STANDISH AYER & WOOD INVESTMENT TRUST
N-30D, 1996-09-06
Previous: LIBERTY ALL STAR EQUITY FUND, N-30D, 1996-09-06
Next: OFFICE DEPOT INC, 8-K, 1996-09-06



                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series

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


<PAGE>

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

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

Assets:
<S>                                                                      <C>                               <C>               
     Investment in Standish Equity Portfolio, (Portfolio) at value (Note 1A)                               $      100,676,859
     Receivable for Fund shares sold                                                                                   10,000
     Other assets                                                                                                       2,721
                                                                                                             -----------------
         Total assets                                                                                             100,689,580

Liabilities
     Distribution payable                                                       $         143,246
     Accrued trustee fees                                                                     480
     Accrued investment advisory fee (Note 3)                                              44,579
     Accrued expenses and other liabilities                                                 8,415
                                                                                  ----------------
         Total liabilities                                                                                            196,720
                                                                                                             -----------------

Net Assets                                                                                                 $      100,492,860
                                                                                                             =================

Net Assets consist of:
     Paid-in capital                                                                                       $       82,146,942
     Undistributed net investment income (loss)                                                                        14,379
     Accumulated net realized gain (loss)                                                                           5,288,408
     Net unrealized appreciation (depreciation)                                                                    13,043,131
                                                                                                             -----------------
         Total                                                                                             $      100,492,860
                                                                                                             =================

Shares of beneficial interest outstanding                                                                           2,723,227
                                                                                                             =================

Net asset value, offering price and redemption price per share                                             $               36.90
                                                                                                             =================
     (Net assets/Shares outstanding)


<PAGE>
                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series

                             Statement of Operations
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)
Investment Income (Note 1B):
     Interest income                                                                                               $         77,789
     Dividend income (net of withholding tax of $3,344)                                                                     612,003
     Interest income allocated from Portfolio                                                                                32,301
     Dividend income allocated from Portfolio                                                                               434,765
     Expenses allocated from Portfolio                                                                                     (111,006)
                                                                                                                     ---------------
         Total income                                                                                                     1,045,852

Expenses
         Investment advisory fee (Note 3)                                               $         163,530
         Accounting, custodian, and transfer agency fees                                           28,583
         Trustee fees                                                                               1,413
         Legal and audit services                                                                  26,421
                                                                                          ----------------
             Total expenses                                                                       219,947

                                                                                                                     ---------------
                 Net investment income (loss)                                                                               825,905
                                                                                                                     ---------------

Realized and Unrealized Gain (Loss):

     Net realized gain (loss) on investments from:
                 Investment security transactions                                               3,307,923
                 Financial futures                                                                164,221
     Net realized gain (loss) from Portfolio on:
                 Investment security transactions                                               1,776,675
                 Financial futures                                                                159,275
                                                                                          ----------------
                     Net realized gain (loss)                                                                             5,408,094

     Change in unrealized appreciation (depreciation) of investments:
                 Investment securities                                                          3,350,429
                 Financial futures                                                                (58,212)
                 From Portfolio                                                                  (626,766)
                                                                                          ----------------
                     Net change in unrealized appreciation (depreciation)                                                 2,665,451
                                                                                                                     ---------------
                     Net realized and unrealized gain (loss) on investments                                               8,073,545
                                                                                                                     ---------------
                     Net increase (decrease) in net assets resulting from operations                               $      8,899,450
                                                                                                                     ===============




<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Equity 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                                                  $             825,905          $           2,196,110
     Net realized gain (loss)                                                           5,408,094                     21,564,705
     Change in net unrealized appreciation (depreciation)                               2,665,451                     10,229,026
                                                                              --------------------           --------------------
         Net increase (decrease) in net assets from operations                          8,899,450                     33,989,841
                                                                              --------------------           --------------------

Distributions to shareholders
     From net investment income                                                          (790,802)                    (2,203,103)
     From net realized capital gains                                                   (2,604,831)                    (8,605,084)
                                                                              --------------------           --------------------
         Total distributions to shareholders                                           (3,395,633)                   (10,808,187)
                                                                              --------------------           --------------------

Fund share transactions, (Note 6)
     Net proceeds from sale of shares                                                   7,757,078                     32,648,683
     Net asset value of shares issued to shareholders
         in payment of distributions declared                                           3,159,630                     10,246,215
     Cost of shares redeemed                                                           (4,460,048)                   (64,134,926)
                                                                              --------------------           --------------------
Increase (decrease) in net assets from Fund share transactions                          6,456,660                    (21,240,028)
                                                                              --------------------           --------------------

         Net increase (decrease) in net assets                                         11,960,477                      1,941,626

Net Assets:
     At beginning of period                                                            88,532,383                     86,590,757
                                                                              --------------------           --------------------

     At end of period (including undistributed net investment income
         of $14,379 and distributions in excess of net investment income of
         $20,274 at June 30, 1996 and December 31, 1995, respectively)      $         100,492,860          $          88,532,383
                                                                              ====================           ====================



<PAGE>


                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series

                              Financial Highlights

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

Net asset value - Beginning of period             $         34.81  $        28.66  $         30.89             26.28 $             
                                                       -----------      ----------      -----------     -------------    

Income from investment operations:
     Net investment income **                                0.31            0.76             0.45              0.50     
     Net realized and unrealized gain
         (loss) on investments                               3.06            9.94            (1.62)             5.57     
                                                       -----------      ----------      -----------     -------------    
Total from investment operations                             3.37           10.70            (1.17)             6.07     
                                                       -----------      ----------      -----------     -------------    

Less distributions to shareholders:
     From net investment income                             (0.30)          (0.78)           (0.44)            (0.47)    
     From net realized capital gains                        (0.98)          (3.77)           (0.62)            (0.99)    
     From paid-in capital                                  ---             ---              ---               ---        
                                                       -----------      ----------      -----------     -------------    
         Total distributions declared to shareholders       (1.28)          (4.55)           (1.06)            (1.46)    
                                                       -----------      ----------      -----------     -------------    

     Net asset value - end of period              $         36.90  $        34.81  $         28.66             30.89 $             
                                                       ===========      ==========      ===========     =============    

Total Return                                                 9.71%          37.55%           (3.78%)           20.79%    

Ratios (to average net assets)/Supplemental Data:
     Expenses (1) **                                         0.+9%           0.69%            0.70%             0.80%    
     Net investment income **                                1.+3%           2.05%            1.55%             1.29%    
     Portfolio turnover (2)                                 41%            159%             182%              192%       
     Average broker commission rate (2)           $          0.0499

Net assets, end of period (000's omitted)              100,493     $    88,532     $     86,591     $      72,916       

 +   Annualized.
 *   Audited by other auditors.
 **  For the three year period ended December 31, 1993, 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                                                                             0.47
     Ratios (to average net assets):
         Expenses                                                                                                0.97%   
         Net Investment income                                                                                   1.12%  

<PAGE>

                                                     1992*            1991* (3) 
                                                  -----------      ------------    
Net asset value - Beginning of period                  25.66  $          20.00     
                                                  -----------      ------------      
                                                                                     
Income from investment operations:                                                   
     Net investment income **                           0.56              0.46       
     Net realized and unrealized gain                                                
         (loss) on investments                          1.81              6.17       
                                                  -----------      ------------      
Total from investment operations                        2.37              6.63       
                                                  -----------      ------------      
                                                                                     
Less distributions to shareholders:                                                  
     From net investment income                        (0.54)            (0.35)      
     From net realized capital gains                   (1.19)            (0.62)      
     From paid-in capital                              (0.02)           ---          
                                                  -----------      ------------      
         Total distributions declared to shareholders  (1.75)            (0.97)   
                                                  -----------      ------------      
                                                                                     
     Net asset value - end of period                   26.28  $          25.66    
                                                  ===========      ============      
                                                                                     
Total Return                                            9.52%            33.+5%      
                                                                                     
Ratios (to average net assets)/Supplemental Data:                                    
     Expenses (1) **                                    0.00%             1.+0%      
     Net investment income **                           2.52%             1.+2%      
     Portfolio turnover (2)                            92%               86%         
     Average broker commission rate (2)                                           
                                                                                     
Net assets, end of period (000's omitted)          14,679     $       7,498          
                                                     

     Net investment income per share                   0.34  $           0.23
     Ratios (to average net assets):
         Expenses                                      1.00%             1.+9%
         Net Investment income                         1.52%             0.+3%

     (1) Includes the Fund's share of Portfolio allocated expenses for the period from May 3, 1996 through June 30, 1996.
     (2) Portfolio turnover and average broker commission rate represents activity while the Fund was making investments
         directly in securities.  The portfolio turnover and average broker commission rate for the period since the Fund 
         transferred substantially all of its investable assets to the Portfolio are shown in the Portfolio's financial statements
         which are included elsewhere in this report.
     (3) For the period from January 2, 1991 (start of business) to December 31, 1991.

</TABLE>

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Equity 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  Equity Fund (the "Fund") is a separate  diversified
         investment  series of the Trust.  On May 3, 1996, the Fund  contributed
         substantially  all of its  investable  assets  to the  Standish  Equity
         Portfolio (the "Portfolio"), a subtrust of Standish, Ayer & Wood Master
         Portfolio  (the  "Portfolio  Trust"),  which is organized as a New York
         trust,  in exchange for an interest in the Portfolio.  The Fund invests
         all of its investable  assets in the interests in the Portfolio,  which
         has the same investment  objective as the Fund. The value of the Fund's
         investment in the Portfolio reflects the Fund's proportionate  interest
         in the net  assets  of the  Portfolio  (approximately  100% at June 30,
         1996).  The  performance  of  the  Fund  is  directly  affected  by the
         performance of the Portfolio. The financial statements of the Portfolio
         are included elsewhere in this report and should be read in conjunction
         with the Fund's  financial  statements.  The  following is a summary of
         significant accounting policies followed by the Fund in the preparation
         of the financial statements. The preparation of financial statements in
         accordance  with  generally  accepted  accounting  principles  requires
         management to make estimates and  assumptions  that affect the reported
         amounts and  disclosures  in the financial  statements.  Actual results
         could differ from those estimates.

     A.  Investment security valuations--
         Valuation of  securities by the Portfolio is discussed in Note 1 of the
         Portfolio's Notes to Financial Statements, which are included elsewhere
         in this report.

     B.  Securities transactions and income--
         Securities  transactions are recorded as of the trade date.  Currently,
         the Fund's net investment  income consists of the Fund's pro rata share
         of the net  investment  income of the  Portfolio,  less all  actual and
         accrued  expenses of the Fund  determined in accordance  with generally
         accepted accounting  principles.  Prior to the Fund's investment in the
         Portfolio, the Fund held its investments directly. For investments held
         directly,  interest  income  was  determined  on the basis of  interest
         accrued,  dividend  income was  recorded  on the  ex-dividend  date and
         realized  gains and losses from  securities  sold were  recorded on the
         identified cost basis.

     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.

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

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


<PAGE>

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

         Prior to May 3, 1996 (when the Fund  transferred  substantially  all of
         its  assets  to  the  Portfolio  in  exchange  for an  interest  in the
         Portfolio), the Fund retained Standish, Ayer & Wood, Inc. (SA&W) as its
         investment  adviser.  The  investment  advisory  fee  paid to SA&W  for
         overall investment  advisory and administrative  services,  and general
         office  facilities,  was paid  quarterly at the annual rate of 0.50% of
         the  Fund's  average  daily  net  assets.  Currently,  the Fund pays no
         compensation  directly to SA&W for such  services now performed for the
         Portfolio,  but indirectly bears its pro rata share of the compensation
         paid by the  Portfolio  to SA&W  for such  services.  See Note 2 of the
         Portfolio's Notes to Financial  Statements which are included elsewhere
         in this report. 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.

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

         Purchases and proceeds from sales of  investments  from January 1, 1996
         through  May 3, 1996,  other than  purchased  option  transactions  and
         short-term obligations, were as follows: 


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


Investments                    $38,138,153                $37,334,991
                      =====================      =====================



         For the  period  January  1, 1996  through  May 3, 1996  there  were no
         written option  transactions,  as more fully described in Note 5 of the
         Portfolio's Notes to Financial  Statements which are included elsewhere
         in this report.

(5).....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the period from May 3, 1996 to June 30, 1996 aggregated $ 1,734,369 and
         $ 717,268, respectively.

(6).....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                                                                            213,546                     932,595
Shares issued to shareholders in payment of distributions declared                      85,596                     294,939
Shares redeemed                                                                       (119,096)                 (1,705,536)
                                                                          ---------------------      ----------------------
       Net increase (decrease)                                                         180,046                    (478,002)
                                                                          =====================      ======================
</TABLE>


<PAGE>


(7).....Special Meeting of Fund Shareholders:

         On March 7, 1996, a special  meeting of Fund  shareholders  was held at
         which shareholders: (1) adopted a new investment policy that authorized
         the Fund to invest all of its  investable  assets in the  Portfolio and
         amended  certain   investment   restrictions  that  would  permit  such
         investment;  (2)  authorized  the  Portfolio  to vote as a holder of an
         interest in the  Portfolio  (a) to elect  trustees of Standish,  Ayer &
         Wood Master  Portfolio,  (b) to ratify the selection of  accountants of
         the  Portfolio  and (c) to approve the  investment  advisory  agreement
         between  the  Portfolio  and  SA&W;   and  (3)  eliminated  the  Fund's
         fundamental  investment  restriction regarding investment in investment
         companies.  The shareholder  vote approving each of these proposals was
         as follows:
<TABLE>
<CAPTION>

 Proposal 1
<S>       <C>               <C>                                                
          FOR:              1,730,162.09  (66.093% of the shares represented and outstanding)
          AGAINST:          0  (0.000% of the shares represented and outstanding)
          ABSTAIN:          47,713.57  (1.823% of the shares represented and outstanding)

 Proposal 2 (a)
          FOR:              1,730,162.09  (54.2570% of the shares represented and outstanding)
          AGAINST:          0  (0.000% of the shares represented and outstanding)
          ABSTAIN:          47,713.57  (1.823% of the shares represented and outstanding)

 Proposal 2 (b)
          FOR:              1,730,087.93  (66.090% of the shares represented and outstanding)
          AGAINST:          74.16  (0.003% of the shares represented and outstanding)
          ABSTAIN:          47,713.57  (1.823% of the shares represented and outstanding)

 Proposal 2 (c)
          FOR:              1,730,162.09  (66.093% of the shares represented and outstanding)
          AGAINST:          0  (0.000% of the shares represented and outstanding)
          ABSTAIN:          47,713.57  (1.823% of the shares represented and outstanding)

 Proposal 3
          FOR:              1,634,319.86  (62.432% of the shares represented and outstanding)
          AGAINST:          0  (0.000% of the shares represented and outstanding)
          ABSTAIN:          143,555.79  (5.484% of the shares represented and outstanding)

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)

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

Equities - 96.5%
- ------------------------------------------------

Basic Industry - 6.8%
- ------------------------------------------------
<S>                                                                                        <C>       <C>                
Avery-Dennison Corp.                                                                       25,200    $         1,382,850
Bemis Co                                                                                   15,600                546,000
Cleveland-Cliffs Inc.                                                                       8,200                320,825
CSX Corp.                                                                                  24,600              1,186,950
Lafarge Corp.                                                                              22,500                455,625
Norfolk Southern Corp.                                                                     17,800              1,508,550
Sealed Air Corp. *                                                                         15,100                507,738
Union Carbide Corp.                                                                        23,900                950,025
                                                                                                       ------------------
                                                                                                               6,858,563
                                                                                                       ------------------
Capital Goods - 12.9%
- ------------------------------------------------
Allied Signal Inc.                                                                         17,900              1,022,538
Case Corp.                                                                                 13,000                624,000
Deere & Co.                                                                                30,200              1,208,000
Dover Corp.                                                                                21,500                991,688
Ingersoll Rand Co                                                                          22,800                997,500
Johnson Controls Corp.                                                                      9,400                653,300
McDonnell Douglas Corp.                                                                    34,400              1,668,400
Measurex Corp.                                                                              9,700                283,725
Rockwell International Corp.                                                               26,400              1,511,400
Textron Inc.                                                                               12,200                974,475
Trinity Industries                                                                         14,000                476,000
United Technologies Corp.                                                                  22,300              2,564,500
                                                                                                       ------------------
                                                                                                              12,975,526
                                                                                                       ------------------
Consumer Cyclical - 15.4%
- ------------------------------------------------
AMR Corp.                                                                                  10,600                964,600
Black & Decker Corp.                                                                       32,900              1,270,763
Carnival Corp.                                                                             58,500              1,689,188
Chrysler Corp.                                                                             34,900              2,163,800
Goodyear Tire & Rubber Co.                                                                 15,800                762,350
Jones Apparel Group Inc.                                                                   27,000              1,326,375
Kingworld Productions Inc. *                                                               22,700                825,713
Leggett & Platt Inc.                                                                       22,900                635,475
Mercantile Stores                                                                          17,500              1,025,938
Pier 1 Imports Inc.                                                                        73,100              1,087,363
Ross Stores Inc.                                                                           29,700              1,032,075
UAL Corp.                                                                                  29,200              1,569,500
Waban Inc.                                                                                 47,700              1,138,838
                                                                                                       ------------------
                                                                                                              15,491,978
                                                                                                       ------------------


<PAGE>

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

Consumer Stable - 18.0%
- ------------------------------------------------
Abbott Laboratories                                                                        25,500    $         1,109,250
American Stores Co                                                                         15,100                622,875
Becton Dickinson & Co                                                                      10,800                866,700
Bristol-Myers Squibb Co                                                                    33,200              2,988,000
Equifax Inc.                                                                               22,100                580,125
Great Atlantic & Pacific Tea Co                                                            15,400                506,275
Media General Inc. Cl A                                                                    12,000                447,000
Millipore Corp.                                                                            21,800                912,875
Omnicom Group                                                                              22,700              1,055,537
Philip Morris Companies, Inc.                                                              14,600              1,518,400
RJR Holdings Group Inc.                                                                    43,800              1,357,800
Safeway Inc.                                                                               50,000              1,650,000
Schering-Plough Corp.                                                                      48,000              3,012,000
Wallace Computer Services                                                                  24,300              1,451,925
                                                                                                       ------------------
                                                                                                              18,078,762
                                                                                                       ------------------
Energy - 9.4%
- ------------------------------------------------
Amoco Corp.                                                                                35,564              2,573,945
British Petroleum Plc                                                                      24,591              2,628,163
Kerr - Mcgee Corp.                                                                         13,700                833,988
Mobil Corp.                                                                                21,700              2,433,113
Phillips Petroleum Co.                                                                     23,300                975,688
                                                                                                       ------------------
                                                                                                               9,444,897
                                                                                                       ------------------
Financial - 14.4%
- ------------------------------------------------
American Bankers Insurance Group                                                           23,200              1,012,100
Bank of Boston Corp.                                                                       23,200              1,148,400
BankAmerica Corp.                                                                          27,400              2,075,550
Barnett Banks Inc.                                                                         14,900                908,900
Cigna Corp.                                                                                15,700              1,850,638
Comerica Inc.                                                                              17,800                794,325
Nationsbank Corp.                                                                          13,100              1,082,388
Northern Trust                                                                             20,900              1,206,975
Old Republic International Corp.                                                           17,850                383,775
Reliastar Financial Corp.                                                                  23,500              1,013,438
SunAmerica Inc.                                                                            16,900                954,850
Travelers Group Inc.                                                                       30,700              1,400,688
UST Inc.                                                                                   15,500                530,875
                                                                                                       ------------------
                                                                                                              14,362,902
                                                                                                       ------------------
Real Estate - 1.1%
- ------------------------------------------------
Macerich Company (The)                                                                     36,100                758,100
South West Property Trust                                                                  29,700                397,238
                                                                                                       ------------------
                                                                                                               1,155,338
                                                                                                       ------------------


<PAGE>

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

Technology - 11.6%
- ------------------------------------------------
Adaptec Inc. *                                                                             10,100    $           478,488
Analog Devices Inc., *                                                                     33,450                852,975
Atmel Corp. *                                                                              39,200              1,180,900
Cabletron Systems Comm *                                                                   20,700              1,420,538
Computer Associates Intl Inc.                                                              18,350              1,307,438
Dell Computer Corp. *                                                                       9,500                483,313
Gateway 2000 Inc. *                                                                        22,000                748,000
Harris Corp.Inc.                                                                           11,300                689,300
Intel Corp.                                                                                12,300                903,281
Sci Sys Inc. *                                                                             11,500                467,188
Sprint Corp.                                                                               26,300              1,104,600
Sun Microsystems Corp. *                                                                   17,700              1,042,088
Texas Industries Inc.                                                                       9,600                658,800
Varian Associates Inc.                                                                      8,900                460,575
                                                                                                       ------------------
                                                                                                              11,797,484
                                                                                                       ------------------
Utilities - 6.9%
- ------------------------------------------------
Ameritech Corp.                                                                            33,800              2,006,875
CMS Energy Corp.                                                                           28,500                879,938
DQE Inc.                                                                                   21,750                598,125
DTE Energy Company                                                                         25,300                781,138
FPL Group Inc.                                                                             18,000                828,000
Panenergy Corp.                                                                            14,500                476,688
Unicom Corp.                                                                               49,200              1,371,450
                                                                                                       ------------------
                                                                                                               6,942,214
                                                                                                       ------------------
Total Equities (Identified Cost $84,082,602)                                                                  97,107,664
                                                                                                       ------------------

Short-Term Investments - 3.3%
- ------------------------------------------------
                                                                                        Par
Repurchase Agreements - 3.2%                                                           Value
- ------------------------------------------------                                  ----------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $3,254,288 (Collateralized by
FNMAs with rates ranging from 6.225% to 7.075%
and maturity dates ranging from 5/01/23 to 4/01/24 with
an aggregate market value of $3,318,061.                                                3,252,995              3,252,995
                                                                                                       ------------------





<PAGE>

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

U.S. Government - 0.1%
- ------------------------------------------------
U.S. Treasury Bill ***                                      5.%11    9/19/1996            140,000    $           138,404
                                                                                                       ------------------

Total Short-Term Investments (Identified Cost $3,391,131)                                                      3,391,399
                                                                                                       ------------------

Total INVESTMENTS  (Identified Cost $87,473,733) - 99.8%                                                     100,499,063

Other Assets less Liabilities - 0.2%                                                                             177,897
                                                                                                       ------------------

Net Assets - 100.0%                                                                                  $       100,676,960
                                                                                                       ==================

Notes to the Schedule of Investments:

*      Non-income producing security.

