                                                                     -------------        ------------------------


From net investment income                                                                ($0.60)                         ($0.57)
From net realized capital gains                                                            (0.01)                       -----
                                                                                     -------------        ------------------------
Total distributions declared to shareholders                                              ($0.61)                         ($0.57)
                                                                                     -------------        ------------------------
Net asset value - end of period                                                           $19.89                          $20.24
                                                                                     =============        ========================

                                                                                            1.30%                           4.20%


Expenses *                                                                                  0.40% y                         0.40% y
Net investment income *                                                                     6.53% y                         6.29% y

                                                                                           51%                            127%

                                                                                       $9,684                          $8,868

The investment adviser preliminarily waived its investment advisory fee and
voluntarily reimbursed the Fund for a portion of its operating expenses.  Had these
actions not been taken, the net investment income per share and the ratios
would have been:

    Net investment income per share                                                        $0.54                           $0.38
    Ratios (to average daily net assets):
        Expenses                                                                            1.51% y                         2.51% y
        Net investment income                                                               5.42% y                         4.18% y

Computed on an annualized basis.


</TABLE>


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Controlled Maturity Fund Series

                          Notes to Financial Statements
                                   (Unaudited)




(1).....Significant Accounting Policies:

         Standish,  Ayer & Wood  Investment  Trust  (Trust)  is  organized  as a
         Massachusetts  business  trust and is registered  under the  Investment
         Company Act of 1940, as amended, as an open-end,  management investment
         company.  Standish  Controlled Maturity Fund ("The Fund") is a separate
         diversified  investment series of the Trust. The following is a summary
         of significant accounting policies consistently followed by the Fund in
         the  preparation  of  its  financial  statements.  The  preparation  of
         financial  statements in accordance with generally accepted  accounting
         principles  requires  management to make estimates and assumptions that
         affect  the  reported   amounts  and   disclosures   in  the  financial
         statements. Actual results could differ from those estimates.

     A...Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last  sale  price,  or if no  sale,  at the  closing  bid  price in the
         principal   market  in  which  such  securities  are  normally  traded.
         Securities (including  restricted  securities) for which quotations are
         not  readily  available  are  valued  primarily  using  dealer-supplied
         valuations  or at their fair value as  determined  in good faith  under
         consistently  applied  procedures under the general  supervision of the
         Board of Trustees. Short-term instruments with less than sixty-one days
         remaining  to  maturity  when  acquired  by the Fund are  valued  on an
         amortized cost basis. If the Fund acquires a short-term instrument with
         more than sixty days remaining to its maturity, it is valued at current
         market  value until the sixtieth day prior to maturity and will then be
         valued at  amortized  cost based upon the value on such date unless the
         trustees  determine  during such  sixty-day  period that amortized cost
         does not represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions  are  recorded as of the trade date.  Realized
         gains and losses from  securities  sold are recorded on the  identified
         cost  basis.  Interest  income is  determined  on the basis of interest
         accrued,  adjusted  for  accretion  of discount  and  amoritization  of
         premium  on debt  securities  when  required  for  federal  income  tax
         purposes.

     D...Federal taxes--
         As a qualified  regulated  investment company under Subchapter M of the
         Internal  Revenue  Code the Fund is not subject to income  taxes to the
         extent that it  distributes  all of its  taxable  income for its fiscal
         year.

     E...Deferred organization expense--
         Costs  incurred by the Fund in  connection  with its  organization  and
         initial  registration  are being amortized,  on a straight-line  basis,
         through June, 2000.

     F...Distributions to shareholders-
         Distributions to shareholders are recorded on the ex-dividend date.
         Income and capital gain distributions are determined in accordance with
         income  tax  regulations  which  may  differ  from  generally  accepted
         accounting  principles.  The differences are primarily due to differing
         treatments for asset and mortgage backed securities. Permanent book and
         tax basis differences relating to shareholder distributions will result
         in reclassifications to paid-in-capital.