**    Rate noted is Yield to maturity.

***  Denotes all or part of a security pledged as a margin deposit (Note 5).

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                       Statement of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)
Assets:
<S>                                                                                    <C>                   <C>                   
    Investments, at value (Note 1A) (identified cost, $87,473,733)                                    $      100,499,063
    Receivable for daily variation margin on open
       financial futures contracts (Note 6)                                                                       18,750
    Receivable for investments sold                                                                               38,114
    Interest and dividends receivable                                                                            225,427
    Deferred organizational costs (Note 1E)                                                                       71,418
                                                                                                        -----------------
       Total assets                                                                                          100,852,772


Liabilities:
    Accrued investment advisory fee (Note 2)                                $         77,253
    Accrued trustee fees                                                                 537
    Accrued expenses and other liabilities                                            98,022
                                                                              ---------------
       Total liabilities                                                                                         175,812
                                                                                                        -----------------


Net Assets                                                                                            $          676,960
                                                                                                        =================
 

Net Assets consist of
    Net proceeds from capital contributions and withdrawals                                           $       87,633,830
    Unrealized appreciation (depreciation) of investments                                                     13,043,130
                                                                                                        -----------------
       Total net assets                                                                               $      100,676,960
                                                                                                        =================



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)
Investment Income
         Interest Income                                                                                          $         32,301
         Dividend income                                                                                                   434,765
                                                                                                                    ---------------
             Total income                                                                                                  467,066

Expenses
         Investment advisory fee (Note 2)                                              $          77,253
         Custodian and accounting expenses                                                        18,812
         Legal and audit services                                                                  8,488
         Amortization of organization expense (Note 1E)                                            2,261
         Trustee fees (Note 2)                                                                       537
         Miscellaneous                                                                             3,655
                                                                                         ----------------
             Total expenses                                                                                                111,006
                                                                                                                    ---------------

                 Net investment income (loss)                                                                              356,060
                                                                                                                    ---------------

Realized and Unrealized Gain (Loss)
     Net realized gain (loss)
             Investment security transactions                                                  1,776,675
             Financial futures                                                                   159,275
                                                                                         ----------------
     Net realized gain (loss)                                                                                            1,935,950

     Change in unrealized appreciation (depreciation)
             Investment securities                                                              (644,566)
             Financial futures                                                                    17,800
                                                                                         ----------------
     Change in net unrealized appreciation (depreciation)                                                                 (626,766)
                                                                                                                    ---------------

             Net realized and unrealized gain (loss)                                                                     1,309,184
                                                                                                                    ---------------

                 Net increase (decrease) in net assets from operations                                            $      1,665,244
                                                                                                                    ===============



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Increase (Decrease) in Net Assets

     From operations
         Net investment income (loss)                                                     $          356,060
         Net realized gain (loss)                                                                  1,935,950
         Change in net unrealized appreciation (depreciation)                                       (626,766)

                                                                                            -----------------
             Net increase (decrease) in net assets from operations                                 1,665,244
                                                                                            -----------------
          

     Capital transactions
         Assets contributed by Standish Equity Fund at commencement
         (including unrealized gain of $13,669,896)                                               97,994,616
         Contributions                                                                             1,734,368
         Withdrawals                                                                                (717,268)
                                                                                            -----------------
          Increase in net assets resulting from capital transactions                              99,011,716
                                                                                            -----------------

             Total increase (decrease) in net assets                                             100,676,960

Net Assets
     At beginning of period                                                                              ---
                                                                                            -----------------

     At end of period                                                                     $      100,676,960
                                                                                            =================



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                               Supplementary Data
                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Ratios (to average daily net assets):
     Expenses                                              0.69%  *
     Net investment income                                 2.30%  *


Portfolio Turnover                                        77   %

Average Broker Commission Rate                   $         0.0456

*    Annualized


</TABLE>


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                        Standish Equity Portfolio Series

                          Notes to Financial Statements
                                   (Unaudited)


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

         Standish,  Ayer & Wood Master  Portfolio  (the  "Portfolio  Trust") was
         organized  as a master  trust  fund  under the laws of the State of New
         York on January 18, 1996 and is registered under the Investment Company
         Act of 1940, as amended, as an open-end, management investment company.
         Standish  Equity  Portfolio  Series  (the  "Portfolio")  is a  separate
         diversified  investment series of the Portfolio Trust. The following is
         a summary of significant  accounting policies followed by the Portfolio
         in the  preparation  of the financial  statements.  The  preparation of
         financial  statements in accordance with generally accepted  accounting
         principles  requires  management to make estimates and assumptions that
         affect  the  reported   amounts  and   disclosures   in  the  financial
         statements. Actual results could differ from those estimates.

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

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

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

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

     E.  Deferred Organizational Expenses--
         Costs incurred by the Portfolio in connection with its organization and
         initial  registration  are being  amortized  on a  straight-line  basis
         through April, 2001.


<PAGE>

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

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for overall  investment  advisory and  administrative  services is paid
         monthly at the annual rate of 0.50% of the  Portfolio's  average  daily
         net assets. The Portfolio 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 Portfolio from
         the  investment  adviser.  Certain of the  trustees and officers of the
         Portfolio Trust are directors or officers of SA&W.

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

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

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

Investments                      $95,547,365                $74,678,727
                       ======================     ======================



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

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

Aggregate cost                                                $87,473,733
                                                     =====================

Gross unrealized appreciation                                 $14,039,419
Gross unrealized depreciation                                  (1,014,089)
                                                     ---------------------
       Net unrealized appreciation (depreciation)             $13,025,330
                                                     =====================




(5).....Financial Instruments:

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  investments  are set forth more
         fully  in  the  Portfolio's  Prospectus  and  Statement  of  Additional
         Information.  The Portfolio 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  Portfolio  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 Portfolio,  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  Portfolio is  exercised,  the premium  reduces the cost
         basis of the securities purchased by the Portfolio. The Portfolio, as a
         writer  of an  option,  has no  control  over  whether  the  underlying
         securities may be sold (call) or purchased  (put) and as a result bears
         the market risk of an  unfavorable  change in the price of the security
         underlying  the written  option.  The  portfolio  entered  into no such
         transactions during the period May 3, 1996 through June 30, 1996.


<PAGE>

         Futures Contracts--
         The  Portfolio  may enter  into  financial  futures  contracts  for the
         delayed sale or delivery of securities or contracts  based on financial
         indices at a fixed price on a future date. The Portfolio 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 Portfolio each day, dependent on the daily fluctuations
         in the value of the underlying security, and are recorded for financial
         statement  purposes  as  unrealized  gains or losses by the  Portfolio.
         There are several risks in connection with the use of futures contracts
         as a hedging device. The change in value of futures contracts primarily
         corresponds  with the value of their  underlying  instruments or index,
         which  may  not   correlate   with  changes  in  value  of  the  hedged
         investments.  In addition, there is the risk that the Portfolio may not
         be able to enter  into a closing  transaction  because  of an  illiquid
         secondary   market.   The  Portfolio  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  Portfolio  had  entered  into  the  following   financial  futures
         contracts:  
<TABLE>
<CAPTION>

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

<S>                                                   <C>                          <C>                              <C>    
S+P 500 (IO Contracts)                  Long          09/20/96                     $3,384,000                       $17,800
                                                                     =========================  ============================


</TABLE>


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



<PAGE>
             Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity Fund Series

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


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity Fund Series

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

Assets:
<S>                                                                               <C>                 <C>               
     Investment in Standish Small Capitalization Equity Portfolio,                                     $      234,153,798
     (Portfolio) at value (Note 1A)
     Receivable for Fund shares sold                                                                                5,000
     Other assets                                                                                                   5,781
                                                                                                         -----------------
         Total assets                                                                                         234,164,579

Liabilities
     Distribution payable                                                         $         428,156
     Payable for Fund shares redeemed                                                       190,000
     Accrued investment advisory fee (Note 3)                                               116,704
     Accrued expenses and other liabilities                                                  14,192
                                                                                    ----------------
         Total liabilities                                                                                        749,052
                                                                                                         -----------------

Net Assets                                                                                             $      233,415,527
                                                                                                         =================
 
Net Assets consist of:
     Paid-in capital                                                                                   $      165,482,036
     Undistributed net investment income (loss)                                                                  (448,846)
     Accumulated net realized gain (loss)                                                                      27,298,926
     Net unrealized appreciation (depreciation)                                                                41,083,411
                                                                                                         -----------------
         Total                                                                                         $      233,415,527
                                                                                                         =================

Shares of beneficial interest outstanding                                                                       3,823,952
                                                                                                         =================

Net asset value, offering price and redemption price per share                                         $               61.04
                                                                                                         =================
     (Net assets/Shares outstanding)

<PAGE>
                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity Fund Series

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

Investment Income (Note 1B):
     Interest income                                                                                    $         108,348
     Dividend income (net withholding tax of $1,008)                                                               89,921
     Interest income allocated from Portfolio                                                                      55,822
     Dividend income allocated from Portfolio                                                                      54,429
     Expenses allocated from Portfolio                                                                           (268,112)
                                                                                                          ----------------
         Total income                                                                                              40,408

Expenses
         Investment advisory fee (Note 3)                                          $         396,796
         Accounting, custody and transfer agent fees                                          63,479
         Trustee fees                                                                          4,308
         Legal and audit services                                                             19,414
         Registration fees                                                                     2,435
         Miscellaneous                                                                         2,822
                                                                                     ----------------
             Total expenses                                                                  489,254

                                                                                                          ----------------
                 Net investment income (loss)                                                                    (448,846)
                                                                                                          ----------------

Realized and Unrealized Gain (Loss):

     Net realized gain (loss) on investments from:
                 Investment security transactions                                         15,760,827
                 Financial futures                                                            87,425
     Net realized gain (loss) from Portfolio on:
                 Investment security transactions                                         11,392,665
                 Financial futures                                                           145,150
                                                                                     ----------------
                     Net realized gain (loss)                                                                  27,386,067
     Change in unrealized appreciation (depreciation) of investments:
                 Investments securities                                                   20,543,632
                 Financial futures                                                            82,425
                 From Portfolio                                                          (14,275,617)
                                                                                     ----------------
                     Net change in unrealized appreciation (depreciation)                                       6,350,440
                                                                                                          ----------------
                     Net realized and unrealized gain (loss) on investments                                    33,736,507
                                                                                                          ----------------
                     Net increase (decrease) in net assets resulting from operations                     $      33,287,661
                                                                                                          ================

<PAGE>
                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity 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 loss                                                               $           (448,846)   $           (436,289)
     Net realized gain (loss)                                                                    27,386,067              12,833,607
     Change in net unrealized appreciation (depreciation)                                         6,350,440              27,572,436
                                                                                         -------------------     -------------------
         Net increase (decrease) in net assets from operations                                   33,287,661              39,969,754
                                                                                         -------------------     -------------------
 
Distributions to shareholders
     From net realized capital gains                                                             (6,669,173)             (4,170,634)
                                                                                         -------------------     -------------------
         Total distributions to shareholders                                                     (6,669,173)             (4,170,634)
                                                                                         -------------------     -------------------

Fund share transactions, (Note 6)
     Net proceeds from sale of shares                                                            38,231,179              56,591,350
     Net asset value of shares issued to shareholders
         in payment of distributions declared                                                     6,239,994               3,924,054
     Cost of shares redeemed                                                                    (18,144,100)            (23,435,868)
                                                                                         -------------------     -------------------
Increase (decrease) in net assets from Fund share transactions                                   26,327,073              37,079,536
                                                                                         -------------------     -------------------

         Net increase (decrease) in net assets                                                   52,945,561              72,878,656

Net Assets:
     At beginning of period                                                                     180,469,966             107,591,310
                                                                                         -------------------     -------------------


     At end of period (including net investment loss of $448,846
     for the six months ended June 30, 1996)                                           $        233,415,527    $        180,469,966
                                                                                         ===================     ===================

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity Fund Series

                              Financial Highlights



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

Net asset value - Beginning of period              $             53.46  $          42.15$          48.97$          39.83$    
                                                            ---------------      ------------    ------------    ------------

Income from investment operations:
    Net investment income (loss)                                 (0.12)        -               -                   (0.07)    
    Net realized and unrealized gain
       (loss) on investments                                      9.48             12.57           (1.84)          11.31     
                                                            ---------------      ------------    ------------    ------------
Total from investment operations                                  9.36             12.57           (1.84)          11.24     
                                                            ---------------      ------------    ------------    ------------

Less distributions to shareholders:
    From net realized capital gains                              (1.78)            (1.26)          (4.98)          (2.10)    
    From paid-in capital                                        ---               ---             ---             ---        
                                                            ---------------      ------------    ------------    ------------
       Total distributions declared to shareholders             ($1.78)           ($1.26)         ($4.98)         ($2.10)    
                                                            ---------------      ------------    ------------    ------------

    Net asset value - end of period                $             61.04  $          53.46$          42.15$          48.97$    
                                                            ===============      ============    ============    ============

Total Return                                                     17.55%            29.83%          (3.66%)         28.21%    

Ratios (to average net assets)/Supplemental Data:
    Expenses (1)                                                  0.+4%             0.75%           0.79%           0.88%    
    Net investment income (loss)                                 (0.+4%)           (0.30%)         (0.27%)         (0.18%)   
    Portfolio turnover (2)                                       28%              112%            130%            144%       
    Average broker commission rate (2)             $              0.0475          ---             ---             ---        

Net assets, end of period (000 omitted)            $        233,416     $     180,470   $     107,591   $      85,141   $    

<PAGE>
                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity Fund Series

                              Financial Highlights
                                  (Continued)
  
                                                                1992*         1991*      
                                                              ----------    ----------- 
Net asset value - Beginning of period                         39.99$         27.57              
                                                              ----------    ----------- 
                                                                                        
Income from investment operations:                                                      
    Net investment income (loss)                              (0.11)         (0.04)     
    Net realized and unrealized gain                                                    
       (loss) on investments                                   4.00          17.87      
                                                              ----------    ----------- 
Total from investment operations                               3.89          17.83      
                                                              ----------    ----------- 
                                                                                        
Less distributions to shareholders:                                                     
    From net realized capital gains                           (4.05)         (5.35)     
    From paid-in capital                                     ---             (0.06)     
                                                              ----------    ----------- 
       Total distributions declared to shareholders          ($4.05)        ($5.41)     
                                                              ----------    ----------- 
                                                                                        
    Net asset value - end of period                           39.83$         39.99      
                                                              ==========    =========== 
                                                                                        
Total Return                                                   9.74%         64.71%     
                                                                                        
Ratios (to average net assets)/Supplemental Data:                                       
    Expenses (1)                                               1.04%          0.87%     
    Net investment income (loss)                              (0.38%)        (0.15%)    
    Portfolio turnover (2)                                     101%            96%      
    Average broker commission rate (2)                         ---            ---       
                                                                                        
Net assets, end of period (000 omitted)                        50,950   $     35,418    
                                                            
            *  Audited by other auditors.
            +  Annualized.
           (1) Includes the Fund's share of Portfolio allocated expenses for the period from May 3, 1996 through June 30, 1996.
           (2) Portfolio turnover and average broker commission rate represents activity while the Fund was making investments
               directly in securities.  The portfolio turnover and average broker commission rate for the period since the Fund 
               transferred substantially all of its investable assets to the Portfolio are shown in the Portfolio's financial 
               statements which are included elsewhere in this report.

</TABLE>

<PAGE>



                     Standish, Ayer & Wood Investment Trust
                Standish Small Capitalization Equity 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 Small  Capitalization  Equity Fund (the "Fund") is a
         separate  diversified  investment  series of the Trust. On May 3, 1996,
         the Fund contributed  substantially all of its investable assets to the
         Standish Small  Capitalization  Equity Portfolio (the  "Portfolio"),  a
         subtrust of  Standish,  Ayer & Wood Master  Portfolio  (the  "Portfolio
         Trust"),  which is  organized  as a New York trust,  in exchange for an
         interest  in the  Portfolio.  The Fund  invests  all of its  investable
         assets in the interests in the Portfolio, which has the same investment
         objective  as the  Fund.  The  value of the  Fund's  investment  in the
         Portfolio reflects the Fund's proportionate  interest in the net assets
         of the Portfolio (approximately 100% at June 30, 1996). The performance
         of the Fund is directly  affected by the  performance of the Portfolio.
         The financial  statements  of the  Portfolio are included  elsewhere in
         this report and should be read in conjunction with the Fund's financial
         statements.  The  following  is a  summary  of  significant  accounting
         policies  followed  by the  Fund in the  preparation  of the  financial
         statements.  The preparation of financial statements in accordance with
         generally accepted  accounting  principles  requires management to make
         estimates  and  assumptions   that  affect  the  reported  amounts  and
         disclosures  in the financial  statements.  Actual results could differ
         from those estimates.

     A...Investment security valuations--
         Valuation of  securities by the Portfolio is discussed in Note 1 of the
         Portfolio's Notes to Financial Statements, which are included elsewhere
         in this report.

     B...Securities transactions and income--
         Securities  transactions are recorded as of the trade date.  Currently,
         the Fund's net investment  income consists of the Fund's pro rata share
         of the net  investment  income of the  Portfolio,  less all  actual and
         accrued  expenses of the Fund  determined in accordance  with generally
         accepted accounting  principles.  Prior to the Fund's investment in the
         Portfolio, the Fund held its investments directly. For investments held
         directly,  interest  income  was  determined  on the basis of  interest
         accrued,  dividend  income was  recorded  on the  ex-dividend  date and
         realized  gains and losses from  securities  sold were  recorded on the
         identified cost basis.

     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.

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

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


<PAGE>

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

         Prior to May 3, 1996 (when the Fund  transferred  substantially  all of
         its  assets  to  the  Portfolio  in  exchange  for an  interest  in the
         Portfolio), the Fund retained Standish, Ayer & Wood, Inc. (SA&W) as its
         investment  adviser.  The  investment  advisory  fee  paid to SA&W  for
         overall investment  advisory and administrative  services,  and general
         office  facilities,  was paid  quarterly at the annual rate of 0.60% of
         the  Fund's  average  daily  net  assets.  Currently,  the Fund pays no
         compensation  directly to SA&W for such  services now performed for the
         Portfolio,  but indirectly bears its pro rata share of the compensation
         paid by the  Portfolio  to SA&W  for such  services.  See Note 2 of the
         Portfolio's Notes to Financial  Statements which are included elsewhere
         in this report. 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.

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

         Purchases and proceeds from sales of  investments  from January 1, 1996
         through  May 3,  1996,  other  than  short-term  obligations,  were  as
         follows:
                             Purchases              Sales
                         ------------------   -------------------

Investments                    $83,846,246           $54,111,851
                         ==================   ===================



(5).....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the period from May 3, 1996 to June 30, 1996  aggregated  $  14,054,497
         and $ 10,113,061, respectively.

(6).....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                                                                                  652,148            1,215,183
Shares issued to shareholders in payment of distributions declared                           102,228               73,432
Shares redeemed                                                                             (306,233)            (465,355)
                                                                                   ------------------   ------------------
       Net increase (decrease)                                                               448,143              823,260
                                                                                   ==================   ==================
</TABLE>

<PAGE>

(7).....Special Meeting of Fund Shareholders:

         On March 7, 1996, a special  meeting of Fund  shareholders  was held at
         which shareholders: (1) adopted a new investment policy that authorized
         the Fund to invest all of its  investable  assets in the  Portfolio and
         amended  certain   investment   restrictions  that  would  permit  such
         investment;  (2)  authorized  the  Portfolio  to vote as a holder of an
         interest in the  Portfolio  (a) to elect  trustees of Standish,  Ayer &
         Wood Master  Portfolio,  (b) to ratify the selection of  accountants of
         the  Portfolio  and (c) to approve the  investment  advisory  agreement
         between  the  Portfolio  and  SA&W;   and  (3)  eliminated  the  Fund's
         fundamental  investment  restriction regarding investment in investment
         companies.  The shareholder  vote approving each of these proposals was
         as follows:

<TABLE>
<CAPTION>


<S>      <C>               <C>
Proposal 1
         FOR:              1,826,696.00  (54.193% of the shares represented and outstanding)
         AGAINST:          1,991.64  (0.059% of the shares represented and outstanding)
         ABSTAIN:          28,115.70  (0.834% of the shares represented and outstanding)

Proposal 2
         FOR:              1,828,826.79  (54.257% of the shares represented and outstanding)
         AGAINST:          0  (0.000% of the shares represented and outstanding)
         ABSTAIN:          27,976.55  (0.830% of the shares represented and outstanding)

Proposal 2 (b)
         FOR:              1,828,790.55  (54.255% of the shares represented and outstanding)
         AGAINST:          0  (0.000% of the shares represented and outstanding)
         ABSTAIN:          28,012.78  (0.831% of the shares represented and outstanding)

Proposal 2 (c)
         FOR:              1,828,826.79  (54.257% of the shares represented and outstanding)
         AGAINST:          0  (0.000% of the shares represented and outstanding)
         ABSTAIN:          27,976.55  (0.830% of the shares represented and outstanding)

Proposal 3
         FOR:              1,803,811.14  (53.514% of the shares represented and outstanding)
         AGAINST:          3,708.13  (0.110% of the shares represented and outstanding)
         ABSTAIN:          49,284.07  (1.462% of the shares represented and outstanding)
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                     Standish, Ayer & Wood Master Portfolio
              Standish Small Capitalization Equity Portfolio Series

                            Portfolio of Investments
                                  June 30, 1996
                                   (Unaudited)
                                                                            
                                                                                                          Value
Security                                                                            Shares              (Note 1A)
- -------------------------------------------------------------------------------- --------------      -----------------

Equities - 97.0%
- --------------------------------------------------------------------------------

Basic Industry - 5.1%
- --------------------------------------------------------------------------------
<S>                                                                                     <C>        <C>               
Greenfield Industries Inc.                                                              64,100     $        2,115,300
Hughes Supply Inc.                                                                      49,100              1,706,225
Intertape Polymer                                                                      109,400              2,215,350
Lydall Inc. *                                                                           47,100              1,036,200
NN Ball & Roller Inc.                                                                  127,650              2,648,738
Om Group Inc.                                                                           53,800              2,111,650
                                                                                                     -----------------
                                                                                                           11,833,463
                                                                                                     -----------------
Capital Goods - 0.8%
- --------------------------------------------------------------------------------
Ultrak Inc. *                                                                          108,100              1,851,213
                                                                                                     -----------------

Consumer Cyclical - 4.7%
- --------------------------------------------------------------------------------
Custom Chrome Inc. *                                                                   117,100              3,147,063
Gadzooks Inc. *                                                                         46,650              1,504,463
ITI Technologies Inc. *                                                                 89,500              2,953,500
Moovies Inc. *                                                                         172,100              1,355,288
Quiksilver Inc. *                                                                       68,100              2,043,000
                                                                                                     -----------------
                                                                                                           11,003,314
                                                                                                     -----------------
Consumer Stable - 4.7%
- --------------------------------------------------------------------------------
Atlantic Coast Airlines Inc. *                                                         183,800              2,400,888
Midwest Express Holdings *                                                              58,500              1,879,313
Performance Food Group Co. *                                                           136,600              3,551,590
Robert Mondavi Corp.  Cl A *                                                            98,500              3,102,750
                                                                                                     -----------------
                                                                                                           10,934,541
                                                                                                     -----------------
Financial - 3.9%
- --------------------------------------------------------------------------------
American Travellers Corp. *                                                            158,650              3,648,950
Olympic Financial Inc. *                                                               161,800              3,721,400
Texas Regional Bancshares  Cl A                                                         70,600              1,765,000
                                                                                                     -----------------
                                                                                                            9,135,350
                                                                                                     -----------------
Health Care - 30.1%
- --------------------------------------------------------------------------------
Agouron Pharmaceuticals Inc. *                                                          46,700              1,821,300
Arbor Health Care Company *                                                            104,100              2,836,725
Arris Pharmaceutical Corp. *                                                           112,300              1,319,525
Ballard Medical Products                                                               119,600              2,287,350
Cardiometrics Inc. *                                                                   109,200                709,800
Chirex Inc. *                                                                          162,000              1,863,000
Conmed Corp. *                                                                          97,200              2,587,950
Corvel Corp. *                                                                          91,500              3,271,125
Emcare Holdings Inc. *                                                                  66,800              1,987,300
FPA Medical Management *                                                               142,300              2,214,544
Fuisz Technologies Ltd. *                                                              123,100              2,338,900


<PAGE>

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

Health Care - (continued)
- --------------------------------------------------------------------------------
Gynecare Inc. *                                                                        146,100     $        1,150,538
Healthplan Services Corp. *                                                            103,800              2,387,400
Horizon Mental Health Management *                                                     103,800              2,958,300
Impath Inc. *                                                                          136,600              2,458,800
Innotech Inc. *                                                                        131,300              1,468,919
Inphynet Medical Management *                                                          145,500              2,728,125
Martek Biosciences *                                                                    78,000              2,281,500
Matrix Pharmaceuticals Inc. *                                                           94,100              1,693,800
Medarex Inc. *                                                                         150,900              1,226,063
Medcath Inc. *                                                                          89,900              1,078,800
Medquist Inc. *                                                                         84,800              1,537,000
Myriad Genetics Inc. *                                                                  45,700              1,142,500
National Surgery Centers Inc. *                                                         91,350              2,420,775
Occusystems Inc. *                                                                      73,200              2,735,850
Optical Sensors Inc. *                                                                 171,900              1,783,463
Orthofix International N.V. *                                                          133,700              1,470,700
Ostx International Inc. *                                                              126,700              1,330,350
Possis Medical, Inc. *                                                                 125,900              2,093,088
Protocol Systems Inc. *                                                                120,100              2,762,300
Rochester Medical Corp. *                                                               87,000              1,609,500
Rural/Metro Corp. *                                                                     80,000              2,740,000
United Dental Care Inc. *                                                               72,400              3,058,900
Vertex Pharmaceuticals Inc. *                                                           99,500              3,022,313
                                                                                                     -----------------
                                                                                                           70,376,503
                                                                                                     -----------------
Services - 23.0%
- --------------------------------------------------------------------------------
AFGL International Inc. *                                                              111,900                489,563
Air Express International Corp.                                                         90,100              2,545,325
Alternative Resources Corp *                                                            50,100              1,841,175
Analysts International Corp.                                                            71,500              3,003,000
Anchor Gaming *                                                                          1,100                 66,275
Bet Holdings Inc. Cl A *                                                                95,300              2,513,538
Central Parking Corp.                                                                  119,700              3,546,113
Coach Usa Inc. *                                                                       115,500              2,569,875
Computer Task Group Inc.                                                                79,600              2,248,700
Continental Waste Industries Inc. *                                                    157,200              3,458,400
Data Processing Resources Corp. *                                                       61,500              1,698,938
Emmis Broadcasting Corp.  Cl A *                                                        62,700              3,135,000
May & Speh Inc. *                                                                      184,500              2,905,875
Norrell Corp.                                                                           62,700              3,080,138
Oacis Healthcare Holdings *                                                            145,400              1,672,100
On Assignment Inc. *                                                                    70,200              2,614,950
Patterson Dental Company *                                                              64,450              2,336,313
Personnel Group of America Inc. *                                                      126,200              3,107,675
Prepaid Legal Services Inc. *                                                          100,500              1,859,250


<PAGE>

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

Services - continued
- --------------------------------------------------------------------------------
Right Management Consultants *                                                          75,050     $        2,739,325
Scandinavian Broadcast Systems *                                                       109,300              2,677,850
Scientific Games Hldgs Corp. *                                                          98,000              2,842,000
Techforce Corp. *                                                                      165,400                992,400
                                                                                                     -----------------
                                                                                                           53,943,778
                                                                                                     -----------------
Technology - 24.7%
- --------------------------------------------------------------------------------
Advanced Technology Material *                                                         123,000              1,660,500
Applix, Inc. *                                                                          86,600              2,489,750
Astea International Inc *                                                               57,000              1,382,250
B I Inc. *                                                                             114,700              1,519,775
Black Box Corp. *                                                                      123,100              2,923,625
Brooks Automation Inc. *                                                                91,100              1,047,650
Cidco Inc. *                                                                            86,600              3,052,650
Computational Systems Inc. *                                                           120,600              2,607,975
Datastream Systems Inc. *                                                               88,600              3,123,150
Elcom International Inc. *                                                             213,000              2,715,750
Etec Systems Inc. *                                                                     69,200              1,539,700
Harbinger Corp *                                                                        58,000              1,609,500
Industry Group Inc. *                                                                  110,100              2,229,525
Inter Tel Inc. *                                                                        97,900              2,563,756
Lecroy Corp. *                                                                          72,800              1,456,000
Mdl Information Systems Inc. *                                                         125,000              3,718,750
Meridian Data Inc. *                                                                   131,900              1,170,613
Nera As - Telecom ADR                                                                   68,100              2,153,663
P-Com Inc. *                                                                            72,600              2,286,900
Perceptron Inc. *                                                                      100,800              3,679,200
Periphonics Corp. *                                                                     62,000              2,108,000
Photronics Inc. *                                                                       72,500              1,903,125
Sanmina Corp. *                                                                         21,100                569,700
Telxon Corp.                                                                            96,800              1,137,400
TSX Corp. *                                                                            111,400              3,091,350
Ultradata Corp. *                                                                      219,600              1,701,900
Videoserver Inc. *                                                                      70,300              2,741,700
                                                                                                     -----------------
                                                                                                           58,183,857
                                                                                                     -----------------
Total Equities (Identified Cost $186,146,966)                                                             227,262,019
                                                                                                     -----------------



<PAGE>

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

Short-Term Obligations - 2.8%
- ----------------------------------------------------------------

Repurchase Agreements - 2.7%
- ----------------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $6,344,277 (Collateralized by
FNMA's and FHLMC's with rates ranging from 6.00%
to 8.00% and maturity dates ranging from 6/01/11 to
7/01/26 with an aggregate market value of $6,468,604.                                                  6,341,757        6,341,757
                                                                                                                     ------------

U.S. Government - 0.1%
- ----------------------------------------------------------------
U.S. Treasury Bill ***                                                   5.%11     9/19/1996            190,000          187,834
                                                                                                                     ------------

Total Short-Term Obligations (Identified Cost $6,529,189)                                                              6,529,591
                                                                                                                     ------------

Total Investments  (Identified Cost $192,676,155) - 99.8%                                                            233,791,610

Other assets less liabilities - 0.2%                                                                                     362,287
                                                                                                                     ------------

Net Assets - 100.0%                                                                                                 $234,153,897
                                                                                                                     ============

Notes to the Schedule of Investments:

* Non-income producing security.

** Rate noted is Yield to maturity.

*** Denotes all or part of a security pledged as a margin deposit (Note 5).
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                     Standish, Ayer & Wood Master Portfolio
              Standish Small Capitalization Equity Portfolio Series

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

Assets:
<S>                                                                                 <C>                 <C>
    Investments, at value (Note 1A) (identified cost, $192,676,155)                              $      233,791,610
    Cash                                                                                                         60
    Receivable for daily variation margin on open
       financial futures contracts (Note 5)                                                                  60,525
    Receivable for investments sold                                                                       2,387,677
    Interest and dividends receivable                                                                        11,699
    Deferred organization costs (Note 1E)                                                                    71,418
                                                                                                   -----------------
       Total assets                                                                                     236,322,989

Liabilities:
    Payable for investments purchased                                       $       1,840,596
    Accrued investment advisory fee (Note 2)                                          223,806
    Accrued trustee fees                                                                1,491
    Accrued expenses and other liabilities                                            103,199
                                                                              ----------------
       Total liabilities                                                                                  2,169,092
                                                                                                   -----------------

Net Assets                                                                                       $      234,153,897
                                                                                                   =================
 
Net Assets consist of
    Net proceeds from capital contributions and withdrawals                                      $      193,070,492
    Unrealized appreciation (depreciation) of investments                                                41,083,405
                                                                                                   -----------------
       Total net assets                                                                          $      234,153,897
                                                                                                   =================



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
     Standish Small Capitalization Equity Portfolio Series

                              Statement of Operations
              For the period May 3, 1996 (commencement of operations)
                         through June 30, 1996 (Unaudited)
Investment Income
         Interest Income                                                                         $           55,822
         Dividend income (net of withholding tax of $3,344)                                                  54,429
                                                                                                   -----------------
             Total income                                                                                   110,251

Expenses
         Investment advisory fee (Note 2)                                   $         223,806
         Custodian and accounting expenses                                             29,504
         Legal and audit services                                                       6,432
         Registration costs                                                             2,261
         Insurance expense                                                              1,491
         Miscellaneous                                                                  4,618
                                                                              ----------------
             Total expenses                                                                                 268,112
                                                                                                   -----------------

                 Net investment income (loss)                                                              (157,861)
                                                                                                   -----------------

Realized and Unrealized Gain (Loss):
     Net realized gain (loss)
             Investment security transactions                                      11,392,665
             Financial futures                                                        145,150
                                                                              ----------------
                 Net realized gain (loss)                                                                11,537,815

     Change in unrealized appreciation (depreciation)
             Investment securities                                                (14,133,192)
             Financial futures                                                       (142,425)
                                                                              ----------------
                 Change in net unrealized appreciation (depreciation)                                   (14,275,617)
                                                                                                   -----------------

                 Net realized and unrealized gain (loss)                                                 (2,737,802)
                                                                                                   -----------------

                 Net increase (decrease) in net assets from operations                           $       (2,895,663)
                                                                                                   =================





<PAGE>

                     Standish, Ayer & Wood Master Portfolio
              Standish Small Capitalization Equity Portfolio Series

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)
 

Increase (Decrease) in Net Assets

     From operations
         Net investment income (loss)                                                  $         (157,861)
         Net realized Gain (loss)                                                              11,537,815
         Change in net unrealized appreciation (depreciation)                                 (14,275,617)
                                                                                         -----------------
             Net increase (decrease) in net assets from operations                             (2,895,663)
                                                                                         -----------------
          

     Capital transactions
         Assets contributed by Standish Small Capitalization Equity Fund at
             commencement (including unrealized appreciation of $55,359,023)                  233,108,124
         Contributions                                                                         14,054,497
         Withdrawals                                                                          (10,113,061)
                                                                                         -----------------
          Increase in net assets resulting from capital transactions                          237,049,560
                                                                                         -----------------

             Total increase (decrease) in net assets                                          234,153,897

Net Assets:
     At beginning of period                                                                           ---
                                                                                         -----------------

     At end of period                                                                  $      234,153,897
                                                                                         =================

</TABLE>


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
              Standish Small Capitalization Equity Portfolio Series

                               Supplementary Data
                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Ratios (to average daily net assets):
     Expenses                                            0.*2%
     Net investment income (loss)                       (0.*2%)


Portfolio Turnover                                      21%

Average Broker Commission Rate                          $0.0502

*    Annualized



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
              Standish Small Capitalization Equity Portfolio Series

                          Notes to Financial Statements
                                   (Unaudited)


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

         Standish,  Ayer & Wood Master  Portfolio  (the  "Portfolio  Trust") was
         organized  as a master  trust  fund  under the laws of the State of New
         York on January 18, 1996 and is registered under the Investment Company
         Act of 1940, as amended, as an open-end, management investment company.
         Standish Small  Capitalization  Equity Portfolio (the "Portfolio") is a
         separate  diversified  investment  series of the Portfolio  Trust.  The
         following is a summary of significant  accounting  policies followed by
         the  Portfolio in the  preparation  of the  financial  statements.  The
         preparation  of  financial  statements  in  accordance  with  generally
         accepted  accounting  principles  requires management to make estimates
         and assumptions that affect the reported amounts and disclosures in the
         financial statements. Actual results could differ from those estimates.

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

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

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

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

     E...Deferred Organizational Expenses--
         Costs incurred by the Portfolio in connection with its organization and
         initial  registration  are being  amortized,  on a straight-line  basis
         through April 2001.


<PAGE>

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

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for overall  investment  advisory and  administrative  services is paid
         monthly at the annual rate of 0.60% of the  Portfolio's  average  daily
         net assets. The Portfolio 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 Portfolio from
         the  investment  adviser.  Certain of the  trustees and officers of the
         Portfolio Trust are directors or officers of SA&W.

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

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

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

Investments                      $49,839,272           $57,901,868
                           ==================   ===================



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

         The  cost  and  unrealized  appreciation  in  value  of the  investment
         securities  owned at June 30, 1996, as computed on a federal income tax
         basis, were as follows:
Aggregate cost                                                $192,676,155
                                                         ==================

Gross unrealized appreciation                                  $51,629,861
Gross unrealized depreciation                                  (10,546,456)
                                                         ------------------
       Net unrealized appreciation (depreciation)              $41,083,405
                                                         ==================




(5).....Financial Instruments:

         In general, the following  instruments are used for hedging purposes as
         described below. However, these instruments may also be used to enhance
         potential  gain in  circumstances  where hedging is not  involved.  The
         nature,  risks and objectives of these  investments  are set forth more
         fully  in  the  Portfolio's  Prospectus  and  Statement  of  Additional
         Information.  The Portfolio 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  Portfolio  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 Portfolio,  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  Portfolio is  exercised,  the premium  reduces the cost
         basis of the securities purchased by the Portfolio. The Portfolio, as a
         writer  of an  option,  has no  control  over  whether  the  underlying
         securities may be sold (call) or purchased  (put) and as a result bears
         the market risk of an  unfavorable  change in the price of the security
         underlying  the written  option.  The  Portfolio  entered  into no such
         transactions during the period May 3, 1996 through June 30, 1996.


<PAGE>

 .........Futures contracts--
         The  Portfolio  may enter  into  financial  futures  contracts  for the
         delayed sale or delivery of securities or contracts  based on financial
         indices at a fixed price on a future date. The Portfolio 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 Portfolio each day, dependent on the daily fluctuations
         in the value of the underlying security, and are recorded for financial
         statement  purposes  as  unrealized  gains or losses by the  Portfolio.
         There are several risks in connection with the use of futures contracts
         as a hedging device. The change in value of futures contracts primarily
         corresponds with the value of their underlying  instruments or indices,
         which  may  not   correlate   with  changes  in  value  of  the  hedged
         investments.  In addition, there is the risk that the Portfolio may not
         be able to enter  into a closing  transaction  because  of an  illiquid
         secondary   market.   The  Portfolio  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 Portfolio held the following  futures  contract: 
<TABLE>
<CAPTION>

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

<S>                                                                                    <C>                   <C>      
Midcap Sept Futures (48 Contracts)              Long               09/20/96            $5,685,600            ($32,050)
                                                                                    ==================   ==================
</TABLE>


At June 30, 1996,  the Portfolio had segregated  sufficient  securities to cover
margin requirements on open future contracts.

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Fixed Income Fund Series
                              Financial Statements
                     For the Six Months Ended June 30, 1996
                                   (Unaudited)
  

<PAGE>
<TABLE>
<CAPTION>

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

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

Assets:
<S>                                                                             <C>                           <C>                 
     Investment in Standish Fixed Income Portfolio, (Portfolio) at value (Note 1A)                           $      2,365,565,370
     Receivable for Fund shares sold                                                                                   12,411,687
     Other assets                                                                                                          70,146
                                                                                                               -------------------
         Total assets                                                                                               2,378,047,203

Liabilities
     Distribution payable                                                          $      9,053,443
     Payable for Fund shares redeemed                                                       435,441
     Accrued expenses and other liabilities                                                  43,423
                                                                                     ---------------
         Total liabilities                                                                                              9,532,307
                                                                                                               -------------------

Net Assets                                                                                                   $      2,368,514,896
                                                                                                               ===================
 
Net Assets consist of:
     Paid-in capital                                                                                         $      2,376,748,980
     Undistributed net investment income (loss)                                                                        16,884,353
     Accumulated net realized gain (loss)                                                                              (4,354,658)
     Net unrealized appreciation (depreciation)                                                                       (20,763,779)
                                                                                                               -------------------
         Total                                                                                               $      2,368,514,896
                                                                                                               ===================

Shares of beneficial interest outstanding                                                                             117,489,432
                                                                                                               ===================

Net asset value, offering price and redemption price per share                                               $              20.16
                                                                                                               ===================
     (Net assets/Shares outstanding)

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

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


Investment Income (Note 1B):
     Interest income                                                                                                $57,577,071
     Dividend income (net of withholding tax of $8,394)                                                                 669,192
     Interest income allocated from Portfolio                                                                        26,243,204
     Dividend income allocated from Portfolio (net of withholding tax of $2,997)                                      1,035,928
     Expenses allocated from Portfolio                                                                               (1,337,759)
                                                                                                              ------------------
         Total income                                                                                                84,187,636

     Expenses
         Investment Advisory Fee (Note 3)                                               $2,493,743
         Trustees fees                                                                      46,174
         Accounting, custody, and transfer agent fees                                      203,803
         Legal and audit services                                                          140,068
         Insurance expense                                                                  15,048
         Miscellaneous                                                                      16,156
                                                                                 ------------------
             Total expenses                                                              2,914,992

                                                                                                              ------------------
                 Net investment income (loss)                                                                        81,272,644
                                                                                                              ------------------

Realized and Unrealized Gain (Loss):

     Net realized gain (loss) on investments from:
                 Investment security transactions                                       13,818,376
                 Financial futures                                                         (77,350)
                 Written option transactions                                             1,799,333
                 Foreign currency and forward foreign currency contracts                 3,872,910
     Net realized gain (loss) from Portfolio on:
                 Investment security transactions                                       (9,180,083)
                 Financial futures                                                       1,450,613
                 Written option transactions                                                47,795
                 Foreign currency and forward foreign currency contracts                  (369,316)
                                                                                 ------------------
                     Net realized gain (loss)                                                                        11,362,278
     Change in unrealized appreciation (depreciation) of investments:
                 Investment securities                                                (145,526,933)
                 Financial futures                                                          14,559
                 Written option transactions                                               560,849
                 Foreign currency and forward foreign currency contracts                   648,048
                 From Portfolio                                                         34,413,549
                                                                                 ------------------
     Net unrealized appreciation (depreciation)                                                                    (109,889,928)
                                                                                                              ------------------
                 Net realized and unrealized gain (loss) on investments                                             (98,527,649)
                                                                                                              ------------------
                 Net increase (decrease) in net assets resulting from operations                            $       (17,255,006)
                                                                                                              ==================

<PAGE>
                     Standish, Ayer & Wood Investment Trust
                        Standish Fixed Income 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                                            $             81,272,644      $             145,836,911
     Net realized gain (loss)                                                       11,362,278                     23,525,323
     Change in net unrealized appreciation (depreciation)                         (109,889,928)                   166,624,878
                                                                        -----------------------       ------------------------
         Net increase (decrease) in net assets from operations                     (17,255,006)                   335,987,112
                                                                        -----------------------       ------------------------
 
Distributions to shareholders from net investment income                           (68,187,264)                  (142,241,343)
                                                                        -----------------------       ------------------------

Fund share transactions, (Note 6)
     Net proceeds from sale of shares                                              211,961,563                    569,023,301
     Net asset value of shares issued to shareholders
         in payment of distributions declared                                       49,648,397                    100,609,209
     Cost of shares redeemed                                                       (74,759,681)                  (239,204,674)
                                                                        -----------------------       ------------------------
Increase (decrease) in net assets from Fund share transactions                     186,850,279                    430,427,836
                                                                        -----------------------       ------------------------

         Net increase (decrease) in net assets                                     101,408,009                    624,173,605

Net Assets:
     At beginning of period                                                      2,267,106,887                  1,642,933,282
                                                                        -----------------------       ------------------------