<PAGE>

(2).....Investment Advisory Fee:

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for  overall  investment  advisory  and  administrative  services,  and
         general office facilities,  is paid monthly at the annual rate of 0.35%
         of the Fund's  average  daily net assets.  The  investment  adviser has
         preliminarily  agreed to limit the Fund's total operating  expenses for
         any fiscal year to 0.45% of the Fund's  average  daily net assets.  For
         the  six  months  ended  June  30,   1996,   the   investment   adviser
         preliminarily  waived  its  investment  advisory  fee  of  $16,291  and
         reimbursed the Fund for $34,833 of operating  expenses.  The investment
         adviser has also agreed to limit the Fund's  total  operating  expenses
         (excluding brokerage commissions, taxes and extra ordinary expenses) to
         the  permissible  limit  applicable in any state in which shares of the
         Fund  are then  qualified  for  sale.  The  Fund  pays no  compensation
         directly to its trustees who are affiliated with the investment adviser
         or to its officers, all of whom receive remuneration for their services
         to the Fund from the  investment  adviser.  Certain of the trustees and
         officers of the Trust are partners or officers of SA&W.

(3).....Purchases and Sales of Investments:

         Purchases and sales of investments,  other than short-term obligations,
were as follows:
<TABLE>
<CAPTION>

                                                                 Purchases                    Sales

<S>                                                                     <C>                          <C>     
Investments (non-U.S. government securities)                            $2,880,862                   $971,231
                                                          =========================  =========================

U.S. Government securities                                              $2,240,523                 $2,750,910
                                                          =========================  =========================

</TABLE>



(4).....Shares of Beneficial Interest:

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

<TABLE>
<CAPTION>
                                                                                                 For the Period
                                                                         Six Months Ended          July 3, 1995
                                                                           June 30, 1996       (start of business)
                                                                            (unaudited)        to December 31, 1995
                                                                       ----------------------  ---------------------

<S>                                                                                   <C>                   <C>    
Shares sold                                                                           62,258                462,667
Shares issued to shareholders in payment of distributions declared                     4,701                  3,396
Shares redeemed                                                                      (18,212)               (27,970)
                                                                       ----------------------  ---------------------

Net increase                                                                          48,747                438,093
                                                                       ======================  =====================


</TABLE>


         On July 3, 1995, securities with a fair market value of $4,386,455 were
         contributed  to  the  Fund  by  a  shareholder.   In  return  for  such
         securities,  the  shareholder  received shares of the Fund. At June 30,
         1996,  one  shareholder  was record owner of  approximately  42% of the
         total outstanding shares of the Fund.

(5).....Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment securities owned at June 30, 1996, as
         computed on a federal income tax basis, are as follows:


Aggregate cost                                           $9,759,634
                                           =========================

Gross unrealized appreciation                                $5,185
Gross unrealized depreciation                              (114,626)
                                           -------------------------

   Net unrealized depreciation                            ($109,441)
                                           =========================




<PAGE>

(6).....Financial Instruments

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks, and objectives of these  instruments are set forth more
         fully in the Fund's Prospectus and Statement of Additional Information.
         The Fund trades the following  financial  insturments  with off-balance
         sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The Fund uses options to hedge against risks of market
         exposure and changes in security prices and foreign currencies, as well
         as to enhance returns.  Options, both held and written by the Fund, are
         reflected in the  accompanying  Statement of Assets and  Liabilities at
         market value.  Premiums  received from writing options which expire are
         treated as realized gains. Premiums received from writing options which
         are exercised or are closed are added to or offset against the proceeds
         or amount paid on the  transaction  to determine  the realized  gain or
         loss. If a put option  purchased by the Fund is exercised,  the premium
         reduces the cost basis of the  securities  purchased  by the Fund.  The
         Fund,  as  writer  of an  option,  has  no  control  over  whether  the
         underlying  securities  may be sold (call) or purchased  (put) and as a
         result bears the market risk of an  unfavorable  change in the price of
         the  security   underlying  the  written  option.  A  summary  of  such
         transactions for the six months ended June 30, 1996 is as follows:
<TABLE>
<CAPTION>


                             Written Call Option Transactions

                                                                              Number
                                                                           of Contracts                    Premiums
                                                                     --------------------------    --------------------------
<S>                                                                                    <C>                          <C>
Outstanding, beginning of period                                                             0                            $0
                   Options written                                                      20,000                         2,032
                   Options exercised                                                         0                             0
                   Options expired                                                     (15,000)                       (1,524)
                   Options closed                                                            0                             0
                                                                     --------------------------    --------------------------
Outstanding, end of period                                                               5,000                          $508
                                                                     ==========================    ==========================

</TABLE>



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