     At end of period (including undistributed net investment income                      
         of 16,884,353 and 3,798,973 at June 30, 1996 and 
         December 31, 1995, respectively)                                        2,368,514,896                  2,267,106,887
                                                                        =======================       ========================

<PAGE>

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

                              Financial Highlights


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

Net asset value - Beginning of period                               20.92 $              18.91  $              21.25 $      
                                                           ---------------------     ----------------      ---------------- 

Income from investment operations:
      Net investment income                                          0.71                 1.35                  1.25        
      Net realized and unrealized gain
          (loss) on investments                                     (0.87)                2.08                 (2.29)       

                                                            ---------------------     ----------------      ----------------
Total from investment operations                                    (0.16)                3.43                 (1.04)       
                                                            ---------------------     ----------------      ----------------

Less distributions to shareholders:
      From net investment income                                    (0.60)               (1.42)                (1.10)       
      In excess of net investment income                           ---                  ---                   ---           
      From net realized capital gains                              ---                  ---                    (0.04)       
      From paid-in capital                                         ---                  ---                    (0.16)       
                                                           ---------------------     ----------------      ---------------- 
          Total distributions declared to shareholders              (0.60)               (1.42)                (1.30)       
                                                           ---------------------     ----------------      ---------------- 

      Net asset value - end of period                               20.16 $              20.92  $              18.91 $      
                                                           =====================     ================      ================ 

Total Return                                                        (0.75%)              18.54%                (4.86%)      

Ratios (to average net assets)/Supplemental Data:
      Expenses                                                       0.38%                0.38%                 0.38%       
      Net investment income                                          7.17%                7.80%                 7.25%       
      Portfolio turnover                                            49%                 132%                  122%          


Net assets, end of period (000 omitted)                      2,368,515    $       2,267,107     $       1,642,933   $       

<PAGE>                                                      

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

                              Financial Highlights
                                  (Continued)

                                                                                 Year Ended December 31,
                                                                ---------------------------------------------------
                                                                     1993              1992*             1991*       
                                                                ---------------     -------------    --------------  
                                                                                                                                   
Net asset value - Beginning of period                              20.55 $           20.96$            19.56                 
                                                                ---------------     -------------    --------------  
                                                                                                                     
Income from investment operations:                                                                                   
      Net investment income                                         1.50              1.59              1.68         
      Net realized and unrealized gain                                                                               
          (loss) on investments                                     1.45             (0.18)             1.66         
                                                                                                                     
                                                                 ---------------     -------------    -------------- 
Total from investment operations                                    2.95              1.41              3.34         
                                                                 ---------------     -------------    -------------- 
                                                                                                                     
Less distributions to shareholders:                                                                                  
      From net investment income                                   (1.51)            (1.52)            (1.49)        
      In excess of net investment income                           (0.04)           ---               ---            
      From net realized capital gains                              (0.70)            (0.30)            (0.45)        
      From paid-in capital                                        ---               ---               ---            
                                                                ---------------     -------------    --------------  
          Total distributions declared to shareholders             (2.25)            (1.82)            (1.94)        
                                                                ---------------     -------------    --------------  
                                                                                                                     
      Net asset value - end of period                              21.25 $           20.55$            20.96         
                                                                ===============     =============    ==============  
                                                                                                                     
Total Return                                                       14.64%             6.88%            17.65%        
                                                                                                                     
Ratios (to average net assets)/Supplemental Data:                                                                    
      Expenses                                                      0.40%             0.41%             0.46%        
      Net investment income                                         7.07%             7.61%             8.28%        
      Portfolio turnover                                          150%              217%              176%           
                                                                                                                     
                                                                                                                     
Net assets, end of period (000 omitted)                     1,307,099    $      919,909   $       631,457            
                                                                                                                     
                                                                                                                     
                                                                                                                     
+     Annualized
*     Audited by other auditors
(1)   Includes the Fund's share of Standish Fixed Income Portfolio's allocated expenses for the
      period from May 3, 1996 to June 30, 1996.
(2)   Portfolio turnover represents the rate of portfolio activity for the period while the Fund was making
      investments directly in securities.  The portfolio turnover rate for the period since the Fund transferred
      substantially all of its investable assets to the Portfolio is shown in the Portfolio's financial statements
      which are included elsewhere in this report.

</TABLE>
                                                



<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish 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  Fixed  Income  Fund  (the  "Fund")  is  a  separate
         diversified investment series of the Trust.
          On  May  3,  1996,  the  Fund  contributed  substantially  all  of its
         investable   assets  to  the  Standish  Fixed  Income   Portfolio  (the
         "Portfolio"), a subtrust of Standish, Ayer & Wood Master Portfolio (the
         "Portfolio Trust"), which is organized as a New York trust, in exchange
         for  an  interest  in  the  Portfolio.  The  Fund  invests  all  of its
         investable assets in the interests in the Portfolio, which has the same
         investment objective as the Fund. The value of the Fund's investment in
         the  Portfolio  reflects the Fund's  proportionate  interest in the net
         assets of the  Portfolio  (approximately  100% at June 30,  1996).  The
         performance of the Fund is directly  affected by the performance of the
         Portfolio.  The  financial  statements  of the  Portfolio  are included
         elsewhere  in this  report and should be read in  conjunction  with the
         Fund's financial statements.  The following is a summary of significant
         accounting  policies  followed  by the Fund in the  preparation  of the
         financial  statements.  The  preparation  of  financial  statements  in
         accordance  with  generally  accepted  accounting  principles  requires
         management to make estimates and  assumptions  that affect the reported
         amounts and  disclosures  in the financial  statements.  Actual results
         could differ from those estimates.

     A...Investment security valuations--
         Valuation of  securities by the Portfolio is discussed in Note 1 of the
         Portfolio's Notes to Financial Statements, which are included elsewhere
         in this report.

     B...Securities transactions and income--
         Securities  transactions are recorded as of the trade date.  Currently,
         the Fund's net investment  income consists of the Fund's pro rata share
         of the net  investment  income of the  Portfolio,  less all  actual and
         accrued  expenses of the Fund  determined in accordance  with generally
         accepted accounting  principles.  Prior to the Fund's investment in the
         Portfolio, the Fund held its investments directly. For investments held
         directly  interest  income  was  determined  on the  basis of  interest
         accrued,  dividend  income was  recorded  on the  ex-dividend  date and
         realized  gains and losses from  securities  sold were  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. 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  of  shareholders  which  would  otherwise  be
         necessary to relieve the Fund of any liability for federal  income tax.
         Such capital loss carryovers are  $14,954,615  which expire on December
         31, 2002.

(2).....Distributions to Shareholders

         Dividends from net investment  income will be declared and  distributed
         quarterly.  The Fund's dividends from short-term and long-term  capital
         gains,  if any, after  reduction by capital losses will be declared and
         distributed  at least  annually.  In  determining  the  amounts  of its
         dividends,  the Fund will take into  account  its share of the  income,
         gains or losses,  expenses,  and any other tax items of the  Portfolio.
         Dividends from net investment  income and capital gains  distributions,
         if any, are  automatically  invested in  additional  shares of the Fund
         unless  the  shareholder  elects to  receive  them in cash.  Income and
         capital gain distributions are determined in accordance with income tax
         regulations  which  may  differ  from  generally  accepted   accounting
         principles. 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>

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

         Prior to May 3, 1996 (when the Fund  transferred  substantially  all of
         its  assets  to  the  Portfolio  in  exchange  for an  interest  in the
         Portfolio), the Fund retained Standish, Ayer & Wood, Inc. (SA&W) as its
         investment  adviser.  The  investment  advisory  fee  paid to SA&W  for
         overall investment  advisory and administrative  services,  and general
         office facilities,  was paid monthly at the annual rate of 0.40% of the
         Fund's first  $250,000,000  of average  daily net assets,  0.35% of the
         next $250,000,000 of average daily net assets, and 0.30% of the average
         daily net assets in excess of $500,000,000. Currently, the Fund pays no
         compensation  directly to SA&W for such  services now performed for the
         Portfolio,  but indirectly bears its pro rata share of the compensation
         paid by the  Portfolio  to SA&W  for such  services.  See Note 2 of the
         Portfolio's Notes to Financial  Statements which are included elsewhere
         in this report. 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.

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

         Purchases and proceeds from sales of  investments  from January 1, 1996
         through  May 3,  1996,  other  than  short-term  obligations,  were  as
         follows:  A summary  of  written  option  transactions,  as more  fully
         described in Note 5 of the  Portfolio's  Notes to Financial  Statements
         which are included  elsewhere in this report, for the period January 1,
         1996 through May 3, 1996 is as follows:
<TABLE>
<CAPTION>

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

<S>                                                   <C>                     <C>         
U.S. Government Securities                            $827,067,931            $716,353,411
                                                ===================     ===================

Investments (non-U.S. Government Securities)          $416,284,103            $379,043,531
                                                ===================     ===================
</TABLE>

A summary of written option transactions, as more fully described in Note 5 of 
the Portfolio's Notes to Financial Statments which are included elsewhere in 
this report, for the period January 1, 1996 through May 3, 1996 is as follows.
 
<TABLE>
<CAPTION>

                         Written Put Option Transactions
- --------------------------------------------------------------------------------------

                                           Number
                                        of Contracts                   Premiums
                                       ----------------           --------------------

<S>                                           <C>               <C>                  
Outstanding, beginning of period              5                 $             333,374
               Options written               14                             1,458,659
               Options exercised             (3)                             (229,294)
               Options expired               (6)                             (346,698)
               Options closed                (1)                              (37,976)
                                       ----------------           --------------------

Outstanding, end of period                    9                 $           1,178,065
                                       ================           ====================

                         Written Call Option Transactions
- --------------------------------------------------------------------------------------

                                              Number
                                           of Contracts                   Premiums
                                          ----------------           --------------------

Outstanding, beginning of period                 4                 $             694,054
               Options written                  17                             1,687,282
               Options exercised                 0                                     0
               Options expired                  (6)                           (1,066,295)
               Options closed                   (4)                             (546,547)
                                          ----------------           --------------------

Outstanding, end of period                      11                 $             768,494
                                          ================           ====================

                         Written Cross Currency Option Transactions
- --------------------------------------------------------------------------------------

                                              Number
                                           of Contracts                   Premiums
                                          ----------------           --------------------

Outstanding, beginning of period                 3                 $             166,540
               Options written                   4                               222,641
               Options exercised                 0                                     0
               Options expired                   0                                     0
               Options closed                   (2)                              (91,982)
                                          ----------------           --------------------

Outstanding, end of period                       5                 $             297,199
                                          ================           ====================

</TABLE>

<PAGE>



(5).....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the period from May 3, 1996 to June 30, 1996 aggregated $53,999,410 and
         $34,854,007, respectively.

(6).....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                                                                           10,336,885              28,240,659
Shares issued to shareholders in payment of distributions declared                     2,455,086               4,933,561
Shares redeemed                                                                       (3,650,245)            (11,707,017)
                                                                                 ----------------      ------------------
       Net increase (decrease)                                                         9,141,726              21,467,203
                                                                                 ================      ==================
</TABLE>



(7).....Special Meeting of Fund Shareholders:

         On March 7, 1996, a special  meeting of Fund  shareholders  was held at
         which shareholders: (1) adopted a new investment policy that authorized
         the Fund to invest all of its  investable  assets in the  Portfolio and
         amended  certain   investment   restrictions  that  would  permit  such
         investment;  and (2) authorized the Portfolio to vote as a holder of an
         interest in the  Portfolio  (a) to elect  trustees of Standish,  Ayer &
         Wood Master  Portfolio,  (b) to ratify the selection of  accountants of
         the  Portfolio  and (c) to approve  an  investment  advisory  agreement
         between the Portfolio and SA&W. The shareholder  vote approving each of
         these proposals was as follows:
<TABLE>
<CAPTION>

<S>               <C>               <C>                                               
 .........Proposal 1
                  FOR:              57,144,794.55  (52.55% of the shares represented and outstanding)
                  AGAINST:          0  (0.000% of the shares represented and outstanding)
                  ABSTAIN:          185,188.64  (0.17% of the shares represented and outstanding)

 .........Proposal 2 (a)
                  FOR:              57,194,027.48  (52.595% of the shares represented and outstanding)
                  AGAINST:          0  (0.000% of the shares represented and outstanding)
                  ABSTAIN:          135,955.71  (0.125% of the shares represented and outstanding)

 .........Proposal 2 (b)
                  FOR:              56,599,512.19  (52.048% of the shares represented and outstanding)
                  AGAINST:          0  (0.000% of the shares represented and outstanding)
                  ABSTAIN:          730,471.00  (0.672% of the shares represented and outstanding)

 .........Proposal 2 (c)
                  FOR:              57,241,692.119  (52.639% of the shares represented and outstanding)
                  AGAINST:          0  (0.000% of the shares represented and outstanding)
                  ABSTAIN:          88,291.08  (0.081% of the shares represented and outstanding)

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                    Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series
                            Portfolio of Investments
                                  (Unaudited)
 
                                                                                                 Par                    Value       
Security                                              Rate         Maturity                     Value                 (Note 1A)
- ----------------------------------------------     ---------     --------------          --------------------    -------------------

Bonds and Notes - 96.4%
- ----------------------------------------------

Asset Backed - 3.5%
- ----------------------------------------------
<S>                                                       <C>      <C>                          <C>                      <C>        
Advanta Home Equity Trust Loan 1991-1A                    9.%0     2/25/2006                       2,184,570    $          2,251,473
AFC Home Equity Loan Trust 1993-2                         6.00     1/20/2013                         139,184                 134,257
Contimortgage Home Equity 1994-5 A2                       9.07    10/15/2009                      17,454,272              17,713,359
Contimortgage Home Equity 1995 IA                         8.60     2/15/2010                       9,488,566               9,574,556
Greentree Securities Trust 1994-A                         6.90     2/15/2004                       4,776,338               4,730,067
Greentree Securities Trust 1995-A                         7.25     7/15/2005                       6,795,882               6,782,427
Old Stone Credit Corp. Home Equity Trust 1992-3 A2        6.30     9/25/2007                         613,843                 603,416
Old Stone Credit Corp. Home Equity Trust 1992-4 Cl A      6.55    11/25/2007                         138,012                 135,899
The Money Store Home Equity 1992-B                        6.90     7/15/2007                         693,660                 687,590
The Money Store Home Equity 1994-DA4                      8.75     9/15/2020                       3,250,000               3,362,734
The Money Store Home Equity 1996-B A5                     7.18     2/15/2015                      18,563,000              18,644,213
UCFC Home Equity Loan Trust 1994 BA-6                     7.10     3/10/2023                       2,024,864               2,029,926
UCFC Home Equity Loan Trust 1994-D A4                     8.78     2/10/2016                      16,562,000              17,136,494
                                                                                                                 -------------------
                                                                                                                          83,786,411
                                                                                                                 -------------------
Collateralized Mortgage Obligations - 0.1%
- ------------------------------------------------------------
FNMA P/O Trust 108                                        0.00     3/01/2020                       1,673,220               1,269,033
Midstate Trust II A3                                      9.35     4/01/1998                         625,000                 641,602
Veterans Affairs 1992-1 Cl D                              7.75    12/15/2014                          50,000                  49,875
                                                                                                                 -------------------
                                                                                                                           1,960,510
                                                                                                                 -------------------

Corporate - 27.4%
- ----------------------------------------------

Basic Industry - 2.2%
- ----------------------------------------------
AK Steel Holding Corp.                                   10.75     4/01/2004                      17,525,000              18,883,188
Georgia Pacific Corp.                                     9.95     6/15/2002                       4,275,000               4,844,088
Inland Steel Co.                                         12.00    12/01/1998                       3,000,000               3,240,000
Koppers Industries Inc.                                   8.50     2/01/2004                       7,475,000               7,030,686
Owens-Illinois Inc.                                      11.00    12/01/2003                      16,385,000              17,613,875
Ralcorp Holdings Inc.                                     8.75     9/15/2004                         275,000                 282,725
                                                                                                                 -------------------
                                                                                                                          51,894,562
                                                                                                                 -------------------
Consumer Cyclical - 2.8%
- ----------------------------------------------
Exide Corp.                                              10.75    12/15/2002                      11,750,000              11,985,000
General Motors Acceptance Corp.                           6.50     4/25/2000                       5,000,000               4,955,550
General Motors Acceptance Corp.                           6.70     4/30/2001                      50,485,000              49,996,305
                                                                                                                 -------------------
                                                                                                                          66,936,855
                                                                                                                 -------------------
Consumer Stable - 0.8%
- ----------------------------------------------
ADT Operations                                            8.25     8/01/2000                       8,285,000               8,409,275
Southland Corp.                                           4.50     6/15/2004                       8,075,000               5,854,375
Southland Corp.                                           5.00    12/15/2003                       6,500,000               5,070,000
                                                                                                                 -------------------
                                                                                                                          19,333,650
                                                                                                                 -------------------
Energy - 1.0%
- ----------------------------------------------
Clark Oil                                                10.50    12/01/2001                       9,250,000               9,573,750
Kern River Funding 144A                                   6.72     9/30/2001                      15,000,000              14,791,650
                                                                                                                 -------------------
                                                                                                                          24,365,400
                                                                                                                 -------------------

<PAGE>

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

Financial - 11.8%
- ----------------------------------------------
Advanta Corp.                                             7.%0     5/01/2001                       5,850,000    $          5,794,074
Anchor Bancorp                                            8.94     7/09/2003                       7,325,000               7,316,210
Bank of Boston Corp.                                      8.38    12/15/2002                         225,000                 238,883
Bayview Capital 144A                                      8.42     6/01/1999                      11,000,000              10,972,500
Capital One Bank Co.                                      5.95     2/15/2001                      10,000,000               9,467,000
Capital One Bank Co.                                      6.39     6/29/1998                         250,000                 248,448
Capital One Bank Co.                                      6.84     6/13/2000                       8,675,000               8,589,551
Capital One Bank Co.                                      6.88     4/24/2000                       2,550,000               2,528,351
Capital One Bank Co.                                      7.00     4/30/2001                       5,000,000               4,958,350
Capital One Bank Co.                                      7.35     6/20/2000                       6,250,000               6,269,125
Capital One Bank Co.                                      8.13     3/01/2000                       1,515,000               1,558,177
Chartwell Re Holdings                                    10.25     3/01/2004                       3,058,000               3,249,125
Coast Federal Bank                                       13.00    12/31/2002                       5,000,000               5,574,350
Equitable Life                                            6.95    12/01/2005                      10,475,000              10,057,362
First Nationwide                                          9.13     1/15/2003                       5,500,000               5,307,500
First Nationwide                                         12.25     5/15/2001                      13,200,000              14,432,748
First USA Bank                                            5.75     1/15/1999                         200,000                 195,022
First USA Bank                                            5.85     2/22/2001                         250,000                 236,230
Goldman Sachs Inc. 144A                                   6.20    12/15/2000                      16,725,000              16,251,014
Goldman Sachs Inc. 144A                                   6.38     6/15/2000                      11,850,000              11,629,590
Goldman Sachs Inc. Group L P 144A                         6.20     2/15/2001                      15,000,000              14,549,100
Hartford National Bank Corp.                              9.85     6/01/1999                         300,000                 322,587
Liberty Mutual Insurance Co. Inc. 144A                    8.50     5/15/2025                       2,000,000               2,066,000
Merrill Lynch & Co                                        6.00     3/01/2001                       9,705,000               9,246,342
Merrill Lynch & Co                                        6.50     4/01/2001                      11,775,000              11,567,760
Merrill Lynch & Co                                        6.70     8/01/2000                         500,000                 497,495
Midatlantic Bank                                          9.88    12/01/1999                          75,000                  81,473
Morgan Stanley Group Inc.                                 6.70     5/01/2001                      15,750,000              15,610,613
New England Mutual Life 144A                              7.88     2/15/2024                      14,650,000              14,114,836
Reliance Group Holdings Corp.                             9.00    11/15/2000                      17,275,000              17,294,694
Riggs National Corp.                                      9.65     6/15/2009                         125,000                 139,813
Salomon Brothers Inc.                                     6.70    12/01/1998                       5,850,000               5,833,854
Salomon Brothers Inc.                                     6.82     7/26/1999                       8,625,000               8,544,443
Salomon Brothers Inc.                                     7.00     5/15/1999                       2,275,000               2,276,160
Salomon Brothers Inc.                                     7.13     8/01/1999                       1,950,000               1,952,399
Salomon Brothers Inc.                                     7.25     5/01/2001                       9,190,000               9,167,209
Salomon Brothers Inc.                                     7.75     5/15/2000                       6,515,000               6,634,811
Salomon Brothers Inc. (a)                                 5.77     4/05/1999                       4,300,000               4,240,875
Signet Bank                                               9.63     6/01/1999                       3,250,000               3,476,363
Smith Barney Holdings                                     6.63     6/01/2000                         300,000                 297,288
TIG Holdings Inc.                                         8.13     4/15/2005                          50,000                  50,826
United Companies Financial                                7.00     7/15/1998                       5,050,000               5,055,454
United Companies Financial                                9.35    11/01/1999                      11,175,000              11,793,089
USAT Holdings Inc. 144A                                   9.05     5/15/1998                      10,000,000               9,800,000
USF&G Corp.                                               7.00     5/15/1998                          50,000                  50,310
                                                                                                                 -------------------
                                                                                                                         279,537,404
                                                                                                                 -------------------

<PAGE>

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

Health Care - 0.7%
- ----------------------------------------------
Healthsouth Rehabilitation                                9.%0     4/01/2001                      14,875,000    $         15,470,000
R P Scherer Corp.                                         6.75     2/01/2004                          50,000                  46,986
                                                                                                                 -------------------
                                                                                                                          15,516,986
                                                                                                                 -------------------
Real Estate - 2.2%
- ----------------------------------------------
Avalon Property REIT                                      7.38     9/15/2002                         175,000                 172,324
Duke Realty REIT Investments                              7.38     9/22/2005                         150,000                 144,716
Healthcare Properties REIT                                6.50     2/15/2006                       7,875,000               7,241,378
Merry Land Co. REIT                                       7.25    10/01/2002                         150,000                 149,234
Shopping Center Associates                                6.75     1/15/2004                      10,000,000               9,426,000
Spieker Properties                                        6.65    12/15/2000                         150,000                 145,460
Spieker Properties                                        6.90     1/15/2004                      10,000,000               9,456,000
Sun Communities                                           7.38     5/01/2001                       5,425,000               5,406,881
Taubman Realty Group                                      8.00     6/15/1999                       9,900,000               9,999,000
United Dominion Realty Trust                              8.50     9/15/2024                      10,000,000              10,591,200
Wellsford Residential Property                            7.75     8/15/2005                         300,000                 297,630
                                                                                                                 -------------------
                                                                                                                          53,029,823
                                                                                                                 -------------------
Services - 5.3%
- ----------------------------------------------
Enterprise Corp.                                          7.00     6/15/2000                       8,225,000               8,247,372
Erac Usa Finance                                          7.88     3/15/1998                      16,775,000              17,132,643
Hertz Corp.                                               6.70     6/15/2002                         100,000                  98,012
Hertz Corp.                                               7.00     4/15/2001                          35,000                  35,052
News America Holdings Corp.                               7.70    10/30/2025                      10,500,000               9,661,995
News America Holdings Corp.                               8.88     4/26/2023                       2,400,000               2,475,840
News America Holdings Corp.                               9.50     7/15/2024                       4,250,000               4,671,600
News America Holdings Corp.                              12.00    12/15/2001                          70,000                  75,932
Time Warner Inc.                                          6.85     1/15/2026                       6,000,000               5,747,220
Time Warner Inc.                                          9.13     1/15/2013                      32,880,000              34,339,214
Viacom Inc.                                               6.75     1/15/2003                       7,200,000               6,793,272
Viacom Inc.                                               7.63     1/15/2016                       5,525,000               4,986,313
Viacom Inc.                                               7.75     6/01/2005                      30,980,000              30,206,120
                                                                                                                 -------------------
                                                                                                                         124,470,585
                                                                                                                 -------------------
Technology - 0.2%
- ----------------------------------------------
Jones Intercable                                          9.63     3/15/2002                       4,000,000               4,074,000

Utilities - 0.4%
- ----------------------------------------------
System Energy Resources Corp.                             7.38    10/01/2000                         350,000                 338,125
System Energy Resources Corp.                            10.50     9/01/1996                       9,350,000               9,420,125
                                                                                                                 -------------------
                                                                                                                           9,758,250
                                                                                                                 -------------------
TOTAL Corporate                                                                                                          648,917,515
                                                                                                                 -------------------






<PAGE>

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

Australia - 0.2%
- ----------------------------------------------
Government
- ----------------------------------------------
New South Wales Treasury                                  0.%0     9/03/2010     AUD               8,030,000    $          1,758,446
South Australia Government Finance                        0.00    12/21/2015     AUD               8,500,000               1,156,254
Treasury Corp. of Victoria                                0.00     8/31/2011     AUD               5,500,000               1,094,136
                                                                                                                 -------------------
                                                                                                                           4,008,836
                                                                                                                 -------------------
Canada - 0.2%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Canada                                           7.75     9/01/1999     CAD               1,200,000                 908,091
Govt. of Canada                                           8.50     3/01/2000     CAD               2,800,000               2,167,312
Govt. of Canada                                           8.50     4/01/2002     CAD               1,200,000                 934,037
                                                                                                                 -------------------
                                                                                                                           4,009,440
                                                                                                                 -------------------

Denmark - 0.8%
- ----------------------------------------------
Government
- ----------------------------------------------
Denmark Bullet                                            9.00    11/15/2000     DKK              23,075,000               4,352,662
Kingdom of Denmark                                        8.00    11/15/2001     DKK               9,700,000               1,764,657
Kingdom of Denmark                                        8.00     3/15/2006     DKK               9,900,000               1,753,513
Kingdom of Denmark                                        9.00    11/15/1998     DKK               5,200,000                 960,078
                                                                                                                 -------------------
                                                                                                                           8,830,910
                                                                                                                 -------------------
Other
- ----------------------------------------------
Denmark Nykredit                                          7.00    10/01/2026     DKK              45,392,000               6,757,913
Denmark Nykredit                                          8.00    10/01/2026     DKK              12,695,000               2,050,383
Denmark Realkredit                                        7.00    10/01/2026     DKK               3,135,000                 466,735
Denmark Realkredit                                        9.00    10/01/2006     DKK               9,090,000               1,671,326
                                                                                                                 -------------------
                                                                                                                          10,946,357
                                                                                                                 -------------------

TOTAL Denmark                                                                                                             19,777,267
                                                                                                                 -------------------

Finland - 0.2%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Finland                                          7.25     4/18/2006     FIM              10,000,000               2,132,096
Govt. of Finland                                         10.00     9/15/2001     FIM              14,000,000               3,514,140
                                                                                                                 -------------------
                                                                                                                           5,646,236
                                                                                                                 -------------------
France - 0.3%
- ----------------------------------------------
Government
- ----------------------------------------------
French Treasury Bill                                      7.00    11/12/1999     FRF              20,500,000               4,207,187
                                                                                                                 -------------------

Other
- ----------------------------------------------
Republic of Argentina                                     9.88     1/06/1998     FRF              15,300,000               3,089,409
                                                                                                                 -------------------

TOTAL France                                                                                                               7,296,596
                                                                                                                 -------------------





<PAGE>

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

Germany - 0.5%
- ----------------------------------------------
Government
- ----------------------------------------------
Baden Wurttemberg                                         6.%0     1/25/2006     DEM               1,150,000    $            717,807
Baden Wurttemberg                                         6.20    11/22/2013     DEM               3,000,000               1,944,055
Federal Republic of Germany                               5.88     5/15/2000     DEM               2,255,000               1,514,135
Federal Republic of Germany                               6.88     5/12/2005     DEM               2,000,000               1,347,769
Federal Republic of Germany                               8.00     7/22/2002     DEM                 920,000                 666,094
Federal Republic of Germany                               8.38     5/21/2001     DEM               2,400,000               1,760,630
Federal Republic of Germany                               9.00    10/20/2000     DEM               4,450,000               3,311,220
                                                                                                                 -------------------
                                                                                                                          11,261,710
                                                                                                                 -------------------
Other
- ----------------------------------------------
Province of Buenos Aires                                 10.00    12/07/1998     DEM                 550,000                 378,937
Province of Buenos Aires                                 10.00     3/05/2001     DEM               2,000,000               1,333,990
                                                                                                                 -------------------
                                                                                                                           1,712,927
                                                                                                                 -------------------

TOTAL Germany                                                                                                             12,974,637
                                                                                                                 -------------------

Ireland - 0.2%
- ----------------------------------------------
Government
- ----------------------------------------------
Irish Gilts                                               6.25     4/01/1999     IEP                 640,000               1,016,717
Irish Gilts                                               6.50    10/18/2001     IEP               1,460,000               2,290,276
Irish Gilts                                               9.25     7/11/2003     IEP               1,265,000               2,239,619
                                                                                                                 -------------------
                                                                                                                           5,546,612
                                                                                                                 -------------------
Italy - 0.9%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Italy                                            8.50     1/01/1999     ITL           7,275,000,000               4,771,774
Govt. of Italy                                            9.00    11/01/2023     ITL           4,800,000,000               2,970,714
Govt. of Italy                                            9.50    12/01/1999     ITL           4,600,000,000               3,079,257
Govt. of Italy                                           10.50    11/01/2000     ITL           7,000,000,000               4,855,067
Govt. of Italy                                           10.50    11/01/2000     ITL           3,010,000,000               2,087,679
Govt. of Italy                                           12.50     3/01/2001     ITL           3,500,000,000               2,590,160
                                                                                                                 -------------------
                                                                                                                          20,354,651
                                                                                                                 -------------------
Other
- ----------------------------------------------
Bank Nederlandse                                         10.50     6/18/2003     ITL           1,300,000,000                 902,248
                                                                                                                 -------------------

TOTAL Italy                                                                                                               21,256,899
                                                                                                                 -------------------

Japan - 0.4%
- ----------------------------------------------
Other
- ----------------------------------------------
KFW International Finance                                 6.00    11/29/1999     JPY             301,000,000               3,103,316
Kingdom of Belgium                                        5.00    12/17/1999     JPY             600,000,000               6,018,054
                                                                                                                 -------------------
                                                                                                                           9,121,370
                                                                                                                 -------------------





<PAGE>

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

New Zealand - 0.3%
- ----------------------------------------------
Government
- ----------------------------------------------
Government Property Services                              7.%5     3/15/1999     NZD               4,850,000    $          3,107,474
Govt. of New Zealand                                      8.00    11/15/2006     NZD               2,450,000               1,595,568
                                                                                                                 -------------------
                                                                                                                           4,703,042
                                                                                                                 -------------------
Other
- ----------------------------------------------
Fletcher Challenge                                       10.00     4/30/2005     NZD               1,500,000               1,000,491
Fletcher Challenge Cvt                                   11.25    12/15/2002     NZD               3,100,000               2,191,313
                                                                                                                 -------------------
                                                                                                                           3,191,804
                                                                                                                 -------------------

TOTAL New Zealand                                                                                                          7,894,846
                                                                                                                 -------------------

Norway - 0.2%
- ----------------------------------------------
Other
- ----------------------------------------------
Union Bank of Norway                                     12.75    10/26/2002     NOK              12,500,000               2,048,409
Uni-Storebrand As                                        11.15     1/15/2002     NOK               8,000,000               1,408,158
Vesta Forsikring                                          9.50     8/25/2000     NOK               2,000,000                 330,358
Vital Forsikring                                          7.85     9/22/2003     NOK               8,100,000               1,230,601
                                                                                                                 -------------------
                                                                                                                           5,017,526
                                                                                                                 -------------------
Spain - 0.5%
- ----------------------------------------------
Government
- ----------------------------------------------
Castilla Junta                                            8.30    11/29/2001     ESB              85,000,000                 669,532
Junta de Andalucia                                       11.10    12/02/2005     ESB             690,000,000               5,890,062
Kingdom of Spain                                         10.00     2/28/2005     ESB             150,820,000               1,260,164
Kingdom of Spain                                         10.30     6/15/2002     ESB             100,600,000                 852,708
Kingdom of Spain                                         11.30     1/15/2002     ESB             168,000,000               1,478,086
Kingdom of Spain                                         12.25     3/25/2000     ESB             310,000,000               2,745,300
                                                                                                                 -------------------
                                                                                                                          12,895,852
                                                                                                                 -------------------

Sweden - 0.9%
- ----------------------------------------------
Government
- ----------------------------------------------
Kingdom of Sweden                                         9.00     4/20/2009     SEK              40,700,000               6,406,755
Kingdom of Sweden                                        10.25     5/05/2003     SEK              12,000,000               2,030,436
Kingdom of Sweden                                        13.00     6/15/2001     SEK              40,000,000               7,375,875
Sweden Caisse #1036                                      10.25     5/05/2000     SEK              24,100,000               4,005,812
                                                                                                                  ------------------
                                                                                                                          19,818,878
                                                                                                                  ------------------
Other
- ----------------------------------------------
Fulmar Mortgage Sec #1                                    7.65    11/01/2000     SEK               4,509,600                 677,705
                                                                                                                  ------------------

TOTAL Sweden                                                                                                              20,496,583
                                                                                                                  ------------------







<PAGE>

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

Thailand - 0.1%
- ----------------------------------------------
Government
- ----------------------------------------------
Thailand Investment Bills of Exchange                     0.%0    10/28/1996     THB              20,000,000    $            764,827
Thailand Investment Bills of Exchange                     0.00    10/29/1996     THB              30,000,000               1,146,957
Thailand Investment Bills of Exchange                     0.00    10/31/1996     THB              35,000,000               1,337,455
                                                                                                                  ------------------
                                                                                                                           3,249,239
                                                                                                                  ------------------
United Kingdom - 1.2%
- ----------------------------------------------
Government
- ----------------------------------------------
UK Gilt Treasury                                          6.00     8/10/1999     GBP                 612,000                 926,551
UK Gilt Treasury                                          7.00    11/06/2001     GBP               2,250,000               3,432,615
UK Gilt Treasury                                          7.50    12/07/2006     GBP                 840,000               1,266,850
UK Gilt Treasury                                          9.00     3/03/2000     GBP               1,000,000               1,645,832
UK Treasury                                               6.75    11/26/2004     GBP               2,850,000               4,139,353
UK Treasury                                               8.00    12/07/2000     GBP               1,850,000               2,956,002
                                                                                                                  ------------------
                                                                                                                          14,367,203
                                                                                                                  ------------------
Other
- ----------------------------------------------
Birmingham Midshares Soc                                  9.13     1/05/2006     GBP               1,000,000               1,563,478
Hanson Trust Plc                                         10.00     4/18/2006     GBP               2,350,000               3,941,538
Mepc Plc                                                 12.00     6/30/2006     GBP               1,280,000               2,423,165
Seeboard Plc                                              8.50    10/03/2005     GBP               2,000,000               3,065,462
Smithkline Beecham Corp.                                  8.13    11/25/1998     GBP               1,500,000               2,387,474
Woolwich Building Society                                11.63    12/18/2001     GBP                 600,000               1,070,518
                                                                                                                  ------------------
                                                                                                                          14,451,635
                                                                                                                  ------------------

TOTAL United Kingdom                                                                                                      28,818,838
                                                                                                                  ------------------

Yankee Bonds - 7.0%
- ----------------------------------------------
Banponce Corp.                                            6.75    12/15/2005                         175,000                 164,329
Brascan Ltd.                                              7.38    10/01/2002                       9,350,000               9,161,037
Cominco Ltd.                                              6.88     2/15/2006                      16,950,000              15,741,126
Doman Industries Limited                                  8.75     3/15/2004                      12,300,000              11,070,000
Domtar Inc.                                              12.00     4/15/2001                       9,500,000              11,067,500
Fletcher Challenge                                        7.75     6/20/2006                      11,150,000              11,306,992
Govt. of Argentina (a)                                    6.31     3/31/2005                       1,138,500                 893,723
Hanson America Inc.                                       2.39     3/01/2001                       1,700,000               1,445,000
Malette Inc.                                             12.25     7/15/2004                       7,050,000               7,402,500
Methanex Corp.                                            7.40     8/15/2002                       4,500,000               4,461,210
Methanex Corp.                                            7.75     8/15/2005                      23,560,000              23,153,826
Novacor Chemical                                          6.50     9/22/2000                         525,000                 512,190
Republic of Argentina                                     5.25     3/31/2023                      18,300,000              10,019,250
Rogers Cantel                                             9.38     6/01/2008                      14,850,000              14,404,500
Se Banken 144A Euro Step Up                               6.63     3/29/2049                      15,000,000              14,401,650
St Georges Bank 144A                                      7.15    10/15/2005                      19,200,000              18,569,472
Tembec Finance Corp.                                      9.88     9/30/2005                       9,325,000               8,672,250
                                                                                                                  ------------------
                                                                                                                         162,446,555
                                                                                                                  ------------------


<PAGE>

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

U.S. Government Agency - 31.5%
- ----------------------------------------------

Other - 0.4%
- ----------------------------------------------
Federal Farm Credit Bank                                  6.%0     8/28/1998                         100,000    $            100,000
Federal Home Loan Bank                                    5.32     9/18/1996                       9,300,000               9,176,426
                                                                                                                  ------------------
                                                                                                                           9,276,426
                                                                                                                  ------------------
Pass Thru Securities - 31.1%
- ----------------------------------------------
CSFB 1995-A 144A                                          6.69    11/15/2005                      11,150,000              10,780,656
FDIC Remic Trust 1994-C1 2C                               8.45     9/25/2025                         250,000                 256,016
FHLMC                                                     6.50   3/01/2026 - 5/01/2026            36,464,457              34,151,153
FNMA                                                      6.50   12/01/2025 - 5/01/2026           81,441,533              76,173,081
FNMA                                                      7.00   12/01/1999 - 9/01/2025          256,740,642             247,791,311
GNMA                                                      7.00   4/15/2022 - 1/15/2025            97,609,557              94,031,682
GNMA                                                      7.50   12/15/2021 - 10/15/2025          82,854,640              81,984,053
GNMA                                                      9.00   4/15/2016 - 8/15/2026           105,311,400             111,092,966
GS Mtg Sec Corp. II Erisa 1996-Pl                         7.02     2/15/2027                       9,549,303               9,483,651
Lehman Brothers Commercial Conduit Mortgage Trust 1995-C2 7.05     9/25/2025                       1,930,000               1,788,869
Noranda Inc.                                              7.00     7/15/2005                       7,200,000               6,921,936
Resolution Trust Corp. 1994 C2 E                          8.00     4/25/2025                       5,507,717               5,294,293
Resolution Trust Corp. 1994-1 Cl M2                       7.75     9/25/2029                       3,764,761               3,677,700
Resolution Trust Corp. 1994-C1 D                          8.00     6/25/2026                       7,777,415               7,682,627
Resolution Trust Corp. 1994-C2 D AL 1                     8.00     4/25/2025                       4,804,624               4,762,584
Resolution Trust Corp. 1995 Cl E                          6.90     6/01/2025                      13,781,983              11,309,839
Resolution Trust Corp. 1995-2B1                           7.45     9/15/2025                       2,462,892               2,442,112
Resolution Trust Corp. P-T Ser 1992-M4 A1                 8.00     8/25/2023                       2,428,580               2,437,687
SKW Ltd. Partnership                                      9.30     4/15/2005                       7,942,000               7,949,446
Structured Asset Security Corp. 1994-C1 D                 6.87     8/25/2026                      10,000,000               9,309,375
Structured Asset Security Corp. 1996-Cfl C                6.53     2/25/2028                       6,700,000               6,369,188
                                                                                                                  ------------------
                                                                                                                         735,690,225
                                                                                                                  ------------------

TOTAL U.S. Government Agency                                                                                             744,966,651
                                                                                                                  ------------------

U.S. Treasury Obligations - 20.0%
- ----------------------------------------------

Treasury Bonds - 5.8%
- ----------------------------------------------
U.S. Treasury Bond                                        7.25     5/15/2016                      17,790,000              18,206,998
U.S. Treasury Bond                                        7.50    11/15/2016                       3,825,000               4,018,622
U.S. Treasury Bond                                        7.63     2/15/2025                      37,050,000              39,921,375
U.S. Treasury Bond                                        7.88     2/15/2021                      64,420,000              70,670,673
U.S. Treasury Bond                                        8.13     8/15/2019                       4,295,000               4,821,138
                                                                                                                  ------------------
                                                                                                                         137,638,806
                                                                                                                  ------------------






<PAGE>

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

Treasury Notes - 14.2%
- ----------------------------------------------
U.S. Treasury Note                                        5.%3     1/31/1998                      31,775,000    $         31,581,490
U.S. Treasury Note                                        5.88     2/15/2004                      77,240,000              73,824,447
U.S. Treasury Note                                        6.25     4/30/2001                      41,400,000              40,998,938
U.S. Treasury Note                                        6.25     2/15/2003                      32,875,000              32,294,428
U.S. Treasury Note                                        6.38     1/15/2000                      14,795,000              14,792,633
U.S. Treasury Note                                        6.38     3/31/2001                       1,400,000               1,393,868
U.S. Treasury Note                                        6.88     3/31/2000                      43,425,000              44,055,965
U.S. Treasury Note                                        7.13     2/29/2000                      43,150,000              44,127,779
U.S. Treasury Note                                        6.13     7/31/2000                      10,180,000              10,067,104
U.S. Treasury Note (P/O)                                  0.00    11/15/2018                      92,769,000              18,958,273
U.S. Treasury Note (Strip)                                0.00    11/15/1999                       3,475,000               2,810,823
U.S. Treasury Note (Strip)                                0.00     8/15/2008                      43,970,000              19,127,390
U.S. Treasury Note (Strip)                                0.00     8/15/2015                       4,965,000               1,283,651
                                                                                                                  ------------------
                                                                                                                         335,316,789
                                                                                                                  ------------------

TOTAL U.S. Treasury Obligations                                                                                          472,955,595
                                                                                                                  ------------------

TOTAL BONDS and NOTES (Identified Cost $2,304,013,422)                                                                 2,328,326,962
                                                                                                                  ------------------

Preferred Stock - 1.9%                                                                         Shares
- ----------------------------------------------                                           --------------------
Australia & New Zealand Bank                                                                         358,000               9,442,250
Bank United of Texas                                                                                 148,380               3,839,333
Credit Lyon Capital 144A                                                                             244,250               5,465,094
First Nationwide Bank                                                                                  8,400                 919,800
Newscorp Overseas Ltd. Ser B                                                                         232,000               5,220,000
Public Service of New Hampshire                                                                       73,220               1,779,246
Riggs National Corp.                                                                                 100,000               2,825,000
Time Warner Inc. 10.25% Ser K *                                                                       16,365              15,792,225
                                                                                                                  ------------------
TOTAL Preferred Stock (Identified Cost $46,496,720)                                                                       45,282,948
                                                                                                                  ------------------








<PAGE>

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

Purchased Options - 0.1%
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- ------------------------------------------------------------
AUD 10.00% Call, Str 106.163, 10/25/96                                                             6,850,000    $            111,744
AUD 10.00% Call, Str 107.541, 10/23/96                                                             4,750,000                  54,245
AUD 7.50% Call, Str 90.773, 10/25/96                                                                 700,000                  11,184
CHF Put/ESB Call, Str 103.000, 8/29/96                                                             4,800,000                  25,656
CHF Put/GBP Call, Str 1.9385, 8/7/96                                                               2,400,000                  25,690
CHF Put/ITL Call, Str 1230.00, 6/17/97                                                             4,800,000                  39,826
CHF Put/USD Call, Str 1.27, 9/6/96                                                                 6,650,000                  53,865
DEM 6.25% Call, Str 87.980, 11/07/96                                                              10,245,000                  93,916
DEM 6.25% Call, Str 99.00, 9/23/96                                                                 5,500,000                  10,775
DEM 6.50% Call, Str 100.550, 8/20/96                                                               5,500,000                  14,438
DEM 7.375% Call, Str 105.910, 9/16/96                                                              8,600,000                  28,776
DEM Put / USD Call, Str 1.530, 10/24/96                                                            4,150,000                  53,120
DEM Put / USD Call, Str 1.535, 10/25/96                                                            5,800,000                  69,020
DEM Put/ESB Call, Str 83.550, 7/9/96                                                               5,900,000                   1,935
DEM Put/USD Call, Str 1.550, 4/22/97                                                               3,700,000                  62,530
ESB 10.15% Call, Str 105.650, 11/14/96                                                           465,000,000                 107,415
ESB Put/JPY Call, Str 1.200, 5/22/97                                                             438,700,000                  89,934
ITL 9.00% Call, Str 92.48, 9/17/96                                                             4,800,000,000                 100,800
ITL 9.00% Call, Str 95.07, 9/25/96                                                             4,090,000,000                  49,080
JPY 2.90% Call, Str 97.854, 7/3/96                                                               440,000,000                     440
JPY 3.20% Call, Str 99.512, 7/1/96                                                               340,000,000                     680
JPY 4.20% Call, Str 106.983, 7/3/96                                                              440,000,000                     880
JPY Put/ ESB Call, Str 1.180, 5/26/97                                                            450,000,000                  71,100
JPY Put/AUD Call, Str 85.150, 12/30/96                                                           500,000,000                 105,500
JPY Put/AUD Call, Str 86.400, 5/28/97                                                            450,000,000                  76,950
JPY Put/ESB Call, Str 1.200, 10/30/96                                                            375,000,000                  75,750
JPY Put/ITL Call, Str 14.555, 12/12/96                                                           575,460,000                 161,704
JPY Put/NZD Call, Str 72.000, 5/28/97                                                            450,000,000                 113,850
SEK 9.00% Call, Str 102.41, 9/17/96                                                               40,800,000                 171,278
USD Put/CAD Call, Str 1.35, 9/10/96                                                                3,260,000                   9,128
UST Call 5.625% 2/06, Str 97.781, 7/16/96                                                            209,000                       0
UST Call 7.625% 2/25, Str 112.484, 7/25/96                                                           370,500                  40,523
UST Put 6.00% 02/26, Str 86.0625, 7/26/96                                                            212,000                  62,938
UST Put 6.00% 2/26, Str 86.03125, 7/26/96                                                            212,000                  62,938
                                                                                                                  ------------------
Total Purchased Options (Premiums Paid $2,686,410)                                                                         1,957,608
                                                                                                                  ------------------




<PAGE>

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

Short-Term Investments - 0.3%
- ----------------------------------------------

Repurchase Agreements - 0.3%
- ----------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $6,682,731 (Collateralized by
FNMAs and FHMLCs with rates ranging from
6.50% to 8.00% and maturity dates ranging from 5/01/06
to 7/01/26 with an aggregate market value of $6,813,689.                                           6,680,076    $          6,680,076
                                                                                                                  ------------------

TOTAL Short-Term Investments (Identified Cost $6,680,076)                                                                  6,680,076
                                                                                                                  ------------------

TOTAL INVESTMENTS  (Identified Cost $2,359,876,628) - 98.8%                                                            2,336,964,646
                                                                                                                  ------------------
                                                                                              Principal
                                                                                              Amount of
                                                                                              Contracts
                                                                                         --------------------
Written Options - 0.0%
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- ------------------------------------------------------------
AUD 10.00% Call, Str 110.163, 10/25/96                                                            (6,850,000)              (36,332)
AUD 10.00% Call, Str 111.541, 10/23/96                                                            (4,750,000)              (15,499)
AUD 10.00% Put, Str 102.163, 10/25/96                                                             (6,850,000)              (28,311)
AUD 10.00% Put, Str 103.541, 10/23/96                                                             (4,750,000)              (31,393)
AUD 7.50% Call, Str 94.773, 10/25/96                                                                (700,000)               (3,128)
AUD 7.50% Put, Str 86.773, 10/25/96                                                                 (700,000)               (1,588)
AUD Put/JPY Call, Str 74.000, 5/28/97                                                           (450,000,000)              (63,000)
CAD Put/USD Call, Str 1.38, 9/10/96                                                               (3,260,000)               (7,824)
CHF Put/USD Call, Str 1.33, 9/6/96                                                                (6,650,000)               (8,645)
DEM 6.25% Call, Str 92.130, 11/7/96                                                              (10,245,000)              (15,890)
DEM 6.25% Put, Str 83.830, 11/07/96                                                              (10,245,000)              (35,540)
DEM 6.25% Put, Str 95.640, 11/14/96                                                               (5,565,000)              (27,753)
DEM Put / USD Call, Str 1.600, 10/24/96                                                           (4,150,000)              (12,865)
DEM Put / USD Call, Str 1.605, 10/25/96                                                           (5,800,000)              (12,760)
ESB 10.15% Call, Str 108.650, 11/14/96                                                          (465,000,000)              (48,360)
ESB Put JPY Call, Str 1.350, 5/22/97                                                            (438,700,000)              (26,322)
ESB Put/ JPY Call, Str 1.340, 5/26/97                                                           (450,000,000)              (31,950)
ESB Put/CHF Call, Str 111.000, 8/29/96                                                            (4,800,000)               (1,915)
ESB Put/JPY Call, Str 1.400, 10/30/96                                                           (375,000,000)               (1,875)
ITL 9.00% Call, Str 95.68, 9/17/96                                                            (4,800,000,000)              (48,000)
ITL 9.00% Call, Str 97.57, 9/25/96                                                            (4,090,000,000)              (24,540)
ITL 9.00% Put, Str 90.36, 9/17/96                                                             (4,800,000,000)              (14,400)
ITL 9.00% Put, Str 92.57, 9/25/96                                                             (4,090,000,000)              (28,630)
ITL Put/CHF Call, Str 1350.00, 6/17/97                                                            (4,800,000)              (44,808)




<PAGE>

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

Written Options - 0.0% (Continued)
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- ------------------------------------------------------------
NZD Put/JPY Call, Str 65.000, 5/28/97                                                           (450,000,000)   $          (85,950)
SEK 9.00% Call, Str 105.66, 9/17/96                                                              (40,800,000)              (68,136)
SEK 9.00% Put, Str 99.16, 9/17/96                                                                (40,800,000)              (24,562)
USD Put/CHF Call, Str 1.140, 10/24/96                                                             (4,150,000)               (7,470)
USD Put/CHF Call, Str 1.145, 10/25/96                                                             (5,800,000)              (12,180)
USD Put/CHF Call, Str 1.176, 7/10/96                                                              (5,000,000)               (2,000)
USD Put/DEM Call, Str 1.425, 4/22/97                                                              (3,700,000)              (51,430)
UST Call 7.625% 2/25, Str 112.484, 7/25/96                                                          (370,500)              (40,523)
UST Put 6.875% 5/06, Str 99.1875, 7/26/96                                                           (371,000)             (118,836)
UST Put 6.875% 5/06, Str 99.203125, 7/26/96                                                         (371,000)             (115,938)
                                                                                                                  ------------------
TOTAL Written Options (Premiums Received $2,625,506)                                                                     (1,098,353)
                                                                                                                 -------------------

Other Assets less Liabilities - 1.3%                                                                                      29,699,179
                                                                                                                 -------------------

Net Assets - 100.0%                                                                                             $      2,365,565,472
                                                                                                                 ===================


The following abbreviations are used in this portfolio:

AUD - Australian Dollar                                          GNMA - Government National Mortgage Association
DEM - Deutsche  Mark                                             IEP - Irish Punt
DKK - Danish Krane                                               ITL - Italian Lira
ESP - Spanish Peseta                                             JPY - Japanese Yen
FHLMC - Federal Home Loan Mortgage Corporation                   NOK - Norwegian Krone
FIM - Finnish Mark                                               NZD - New Zealand Dollar
FNMA - Federal National Mortgage Association                     SEK - Swedish Krona
FRF - French Franc                                               THB - Thai Baht
GBP - Great Britain Pound

</TABLE>

<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series

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


<TABLE>
<CAPTION>

Assets:
<S>                                                                             <C>                          <C>                 
    Investments, at value (Note 1A) (identified cost, $2,359,876,628)                                        $      2,336,964,646
    Foreign currency, at value (cost, $3,478,484)                                                                       3,491,704
    Receivable for investments sold                                                                                    44,940,461
    Interest and dividends receivable                                                                                  35,309,989
    Unrealized appreciation on forward foreign currency exchange contracts (Note 6)                                       690,973
    Deferred organizational costs (Note 1F)                                                                                71,418
                                                                                                               -------------------
       Total assets                                                                                                 2,421,469,190

Liabilities:
    Payable for investments purchased                                                $      47,311,221
    Payable for delayed delivery transactions (Note 6)                                       6,732,294
    Payable for daily variation margin on open
       financial futures contracts (Note 5)                                                      2,606
    Written options outstanding, at value (premiums received, $2,625,506)                    1,098,353
    Accrued investment advisory fee (Note 2)                                                   506,947
    Accrued trustee fees                                                                        12,109
    Accrued expenses and other liabilities                                                     240,187
                                                                                       ----------------
       Total liabilities                                                                                               55,903,718
                                                                                                               -------------------

Net Assets                                                                                                   $      2,365,565,472
                                                                                                               ===================

Net Assets consist of
    Net proceeds from capital contributions and withdrawals                                                  $      2,386,329,250
    Unrealized appreciation (depreciation) of investments                                                             (20,763,778)
                                                                                                               -------------------
       Total net assets                                                                                      $      2,365,565,472
                                                                                                               ===================


<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series

                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Investment Income:
         Interest Income                                                                                          $      26,243,204
         Dividend income (net of withholding tax of $2,997)                                                               1,035,928
                                                                                                                    ----------------
             Total income                                                                                                27,279,132

     Expenses
         Investment advisory fee (Note 2)                                              $       1,129,267
         Trustees fees                                                                            12,109
         Custodian and accounting expenses                                                       129,480
         Amortization of organization expense (Note 1F)                                            2,261
         Legal and audit services                                                                 43,787
         Insurance expense                                                                        17,789
         Miscellaneous                                                                             3,067
                                                                                         ----------------
             Total expenses                                                                                               1,337,759
                                                                                                                    ----------------

                 Net investment income (loss)                                                                            25,941,373
                                                                                                                    ----------------

Realized and Unrealized Gain (Loss)
     Net realized gain(loss):
             Investment security transactions                                                 (9,180,083)
             Financial futures                                                                    47,795
             Written options                                                                   1,450,613
             Foreign currency and forward foreign
                 currency exchange contracts                                                    (369,316)
                                                                                         ----------------
     Net realized gain (loss)                                                                                            (8,050,991)

     Change in unrealized appreciation (depreciation):
             Investment securities                                                            34,012,759
             Financial futures                                                                    (9,849)
             Written options                                                                   1,053,756
             Foreign currency transactions and forward foreign
                 currency contracts                                                             (643,117)
                                                                                         ----------------
     Change in net unrealized appreciation (depreciation)                                                                34,413,549
                                                                                                                    ----------------

             Net realized and unrealized gain (loss)                                                                     26,362,558
                                                                                                                    ----------------

                 Net increase (decrease) in net assets from operations                                            $      52,303,931
                                                                                                                    ================


<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Increase (Decrease) in Net Assets

     From operations
         Net investment income (loss)                                                                       $         25,941,373
         Net realized gain (loss)                                                                                     (8,050,991)
         Change in net unrealized appreciation (depreciation)                                                         34,413,549

                                                                                                              -------------------
             Net increase (decrease) in net assets from operations                                                    52,303,931
                                                                                                              -------------------


     Capital transactions
         Assets contributed by Standish Fixed Income Fund at commencement
             (including unrealized depreciation of $55,177,327)                                                    2,294,116,138
         Contributions                                                                                                53,999,410
         Withdrawals                                                                                                 (34,854,007)
                                                                                                              -------------------
          Increase in net assets resulting from capital transactions                                               2,313,261,541
                                                                                                              -------------------

             Total increase (decrease) in net assets                                                               2,365,565,472

Net Assets
     At beginning of period                                                                                                  ---
                                                                                                              -------------------

     At end of period                                                                                       $      2,365,565,472
                                                                                                              ===================


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series

                               Supplementary Data
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Ratios (to average daily net assets):
     Expenses                                                                                               0.*7%
     Net investment income                                                                                  7.*3%


Portfolio Turnover                                                                                         19%

*    Annualized

</TABLE>

<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Fixed Income Portfolio Series

                          Notes to Financial Statements
                                   (Unaudited)

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

         Standish,  Ayer & Wood Master  Portfolio  (the  "Portfolio  Trust") was
         organized  as a master  trust  fund  under the laws of the State of New
         York on January 18, 1996 and is registered under the Investment Company
         Act of 1940, as amended, as an open-end, management investment company.
         Standish  Fixed  Income  Portfolio  (the  "Portfolio")  is  a  separate
         diversified  investment series of the Portfolio Trust. The following is
         a summary of significant  accounting policies  consistently followed by
         the  Portfolio 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  Portfolio  are valued at
         amortized cost. If the Portfolio  acquires a short term instrument with
         more than sixty days remaining to its maturity, it is valued at current
         market  value until the sixtieth day prior to maturity and will then be
         valued at  amortized  cost based upon the value on such date unless the
         trustees  determine  during such  sixty-day  period that amortized cost
         does not represent fair value.

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

     C...Securities transactions and income--
         Securities  transactions are recorded as of 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.  Dividend  income is recorded
         on the ex-dividend date. Realized gains and losses from securities sold
         are  recorded on the  identified  cost basis.  The  Portfolio  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...Income Taxes--
         The Portfolio is treated as a partnership for federal tax purposes.  No
         provision  is made by the  Portfolio  for federal or state taxes on any
         taxable income of the Portfolio  because each investor in the Portfolio
         is ultimately  responsible for the payment of any taxes.  Since some of
         the  Portfolio`s  investors are  regulated  investment  companies  that
         invest all or substantially  all of their assets in the Portfolio,  the
         Portfolio   normally   must   satisfy   the   source  of   income   and
         diversification   requirements   applicable  to  regulated   investment
         companies  (under the Code) in order for its investors to satisfy them.
         The Portfolio  will allocate at least annually among its investors each
         investor's distributive share of the Portfolio's net investment income,
         net realized capital gains,  and any other items of income,  gain, loss
         deduction or credit.



<PAGE>

     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.

     F...Deferred Organizational Expenses--
         Costs incurred by the Portfolio in connection with its organization and
         initial  registration  are being  amortized  on a  straight-line  basis
         through April 2001.

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

         The investment advisory fee paid to Standish,  Ayer & Wood, Inc. (SA&W)
         for overall  investment  advisory and  administrative  services is paid
         monthly  at  the  annual  rate  of  0.40%  of  the  Portfolio's   first
         $250,000,000   of  average   daily  net  assets,   0.35%  of  the  next
         $250,000,000  of average  daily net  assets,  and 0.30% of the  average
         daily  net  assets in excess of  $500,000,000.  The  Portfolio  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  Portfolio  from the  investment  adviser.
         Certain  of the  trustees  and  officers  of the  Portfolio  Trust  are
         partners or officers of SA&W.

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

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

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

<S>                                                     <C>                     <C>         
U.S. Government Securities                              $268,971,984            $332,349,034
                                                  ===================     ===================

Investments (non-U.S. government securities)            $203,455,236             $96,086,604
                                                  ===================     ===================
</TABLE>


(4) ....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, were as follows:

Aggregate cost                                               $2,360,257,184
                                                       =====================

Gross unrealized depreciation                                  ($48,140,419)
Gross unrealized appreciation                                    24,847,701
                                                       ---------------------
       Net unrealized appreciation (depreciation)              ($23,292,718)
                                                       =====================




(5).....Financial Instruments

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


<PAGE>

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date.  The  Portfolio  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
         Portfolio,  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
         Portfolio  is  exercised,  the  premium  reduces  the cost basis of the
         securities purchased by the Portfolio. The Portfolio, as a writer of an
         option,  has no control over whether the  underlying  securities may be
         sold (call) or purchased (put) and as a result bears the market risk of
         an  unfavorable  change in the  price of the  security  underlying  the
         written option.  A summary of such  transactions  for the period May 3,
         1996 through June 30, 1996 is as follows:
<TABLE>
<CAPTION>


                                                       Written Call Option Transactions
- ----------------------------------------------------------------------------------------------------------------------------

                                                                                   Number
                                                                                   of Contracts               Premiums
                                                                                --------------------     -------------------

<S>                                                                                   <C>            <C>                   
Outstanding, beginning of period                                                      9              $            1,178,065
       Options written                                                                9                           1,195,415
       Options exercised                                                              0                                   0
       Options expired                                                               (3)                           (925,094)
       Options closed                                                                (1)                            (27,250)
                                                                                --------------           -------------------

Outstanding, end of period                                                           14              $            1,421,136
                                                                                ==============           ===================

                                                       Written Call Option Transactions
- ----------------------------------------------------------------------------------------------------------------------------

                                                                                   Number
                                                                                   of Contracts               Premiums
                                                                                --------------------     -------------------

Outstanding, beginning of period                                                     11              $              768,494
       Options written                                                                6                             421,150
       Options exercised                                                              0                                   0
       Options expired                                                               (2)                           (109,000)
       Options closed                                                                (2)                           (292,016)
                                                                                --------------           -------------------

Outstanding, end of period                                                           13              $              788,628
                                                                                ==============           ===================

                                                       Written Cross Currency Option Transactions
- ----------------------------------------------------------------------------------------------------------------------------

                                                                                   Number
                                                                                   of Contracts               Premiums
                                                                                --------------------     -------------------

Outstanding, beginning of period                                                      5              $              297,199
       Options written                                                                5                             322,227
       Options exercised                                                              0                                   0
       Options expired                                                                0                                   0
       Options closed                                                                (3)                           (203,684)
                                                                                --------------           -------------------

Outstanding, end of period                                                            7             $               415,742
                                                                                ==============           ===================

</TABLE>


<PAGE>

 .........Forward currency exchange contracts--
         The  Portfolio  may  enter  into  forward  foreign  currency  and cross
         currency  exchange  contracts  for the  purchase  or sale of a specific
         foreign  currency  at a fixed price on a future  date.  Risks may arise
         upon  entering  these   contracts  from  the  potential   inability  of
         counterparties   to  meet  the  terms  of  their   contracts  and  from
         unanticipated  movements in the value of a foreign currency relative to
         the U.S.  dollar and other  foreign  currencies.  The  forward  foreign
         currency and cross  currency  exchange  contracts  are marked to market
         using the forward foreign currency rate of the underlying  currency and
         any gains or losses are recorded for  financial  statement  purposes as
         unrealized  until  the  contract   settlement  date.  Forward  currency
         exchange  contracts are used by the Portfolio  primarily to protect the
         value of the  Portfolio's  foreign  securities  from  adverse  currency
         movements.  At June 30, 1996, the Portfolio 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>      
German Deutsche Mark           30,265,151       8/16/96-11/7/96           $19,987,179             $20,034,568           ($47,389)
Danish Krone                   27,532,539          8/22/96                  4,698,372               4,852,233           (153,861)
Finnish Markka                 14,087,085       8/26/96-8/27/96             3,043,018               3,077,478            (34,460)
French Franc                   62,125,574       8/7/96-10/23/96            12,110,325              12,031,459             78,865
British Pound Sterling          5,538,210       7/3/96-7/5/96               8,590,870               8,539,921             50,949
Italian Lira                5,767,659,570          7/2/96                   3,757,123               3,750,289              6,834
Japanese Yen                1,728,893,565       8/14/96-8/23/96            15,885,078              16,446,978           (561,900)
Netherland Guilder              2,530,185          8/26/96                  1,486,895               1,545,246            (58,350)
Norwegian Krone                41,918,923       9/12/96-1/13/97             6,454,108               6,415,550             38,558
Swedish Krona                  42,394,056       7/23/96-8/19/96             6,375,765               6,386,001            (10,236)
European Currency Unit          4,347,427      8/9/96-9/12/96               5,418,681               5,413,538              5,143
                                                                   -------------------   ---------------------   ----------------
                                                                          $87,807,414             $88,493,259          ($685,846)
                                                                   ===================   =====================   ================

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

Australian Dollars              2,726,024          8/6/96                  $2,138,413              $2,156,285            $17,872
Canadian Dollar                 4,874,973      8/9/96-9/25/96               3,578,246               3,578,880                634
German Deutsche Mark           49,758,750       7/25/96-11/8/96            32,869,411              33,352,348            482,937
Danish Krone                  143,851,867       8/16/96-11/6/96            24,571,281              25,276,406            705,125
Spanish Peseta              1,523,046,402       7/29/96-9/23/96            11,830,011              11,799,898            (30,113)
Finnish Markka                 41,001,552       8/26/96-11/18/96            8,880,679               8,887,297              6,618
French Franc                   99,509,735       8/7/96-10/23/96            19,404,829              19,680,517            275,688
British Pound Sterling         23,339,887      7/3/96-9/30/96              36,195,394              35,593,158           (602,237)
Irish Pound                     3,533,757      11/18/96-11/22/96            5,643,992               5,523,409           (120,583)
Italian Lira               36,634,593,649       7/2/96-1/2/97              23,765,512              23,288,782           (476,730)
Japanese Yen                2,803,675,966       8/13/96-9/13/96            25,770,243              27,086,282          1,316,039
Netherland Guilder              2,530,185          8/26/96                  1,486,895               1,570,373             83,478
Norwegian Krone                86,815,101      7/2/96-1/13/97              13,366,540              13,441,880             75,340
New Zealand Dollars             9,271,976       7/10/96-8/14/96             6,332,726               6,225,182           (107,544)
Swedish Krona                 177,835,039       7/23/96-12/17/96           26,744,599              26,289,895           (454,704)
Thai Baht                      80,500,000         10/22/96                  3,169,187               3,135,956            (33,231)
European Currency Unit          4,347,427      8/9/96-9/12/96               5,418,681               5,472,892             54,211
                                                                   -------------------   ---------------------   ----------------
                                                                         $251,166,642            $252,359,443         $1,192,801
                                                                   ===================   =====================   ================


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           $1,839,427     Spanish Peseta               $1,882,073          7/18/96                   $42,646
German Deutsche Mark            7,034,129     Finnish Markka                7,230,733      7/25/96-8/30/96               196,604
Finnish Markka                  5,393,008     Deutsche Mark                 5,323,811      7/25/96-7/29/96               (69,197)
Finnish Markka                    783,214     Swedish Krona                   848,770           1/8/97                    65,556
French Franc                    4,045,932     Deutsche Mark                 4,037,801           8/7/96                    (8,131)
Netherlands Guilder             3,582,076     Danish Krone                  3,601,558          9/25/96                    19,482
Netherlands Guilder             3,360,851     Norwegian Krone               3,366,282          9/25/96                     5,431
Swedish Krona                     851,587     Finnish Markka                  783,214           1/8/97                   (68,373)
                          ----------------                         -------------------                           ----------------
                              $26,890,223                                 $27,074,241                                   $184,018
                          ================                         ===================                           ================


</TABLE>

       
<PAGE>

 .........Futures contracts--
         The  Portfolio  may enter  into  financial  futures  contracts  for the
         delayed sale or delivery of securities or contracts  based on financial
         indices at a fixed price on a future date. The Portfolio 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 Portfolio each day, dependent on the daily fluctuations
         in the value of the underlying security, and are recorded for financial
         statement  purposes  as  unrealized  gains or losses by the  Portfolio.
         There are several risks in connection with the use of futures contracts
         as a hedging device. The change in value of futures contracts primarily
         corresponds with the value of their underlying  instruments or indices,
         which  may  not   correlate   with  changes  in  the  value  of  hedged
         investments.  In addition, there is the risk that the Portfolio may not
         be able to enter  into a closing  transaction  because  of an  illiquid
         secondary   market.   The  Portfolio  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 Portfolio held the following futures contracts:

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

<S>                                              <C>                  <C>                  <C>                 <C>   
Australian 10 year bond (18 contracts)           Short               09/17/96             $1,707,333           $3,870
                                                                                      ===================  ================


</TABLE>

 .........Interest rate swap contracts--
         Interest rate swaps involve the exchange by the Portfolio  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 Portfolio 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 Portfolio anticipates purchasing at a later
         date.  At  June  30,  1996,  there  were  no open  interest  rate  swap
         contracts.

(6).....Delayed Delivery Transactions:

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

<TABLE>
<CAPTION>

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

<S>                                                                             <C>                        <C>       
            Buy                                  GNMA                           08/21/96                   $6,732,294
                                                                                                     =======================
</TABLE>

<PAGE>

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

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

<PAGE>

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

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

Assets
     Investment in Standish Global Fixed Income Portfolio,
<S>                                                                         <C>             <C>               
         (Portfolio) at value (Note 1A)                                               $      152,749,344
     Deferred organization expenses (Note 1D)                                                      5,664
     Other assets                                                                                  4,068
                                                                                        -----------------
         Total assets                                                                        152,759,076

Liabilities
     Distribution payable                                        $         947,554
     Accrued investment advisory fees (Note 3)                              53,889
     Accrued trustee fees                                                      741
     Accrued expenses and other liabilities                                 23,250
                                                                   ----------------
         Total liabilities                                                                     1,025,434
                                                                                        -----------------

Net Assets                                                                            $      151,733,642
                                                                                        =================
 
Net Assets consist of
     Paid-in capital                                                                  $      150,236,616
     Undistributed net investment income (loss)                                                  797,967
     Accumulated net realized gain (loss)                                                       (741,532)
     Net unrealized appreciation (depreciation)                                                1,440,591
                                                                                        -----------------
         Total                                                                        $      151,733,642
                                                                                        =================

Shares of beneficial interest outstanding                                                      7,762,724
                                                                                        =================

Net asset value, offering price and redemption price per share                        $            19.55
                                                                                        =================
     (Net Assets/Shares Outstanding)

<PAGE>

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

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



Investment Income (Note 1B)
     Interest income                                                                                    $       3,750,059
     Dividend income (net of withholding tax of $3,425)                                                            12,258
     Interest income allocated from Portfolio                                                                   1,760,767
     Dividend income allocated from Portfolio (net of withholding tax of $1,890)                                   17,270
     Expenses allocated from Portfolio                                                                           (152,122)
                                                                                                          ----------------
         Total income                                                                                           5,388,232

Expenses
     Investment Advisory Fee (Note 3)                                               $        198,747
     Trustees fees                                                                             2,947
     Accounting, custody and transfer agent fees                                              90,174
     Legal and audit services                                                                 24,209
     Registration fees                                                                         4,718
     Insurance expense                                                                         1,330
     Amortization of organization expense (Note 1D)                                            1,125
     Miscellaneous                                                                             1,481
                                                                                      ---------------
         Total expenses                                                                      324,731

                                                                                                          ----------------
                 Net investment income (loss)                                                                   5,063,501
                                                                                                          ----------------

Realized and Unrealized Gain (Loss)

     Net realized gain (loss) on investments from:
         Investment security transactions                                                    271,414
         Financial futures                                                                   (79,108)
         Written option transactions                                                         421,947
         Foreign currency and forward foreign currency contracts                           1,847,799
     Net realized gain (loss) from Portfolio on:
         Investment security transactions                                                   (144,759)
         Financial futures                                                                    22,460
         Written option transactions                                                         210,120
         Foreign currency and forward foreign currency contracts                              13,181
                                                                                      ---------------
                 Net realized gain (loss)                                                                       2,563,054

     Change in unrealized appreciation (depreciation) of investments from:
         Investment securities                                                            (6,161,680)
         Financial futures                                                                     2,296
         Written option transactions                                                         189,117
         Foreign currency and forward foreign currency contracts                             423,160
         From Portfolio                                                                    1,707,164
                                                                                      ---------------
             Change in net unrealized gain (loss)                                                              (3,839,943)
                                                                                                          ----------------
             Net realized and unrealized gain (loss)                                                           (1,276,889)
                                                                                                          ----------------
             Net increase (decrease) in net assets resulting from operations                            $       3,786,612
                                                                                                          ================



<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Global Fixed Income 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                                                   $         5,063,501    $         10,692,949
         Net realized gain (loss)                                                          2,563,054               1,595,141
         Change in net unrealized appreciation (depreciation)                             (3,839,943)             10,169,602
                                                                                   ------------------     -------------------
             Net increase (decrease) in net assets from operations                         3,786,612              22,457,692
                                                                                   ------------------     -------------------
 
     Distributions to shareholders
         From net investment income                                                       (3,841,224)            (10,692,948)
         In excess of net investment income                                                      ---                (736,162)
                                                                                   ------------------     -------------------
             Total distributions to shareholders                                          (3,841,224)            (11,429,110)
                                                                                   ------------------     -------------------

     Fund share transactions, (Note 6)
         Net proceeds from sale of shares                                                 18,627,802              10,989,037
         Net asset value of shares issued to shareholders
             in payment of distributions declared                                          1,958,793               6,104,310
         Cost of shares redeemed                                                          (6,697,363)            (25,454,420)
                                                                                   ------------------     -------------------
             Increase (decrease) in net assets from Fund share transactions               13,889,232              (8,361,073)
                                                                                   ------------------     -------------------

             Net increase (decrease) in net assets                                        13,834,620               2,667,509

     Net Assets:
         At beginning of period                                                          137,899,022             135,231,513
                                                                                   ------------------     -------------------

         At end of period (including undistributed net investment income of
             $797,967 and distributions in excess of net investment income
             $424,310 at June 30, 1996 and December 31, 1995, respectively)      $       151,733,642    $        137,899,022
                                                                                   ==================     ===================





<PAGE>

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

                              Financial Highlights


                                                           Six Months Ended
                                                            June 30, 1996                              Year Ended December 31,
                                                                                     -----------------------------------------
                                                             (Unaudited)                  1995                   1994       +
                                                            ---------------------       ----------------       ----------------

Net asset value - Beginning of period                  $                   19.53   $              17.99   $              20.00
                                                            ---------------------       ----------------       ----------------

Income from investment operations:
    Net investment income                                                   0.66                   1.59                   1.29
    Net realized and unrealized gain
        (loss) on investments                                              (0.14)                  1.60                  (2.70)

                                                            ---------------------       ----------------       ----------------
Total from investment operations                                           (0.52)                 $3.19                 ($1.41)
                                                            ---------------------       ----------------       ----------------

Less distributions to shareholders:
    Tax return of capital                                                 ---                    ---                     (0.60)
    From net investment income                                             (0.50)                 (1.65)                ---

                                                            ---------------------       ----------------       ----------------
        Total distributions declared to shareholders                       (0.50)                 (1.65)                 (0.60)
                                                            ---------------------       ----------------       ----------------

    Net asset value - end of period                    $                   19.55   $              19.53   $              17.99
                                                            =====================       ================       ================

Total Return                                                                2.64%                 18.13%                 (7.06%)

Ratios (to average net assets)/Supplemental Data:
    Expenses (1)                                                            0.t5%                  0.62%                  0.t,*
    Net investment income                                                   7.t4%                  7.69%                  7.t,*
    Portfolio Turnover (2)                                                 73%                   163%                   140%


Net assets, end of period (000 omitted)                $              151,734      $         137,889      $         135,232


*  The investment adviser voluntarily waived a portion of its investment advisory fee for
     the year ended December 31, 1994.  Had these actions not been taken, the net investment
     income per share and the ratios would have been:

        Net investment income per share                                                                                 $1.27
        Ratios (to average daily net assets):
            Expenses                                                                                                     0.t3%
            Net Investment Income                                                                                        7.t5%

+  For the period from January 3, 1994 (start of business) to December 31, 1994.
t  Annualized

(1) Includes the Fund's share of Standish Global Fixed Income Portfolio's allocated expenses for the
    period from May 3, 1996 to June 30, 1996.
(2) Portfolio turnover represents the rate of portfolio activity for the period while the Fund was making
    investments directly in securities.  The portfolio turnover rate for the period since the Fund transferred
    substantially all of its investable assets to the Portfolio is shown in the Portfolio's financial statements
    which are included elsewhere in this report.

</TABLE>



<PAGE>

                     Standish, Ayer & Wood Investment Trust
                    Standish Global 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  Global Fixed Income Fund (the "Fund") is a separate
         diversified  investment  series of the Trust.  On May 3, 1996, the Fund
         contributed  substantially all of its investable assets to the Standish
         Global  Fixed  Income  Portfolio  (the  "Portfolio"),   a  subtrust  of
         Standish,  Ayer & Wood Master Portfolio (the "Portfolio Trust"),  which
         is  organized  as a New York trust,  in exchange for an interest in the
         Portfolio.  The  Fund  invests  all of  its  investable  assets  in the
         interests in the Portfolio,  which has the same investment objective as
         the Fund. The value of the Fund's investment in the Portfolio  reflects
         the Fund's  proportionate  interest in the net assets of the  Portfolio
         (approximately  100% at June 30, 1996).  The performance of the Fund is
         directly  affected by the  performance of the Portfolio.  The financial
         statements of the  Portfolio are included  elsewhere in this report and
         should be read in conjunction with the Fund's financial statements. The
         following is a summary of significant  accounting  policies followed by
         the  Fund  in  the  preparation  of  the  financial   statements.   The
         preparation  of  financial  statements  in  accordance  with  generally
         accepted  accounting  principles  requires management to make estimates
         and assumptions that affect the reported amounts and disclosures in the
         financial statements. Actual results could differ from those estimates.

     A...Investment security valuations--
         Valuation of  securities by the Portfolio is discussed in Note 1 of the
         Portfolio's Notes to Financial Statements, which are included elsewhere
         in this report.

     B...Securities transactions and income--
         Securities  transactions are recorded as of the trade date.  Currently,
         the Fund's net investment  income consists of the Fund's pro rata share
         of the net  investment  income of the  Portfolio,  less all  actual and
         accrued  expenses of the Fund  determined in accordance  with generally
         accepted accounting  principles.  Prior to the Fund's investment in the
         Portfolio, the Fund held its investments directly. For investments held
         directly,  interest  income  was  determined  on the basis of  interest
         accrued,  dividend  income was  recorded  on the  ex-dividend  date and
         realized  gains and losses from  securities  sold were  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. 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  $3,284,436  which expire on December
         31, 2002.


<PAGE>

     D...Deferred organization expense--
         Costs  incurred by the Fund in  connection  with its  organization  and
         initial  registration  are being  amortized  on a  straight-line  basis
         through December, 1998.

(2).....Distribution to Shareholders

         Dividends from net investment  income will be declared and  distributed
         quarterly.  The Fund's dividends from short-term and long-term  capital
         gains,  if any, after  reduction of capital losses will be declared and
         distributed  at least  annually.  In  determining  the  amounts  of its
         dividends,  the Fund will take into  account  its share of the  income,
         gains or losses,  expenses,  and any other tax items of the  Portfolio.
         Dividends from net investment  income and capital gains  distributions,
         if any, are  automatically  invested in  additional  shares of the Fund
         unless the shareholder elects to receive them in cash. 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.

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

         Prior to May 3, 1996 (when the Fund  transferred  substantially  all of
         its  assets  to  the  Portfolio  in  exchange  for an  interest  in the
         Portfolio),   the  Fund  retained  Standish  International   Management
         Company,  L.P.  (SIMCO)  as  its  investment  adviser.  The  investment
         advisory  fee  paid  to  SIMCO  for  overall  investment  advisory  and
         administrative  services,  and  general  office  facilities,  was  paid
         quarterly at the annual rate of 0.40% of the Fund's  average  daily net
         assets.  The  advisory  agreement  provided  that if the  total  annual
         operating expenses of the Fund (excluding brokerage commissions,  taxes
         and  extraordinary  expenses) in any fiscal year  exceeded the lower of
         (a) 0.65% of the Fund's average daily 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.  Currently,  the
         Fund  pays no  compensation  directly  to SIMCO for such  services  now
         performed for the Portfolio, but indirectly bears its pro rata share of
         the compensation  paid by the Portfolio to SA&W for such services.  See
         Note 2 of the  Portfolio's  Notes to  Financial  Statements  which  are
         included  elsewhere  in this  report.  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 SIMCO.

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

         Purchases and proceeds from sales of  investments  from January 1, 1996
         through  May 3,  1996,  other  than  short-term  obligations,  were  as
         follows:  

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

<S>                                                       <C>                     <C>        
U.S. Government Securities                                $19,228,296             $13,447,972
                                                    ==================   =====================

Investments (non-U.S. government securities)              $99,130,363             $87,126,072
                                                    ==================   =====================

</TABLE>



<PAGE>

         A summary of written option  transactions,  as more fully  described in
         Note 5 of the  Portfolio's  Notes to  Financial  Statements  which  are
         included  elsewhere  in this  report,  for the  period  January 1, 1996
         through May 3, 1996 is as follows:

                         Written Put Option Transactions
- --------------------------------------------------------------------------------

                                          Number
                                         of Contracts         Premiums
                                       --------------------------------------

Outstanding, beginning of period             4       $               153,696
       Options written                      11                       242,400
       Options exercised                    (2)                      (34,728)
       Options expired                      (5)                     (162,292)
       Options closed                       (1)                      (29,088)
                                       --------------   ---------------------

Outstanding, end of period                   7       $               169,988
                                       ==============   =====================

                         Written Call Option Transactions
- --------------------------------------------------------------------------------

                                          Number
                                         of Contracts         Premiums
                                       --------------------------------------

Outstanding, beginning of period             2       $                70,915
       Options written                      13                       377,197
       Options exercised                     0                             0
       Options expired                      (4)                     (125,990)
       Options closed                       (2)                      (43,878)
                                       --------------   ---------------------

Outstanding, end of period                   9       $               278,244
                                       ==============   =====================

                         Written Cross Currency Option Transactions
- --------------------------------------------------------------------------------

                                          Number
                                         of Contracts         Premiums
                                       --------------------------------------

Outstanding, beginning of period             3       $               119,867
       Options written                       4                       160,728
       Options exercised                     0                             0
       Options expired                       0                             0
       Options closed                       (2)                      (66,180)
                                       --------------   ---------------------

Outstanding, end of period                   5       $               214,410
                                       ==============   =====================



(5).....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the period from May 3, 1996 to June 30, 1996 aggregated  $1,919,917 and
         $2,043,202, respectively.


<PAGE>

(6).....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        Year Ended
                                                                                  June 30, 1996          December 31,
                                                                                   (Unaudited)              1,995
                                                                                -------------------  ---------------------

<S>                                                                                        <C>                    <C>    
Shares sold                                                                                942,852                558,609
Shares issued to shareholders in payment of distributions declared                         100,894                317,125
Shares redeemed                                                                           (341,047)            (1,332,915)
                                                                                -------------------  ---------------------
       Net increase (decrease)                                                             702,699               (457,181)
                                                                                ===================  =====================
</TABLE>




(7).....Special Meeting of Fund Shareholders:

         On March 7, 1996, a special  meeting of Fund  shareholders  was held at
         which shareholders: (1) adopted a new investment policy that authorized
         the Fund to invest all of its  investable  assets in the  Portfolio and
         amended  certain   investment   restrictions  that  would  permit  such
         investment;  and (2) authorized the Portfolio to vote as a holder of an
         interest in the  Portfolio  (a) to elect  trustees of Standish,  Ayer &
         Wood Master  Portfolio,  (b) to ratify the selection of  accountants of
         the  Portfolio  and (c) to approve  an  investment  advisory  agreement
         between the Portfolio and SIMCO. The shareholder vote approving each of
         these proposals was as follows:

<TABLE>
<CAPTION>
<S>      <C>           <C>                                                
Proposal 1
         FOR:              5,215,064.25  (74.972% of the shares represented and outstanding)
         AGAINST:          31,569.00  (0.454% of the shares represented and outstanding)
         ABSTAIN:          0  (0.000% of the shares represented and outstanding)

Proposal 2 (a)
         FOR:              5,246,633.26  (75.426% of the shares represented and outstanding)
         AGAINST:          0  (0.000% of the shares represented and outstanding)
         ABSTAIN:          0  (0.000% of the shares represented and outstanding)

Proposal 2 (b)
         FOR:              5,246,633.26  (75.426% of the shares represented and outstanding)
         AGAINST:          0  (0.000% of the shares represented and outstanding)
         ABSTAIN:          0  (0.000% of the shares represented and outstanding)

Proposal 2 (c)
          FOR:              5,246,633.26  (75.426% of the shares represented and outstanding)
          AGAINST:          0  (0.000% of the shares represented and outstanding)
          ABSTAIN:          0  (0.000% of the shares represented and outstanding)

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series

                            Portfolio of Investments
                                   (Unaudited)
Security                                               Rate          Maturity          Value +                (Note 1A)
- ----------------------------------------------     -----------    -----------------------------------    --------------------

BONDS and NOTES - 90.1%

Asset Backed - 1.2%
- ----------------------------------------------
<S>                                                         <C>      <C>                     <C>        <C>                 
Citibank Credit Card Master Trust                           0.%0     2/07/2003               150,000    $            109,969
Greentree Securities Trust 1994-A                           6.90     2/15/2004               713,774                 706,859
The Money Store Home Equity 1995-C A3                       6.55     9/15/2021               500,000                 484,375
The Money Store Home Equity 1996-B A5                       7.18     2/15/2015               525,000                 527,297
                                                                                                          -------------------
                                                                                                                   1,828,500
                                                                                                          -------------------
Collateralized Mortgage Obligations - 0.3%
- --------------------------------------------------------------
UCFC Home Equity Loan Trust                                 6.50     4/15/2016               500,000                 490,000
                                                                                                          -------------------

Corporate - 14.3%
- ----------------------------------------------

Basic Industry - 1.0%
- ----------------------------------------------
AK Steel Holding Corp.                                     10.75     4/01/2004               500,000                 538,750
Koppers Industries Inc.                                     8.50     2/01/2004               500,000                 470,280
Owens-Illinois Inc.                                        11.00    12/01/2003               500,000                 537,500
                                                                                                          -------------------
                                                                                                                   1,546,530
                                                                                                          -------------------
Consumer Cyclical - 1.0%
- ----------------------------------------------
Exide Corp.                                                10.00     4/15/2005               500,000                 488,125
General Motors Acceptance Corp.                             6.70     4/30/2001             1,000,000                 990,320
                                                                                                          -------------------
                                                                                                                   1,478,445
                                                                                                          -------------------
Consumer Stable - 0.4%
- ----------------------------------------------
Stop & Shop Companies                                       9.75     2/01/2002               500,000                 547,500
                                                                                                          -------------------

Energy - 0.7%
- ----------------------------------------------
Clark Oil                                                  10.50    12/01/2001             1,000,000               1,035,000
                                                                                                          -------------------

Financial - 6.5%
- ----------------------------------------------
Advanta Corp.                                               7.00     5/01/2001               450,000                 445,698
Anchor Bancorp                                              8.94     7/09/2003             1,000,000                 998,800
Capital One Bank Co.                                        5.95     2/15/2001               500,000                 473,350
Enterprise Corp.                                            7.00     6/15/2000               500,000                 501,360
First Nationwide                                           12.25     5/15/2001               500,000                 546,695
Goldman Sachs Inc. Group L P 144A                           6.20     2/15/2001             1,000,000                 969,940
Liberty Mutual Insurance Co. Inc. 144A                      8.50     5/15/2025             1,000,000               1,033,000
Merrill Lynch & Co                                          6.00     3/01/2001               500,000                 476,370
Morgan Stanley Group Inc.                                   6.70     5/01/2001               900,000                 892,035
Reliance Group Holdings Corp.                               9.00    11/15/2000             1,500,000               1,501,704
Salomon Brothers Inc.                                       7.25     5/01/2001               500,000                 498,760
Summit Bancorp                                              8.63    12/10/2002               538,000                 577,150
United Companies Financial                                  9.35    11/01/1999             1,000,000               1,055,310
                                                                                                          -------------------
                                                                                                                   9,970,172
                                                                                                          -------------------
Health Care - 0.3%
- ----------------------------------------------
Healthsouth Rehabilitation                                  9.50     4/01/2001               500,000                 520,000
                                                                                                          -------------------


<PAGE>

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

Real Estate - 2.0%
- ----------------------------------------------
Corporate Property 144A                                     7.%8     3/15/2016               500,000    $            488,535
Equity Residential Property Operating LP 144A               8.50     5/15/1999               500,000                 516,575
Taubman Realty Group                                        8.00     6/15/1999             1,000,000               1,010,000
Wellsford REIT                                              9.38     2/01/2002             1,000,000               1,082,500
                                                                                                          -------------------
                                                                                                                   3,097,610
                                                                                                          -------------------
Services - 1.8%
- ----------------------------------------------
Comcast Corp.                                              10.63     7/15/2012               500,000                 522,500
News America Holdings Corp.                                 7.70    10/30/2025               500,000                 460,095
Time Warner Inc.                                            9.13     1/15/2013               250,000                 261,095
Time Warner Inc.                                            9.15     2/01/2023               150,000                 153,750
Time Warner Inc.                                            9.63     5/01/2002               500,000                 551,025
Viacom Inc.                                                 7.63     1/15/2016               225,000                 203,063
Viacom Inc.                                                 7.75     6/01/2005               575,000                 560,637
                                                                                                          -------------------
                                                                                                                   2,712,165
                                                                                                          -------------------
Technology - 0.3%
- ----------------------------------------------
Jones Intercable                                            9.63     3/15/2002               500,000                 509,250
                                                                                                          -------------------

Utilities - 0.3%
- ----------------------------------------------
System Energy Resources Corp.                               7.38    10/01/2000               500,000                 483,035
                                                                                                          -------------------

TOTAL Corporate                                                                                                   21,899,707
                                                                                                          -------------------

Australia - 1.9%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Australia                                         10.00    10/15/2007               400,000                 339,021
New South Wales Treasury                                    0.00     9/03/2010               600,000                 131,391
South Australia Government Finance                          0.00    12/21/2015             2,500,000                 340,075
State Electric Commission of Victoria                       0.00     1/11/2011             1,500,000                 316,093
Treasury Corp. of Victoria                                  0.00     8/31/2011             2,000,000                 397,868
                                                                                                          -------------------
                                                                                                                   1,524,448
                                                                                                          -------------------
Other
- ----------------------------------------------
News America Holdings                                       8.63     2/07/2014             2,000,000               1,316,266
                                                                                                          -------------------

TOTAL Australia                                                                                                    2,840,714
                                                                                                          -------------------

Canada - 1.7%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Canada                                             7.75     9/01/1999               800,000                 605,394
Govt. of Canada                                             8.50     3/01/2000             1,700,000               1,315,868
Govt. of Canada                                             8.50     4/01/2002               800,000                 622,691
                                                                                                          -------------------
                                                                                                                   2,543,953
                                                                                                          -------------------


<PAGE>

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

Denmark - 7.6%
- ----------------------------------------------
Government
- ----------------------------------------------
Kingdom of Denmark                                          9.%0    11/15/2000            10,600,000    $          1,999,489
Kingdom of Denmark                                          8.00    11/15/2001             5,400,000                 982,386
Kingdom of Denmark                                          8.00     3/15/2006             5,500,000                 974,174
Kingdom of Denmark                                          9.00    11/15/1998             5,200,000                 960,078
                                                                                                          -------------------
                                                                                                                   4,916,127
                                                                                                          -------------------
Other
- ----------------------------------------------
Denmark Nykredit                                            7.00    10/01/2026            25,695,000               3,825,444
Denmark Nykredit                                            8.00    10/01/2026             9,374,000               1,514,005
Denmark Realkredit                                          7.00    10/01/2026             2,507,000                 373,240
Denmark Realkredit                                          9.00    10/01/2006             4,900,000                 900,935
Denmark Nykredit                                           11.00    10/01/2017                15,000                   2,803
                                                                                                                   6,616,427
                                                                                                          -------------------

TOTAL Denmark                                                                                                     11,532,554
                                                                                                          -------------------

Europe - 0.9%
- ----------------------------------------------
Other
- ----------------------------------------------
Govt. of Italy (Strip)                                      0.00     3/07/1999             1,017,500               1,065,920
Govt. of Italy (Strip)                                      0.00     3/07/2005               351,500                 225,978
Govt. of Italy (Strip)                                      0.00     3/07/2010               222,000                  87,353
                                                                                                          -------------------
                                                                                                                   1,379,251
                                                                                                          -------------------
Finland - 3.1%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Finland                                            7.25     4/18/2006            14,000,000               2,984,934
Govt. of Finland                                           10.00     9/15/2001             7,000,000               1,757,070
                                                                                                          -------------------
                                                                                                                   4,742,004
                                                                                                          -------------------
France - 1.9%
- ----------------------------------------------
Government
- ----------------------------------------------
French Treasury Bill                                        7.00    11/12/1999             7,400,000               1,518,692
                                                                                                          -------------------
Other
- ----------------------------------------------
Republic of Argentina                                       9.88     1/06/1998             6,700,000               1,352,878
                                                                                                          -------------------

TOTAL France                                                                                                       2,871,570
                                                                                                          -------------------



<PAGE>

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

Germany - 4.1%
- ----------------------------------------------
Government
- ----------------------------------------------
Baden Wurttemberg                                           6.%0     1/25/2006             1,000,000    $            624,180
Baden Wurttemberg                                           6.20    11/22/2013             2,000,000               1,296,037
Federal Republic of Germany                                 8.38     5/21/2001             2,000,000               1,467,192
Federal Republic of Germany                                 9.00    10/20/2000             1,630,000               1,212,874
                                                                                                          -------------------
                                                                                                                   4,600,283
                                                                                                          -------------------
Other
- ----------------------------------------------
Province of Buenos Aires                                   10.00    12/07/1998               400,000                 275,591
Province of Buenos Aires                                   10.00     3/05/2001             2,000,000               1,333,990
                                                                                                          -------------------
                                                                                                                   1,609,581
                                                                                                          -------------------

TOTAL Germany                                                                                                      6,209,864
                                                                                                          -------------------

Ireland - 2.9%
- ----------------------------------------------
Government
- ----------------------------------------------
Irish Gilts                                                 6.25     4/01/1999               640,000               1,016,717
Irish Gilts                                                 6.50    10/18/2001               860,000               1,349,067
Irish Gilts                                                 8.00    10/18/2000               640,000               1,062,653
Irish Gilts                                                 9.25     7/11/2003               608,000               1,076,434
                                                                                                          -------------------
                                                                                                                   4,504,871
                                                                                                          -------------------
Italy - 8.0%
- ----------------------------------------------
Government
- ----------------------------------------------
Govt. of Italy                                              8.50     8/01/2004           600,000,000                 378,377
Govt. of Italy                                              9.00    11/01/2023         4,400,000,000               2,723,154
Govt. of Italy                                              9.50    12/01/1999         3,800,000,000               2,543,734
Govt. of Italy                                             10.50    11/01/2000         4,300,000,000               2,982,398
Govt. of Italy                                             12.50     3/01/2001         1,300,000,000                 962,059
Italy Cvt                                                   6.50     6/28/2001         1,700,000,000               1,127,240
                                                                                                          -------------------
                                                                                                                  10,716,962
                                                                                                          -------------------
Other
- ----------------------------------------------
Abbey National Treasury                                    10.00     8/24/2000         1,450,000,000                 944,933
Bank Nederlandse                                           10.50     6/18/2003           800,000,000                 555,230
                                                                                                          -------------------
                                                                                                                   1,500,163
                                                                                                          -------------------

TOTAL Italy                                                                                                       12,217,125
                                                                                                          -------------------

Japan - 3.8%
- ----------------------------------------------
Other
- ----------------------------------------------
Glaxo Holdings                                              4.30     9/28/1998            50,000,000                 474,150
International Bank Reconstruction & Development             6.75     3/15/2000           169,000,000               1,797,407
KFW International Finance                                   6.00    11/29/1999           133,000,000               1,371,233
Kingdom of Belgium                                          5.00    12/17/1999           210,000,000               2,106,319
                                                                                                          -------------------
                                                                                                                   5,749,109
                                                                                                          -------------------


<PAGE>

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

New Zealand - 4.0%
- ----------------------------------------------
Government
- ----------------------------------------------
Government Property Services                                7.%5     3/15/1999             2,000,000    $          1,281,433
Govt. of New Zealand                                        8.00     7/15/1998             2,200,000               1,473,489
Govt. of New Zealand                                        8.00    11/15/2006             1,500,000                 976,879
                                                                                                          -------------------
                                                                                                                   3,731,801
                                                                                                          -------------------
Other
- ----------------------------------------------
Fletcher Challenge                                         10.00     4/30/2005             1,000,000                 666,994
Fletcher Challenge                                         14.50     9/30/2000               500,000                 386,208
Fletcher Challenge Cvt                                     11.25    12/15/2002             1,900,000               1,343,063
                                                                                                          -------------------
                                                                                                                   2,396,265
                                                                                                          -------------------

TOTAL New Zealand                                                                                                  6,128,066
                                                                                                          -------------------

Norway - 1.8%
- ----------------------------------------------
Other
- ----------------------------------------------
Uni-Storebrand As                                          11.15     1/15/2002            11,750,000               1,303,622
Vesta Forsikring                                            9.50     8/25/2000             3,000,000                 495,536
Vital Forsikring                                            7.85     9/22/2003             6,000,000                 911,556
                                                                                                          -------------------
                                                                                                                   2,710,714
                                                                                                          -------------------
Spain - 3.8%
- ----------------------------------------------
Government
- ----------------------------------------------
Castilla Junta                                              8.30    11/29/2001            28,000,000                 220,552
Junta de Andalucia                                         11.10    12/02/2005           248,000,000               2,117,008
Kingdom of Spain                                           10.00     2/28/2005           164,100,000               1,371,124
Kingdom of Spain                                           10.30     6/15/2002            84,000,000                 712,003
Kingdom of Spain                                           11.30     1/15/2002           156,000,000               1,372,508
                                                                                                          -------------------
                                                                                                                   5,793,195
                                                                                                          -------------------
Sweden - 6.0%
- ----------------------------------------------
Government
- ----------------------------------------------
Kingdom of Sweden                                           9.00     4/20/2009            15,400,000               2,424,177
Kingdom of Sweden                                          10.25     5/05/2003             3,600,000                 609,131
Kingdom of Sweden                                          13.00     6/15/2001            22,400,000               4,130,490
                                                                                                          -------------------
                                                                                                                   7,163,798
                                                                                                          -------------------
Other
- ----------------------------------------------
Fulmar Mortgage Sec #1                                      7.65    11/01/2000             2,818,500                 423,566
Sweden Caisse #1036                                        10.25     5/05/2000             9,700,000               1,612,298
                                                                                                          -------------------
                                                                                                                   2,035,864
                                                                                                          -------------------

TOTAL Sweden                                                                                                       9,199,662
                                                                                                          -------------------


<PAGE>

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


Thailand - 1.0%
- ----------------------------------------------
Government
- ----------------------------------------------
Thailand Investment Bills of Exchange                       0.%0    10/28/1996            20,000,000    $            764,827
Thailand Investment Bills of Exchange                       0.00    10/29/1996            20,000,000                 764,638
                                                                                                          -------------------
                                                                                                                   1,529,465
                                                                                                          -------------------
United Kingdom - 10.2%
- ----------------------------------------------
Government
- ----------------------------------------------
UK Treasury                                                 7.00    11/06/2001             1,565,000               2,387,574
UK Treasury                                                 7.50    12/07/2006               100,000                 150,815
UK Treasury                                                 9.00     3/03/2000               296,000                 487,166
UK Treasury                                                 6.75    11/26/2004             1,000,000               1,452,405
UK Treasury                                                 8.00    12/07/2000             1,850,000               2,956,002
                                                                                                          -------------------
                                                                                                                   7,433,962
                                                                                                          -------------------
Other
- ----------------------------------------------
Birmingham Midshares Soc                                    9.13     1/05/2006               750,000               1,172,608
Hanson Trust Plc                                           10.00     4/18/2006             1,650,000               2,767,463
Inco Ltd.                                                  15.75     7/15/2006               200,000                 441,630
Mepc Plc                                                   12.00     6/30/2006               750,000               1,419,823
Royal Bank of Scotland                                      9.63     6/22/2015               350,000                 548,385
Seeboard Plc                                                8.50    10/03/2005               800,000               1,226,185
Woolwich Building Society                                  11.63    12/18/2001               400,000                 713,679
                                                                                                          -------------------
                                                                                                                   8,289,773
                                                                                                          -------------------

TOTAL United Kingdom                                                                                              15,723,735
                                                                                                          -------------------

Yankee Bonds - 3.3%
- ----------------------------------------------
Brascan Ltd.                                                7.38    10/01/2002               500,000                 489,895
Cominco Ltd.                                                6.88     2/15/2006               525,000                 487,557
Domtar Inc.                                                11.75     3/15/1999             1,000,000               1,097,500
Govt. of Argentina (a)                                      6.31     3/31/2005               940,500                 738,293
Methanex Corp.                                              7.40     8/15/2002               250,000                 247,845
Methanex Corp.                                              7.75     8/15/2005               450,000                 442,242
Republic of Argentina                                       5.25     3/31/2023               250,000                 136,875
Se Banken 144A Euro Step Up                                 6.63     3/29/2049               500,000                 480,055
Tembec Finance Corp.                                        9.88     9/30/2005             1,000,000                 930,000
                                                                                                          -------------------
TOTAL Yankee Bonds                                                                                                 5,050,262
                                                                                                          -------------------



<PAGE>

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

U.S. Government Agency - 3.0%
- ----------------------------------------------

Pass Thru Securities - 3.0%
- ----------------------------------------------
FHLMC                                                       6.%0   3/01/2026 - 3/01/2026          427,80$            400,662
FHLMC                                                       7.00     3/01/2026             2,015,093               1,940,152
FNMA                                                        7.00   12/01/1999 - 9/01/2025       1,636,137          1,588,840
GNMA                                                        9.00   6/15/2016 - 2/25/2027          224,532            237,449
Resolution Trust Corp. 1995 C1 Cl C                         6.90     2/25/2027               500,000                 466,250
                                                                                                          -------------------
                                                                                                                   4,633,353
                                                                                                          -------------------

TOTAL U.S. Government Agency                                                                                       4,633,353
                                                                                                          -------------------

U.S. Treasury Obligations - 5.3%
- ----------------------------------------------

U.S. Treasury Bond                                          7.88     2/15/2021               425,000                 466,238
U.S. Treasury Note                                          6.25     4/30/2001               750,000                 742,734
U.S. Treasury Note                                          5.63    11/30/2000             2,150,000               2,082,469
U.S. Treasury Note                                          5.63     1/31/1998             1,000,000                 993,910
U.S. Treasury Note                                          5.88     2/15/2004             1,725,000               1,648,721
U.S. Treasury Note                                          6.25     2/15/2003             2,200,000               2,161,148
U.S. Treasury Note                                          7.13     2/29/2000                50,000                  51,133
                                                                                                          -------------------
TOTAL U.S. Treasury Obligations                                                                                    8,146,353
                                                                                                          -------------------

Total Bonds and Notes (Identified Cost $136,872,191)                                                             137,724,027
                                                                                                          -------------------

Preferred Stock - 0.7%
- ----------------------------------------------
Newscorp Overseas Ltd. Ser B                                                                  20,000                 450,000
Texaco Capital Llc                                                                            14,000                 299,250
Time Warner Inc. 10.25% Ser K                                                                    200                 193,000
Wellsford Residential Property                                                                 3,000                  74,250
                                                                                                          -------------------
TOTAL Preferred Stock (Identified Cost $1,110,000)                                                                 1,016,500
                                                                                                          -------------------
                                                                                      Principal

<PAGE>

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

Purchased Options - 0.8%
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- --------------------------------------------------------------
AUD 10.00% Call, Str 106.163, 10/25/96                                                     1,000,000    $             16,313
AUD 10.00% Call, Str 107.541, 10/23/96                                                     3,800,000                  43,396
AUD 7.50% Call, Str 90.773, 10/25/96                                                         750,000                  11,983
CHF Put/ESB Call, Str 103.000, 8/29/96                                                     3,700,000                  19,777
CHF Put/GBP Call, Str 1.9385, 8/7/96                                                       1,700,000                  18,197
CHF Put/ITL Call, Str 1230.00, 6/17/97                                                     3,700,000                  30,699
CHF Put/USD Call, Str 1.27, 9/6/96                                                         4,790,000                  38,799
DEM 6.25% Call, Str 87.980, 11/07/96                                                       3,890,000                  35,660
DEM 6.25% Call, Str 99.00, 9/23/96                                                         4,250,000                   8,326
DEM 6.50% Call, Str 100.550, 8/20/96                                                       4,250,000                  11,156
DEM 7.375% Call, Str 105.910, 9/16/96                                                      5,400,000                  18,068
DEM Put / USD Call, Str 1.530, 10/24/96                                                    3,250,000                  41,600
DEM Put / USD Call, Str 1.535, 10/25/96                                                    4,600,000                  54,740
DEM Put/ESB Call, Str 83.550, 7/9/96                                                       4,500,000                   1,476
DEM Put/USD Call, Str 1.550, 4/22/97                                                       3,000,000                  50,700
ESB 10.15% Call, Str 105.650, 11/14/96                                                   385,000,000                  88,935
ESB Put/JPY Call, Str 1.200, 5/22/97                                                     363,800,000                  74,579
ITL 9.00% Call, Str 92.48, 9/17/96                                                     4,400,000,000                  92,400
ITL 9.00% Call, Str 95.07, 9/25/96                                                     3,750,000,000                  45,000
JPY 2.90% Call, Str 97.854, 7/3/96                                                       330,000,000                     330
JPY 3.20% Call, Str 99.512, 7/1/96                                                       300,000,000                     600
JPY 4.20% Call, Str 106.983, 7/3/96                                                      330,000,000                     660
JPY Put/ ESB Call, Str 1.180, 5/26/97                                                    365,000,000                  57,670
JPY Put/AUD Call, Str 85.150, 12/30/96                                                   350,000,000                  73,850
JPY Put/AUD Call, Str 86.400, 5/28/97                                                    365,000,000                  62,415
JPY Put/ESB Call, Str 1.200, 10/30/96                                                    270,000,000                  54,540
JPY Put/ITL Call, Str 14.555, 12/12/96                                                   336,936,000                  94,679
JPY Put/NZD Call, Str 72.000, 5/28/97                                                    365,000,000                  92,345
SEK 9% Call, Str 102.41, 9/17/96                                                          15,400,000                  64,649
USD Put/CAD Call, Str 1.35, 9/10/96                                                        2,700,000                   7,560
                                                                                                          -------------------
Total Purchased Options (Premiums Paid $1,271,125)                                                                 1,211,102
                                                                                                          -------------------

Short-Term Investments - 6.6%
- ----------------------------------------------

Repurchase Agreements - 3.3%
- ----------------------------------------------
Prudential-Bache Repurchase Agreement, dated 6/28/96,
4.77% due 7/1/96, to pay $5,050,354 (Collateralized by
FNMA's with rates ranging from 7.075% to 7.445% and
and maturity dates ranging from 5/01/14 to 4/01/24
with an aggregate market value of $5,149,324.                                              5,048,347               5,048,347
                                                                                                          -------------------



<PAGE>

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

U.S. Government Agency - 3.3%
- ----------------------------------------------
Federal Home Loan Bank                                      5.%2     9/18/1996             5,100,000    $          5,032,234
                                                                                                          -------------------

TOTAL Short-Term Investments (Identified Cost $10,080,581)                                                        10,080,581
                                                                                                          -------------------

TOTAL INVESTMENTS  (Identified Cost $149,333,897) - 98.2%                                                        150,032,210
                                                                                                          -------------------
                                                                                      Principal
Written Options - 0.4%                                                                Amount of
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration                                          Contracts
- --------------------------------------------------------------                   --------------------
AUD 10.00% Call, Str 110.163, 10/25/96                                                    (1,000,000)                 (5,304)
AUD 10.00% Call, Str 111.541, 10/23/96                                                    (3,800,000)                (12,399)
AUD 10.00% Put, Str 102.163, 10/25/96                                                     (1,000,000)                 (4,133)
AUD 10.00% Put, Str 103.541, 10/23/96                                                     (3,800,000)                (25,114)
AUD 7.50% Call, Str 94.773, 10/25/96                                                        (750,000)                 (3,352)
AUD 7.50% Put, Str 86.773, 10/25/96                                                         (750,000)                 (1,702)
AUD Put/JPY Call, Str 74.000, 5/28/97                                                   (365,000,000)                (51,100)
CAD Put/USD Call, Str 1.38, 9/10/96                                                       (2,700,000)                 (6,480)
CHF Put/USD Call, Str 1.33, 9/6/96                                                        (4,790,000)                 (6,227)
DEM 6.25% Call, Str 92.130, 11/7/96                                                       (3,890,000)                 (6,033)
DEM 6.25% Put, Str 83.830, 11/07/96                                                       (3,890,000)                (13,494)
DEM 6.25% Put, Str 95.640, 11/14/96                                                       (4,590,000)                (22,890)
DEM Put / USD Call, Str 1.600, 10/24/96                                                   (3,250,000)                (10,075)
DEM Put / USD Call, Str 1.605, 10/25/96                                                   (4,600,000)                (10,120)
ESB 10.15% Call, Str 108.650, 11/14/96                                                  (385,000,000)                (40,040)
ESB Put JPY Call, Str 1.350, 5/22/97                                                    (363,800,000)                (21,828)
ESB Put/ JPY Call, Str 1.340, 5/26/97                                                   (365,000,000)                (25,915)
ESB Put/CHF Call, Str 111.000, 8/29/96                                                    (3,700,000)                 (1,476)
ESB Put/JPY Call, Str 1.400, 10/30/96                                                   (270,000,000)                 (1,350)
ITL 9.00% Call, Str 95.68, 9/17/96                                                    (4,400,000,000)                (44,000)
ITL 9.00% Call, Str 97.57, 9/25/96                                                    (3,750,000,000)                (22,500)
ITL 9.00% Put, Str 90.36, 9/17/96                                                     (4,400,000,000)                (13,200)
ITL 9.00% Put, Str 92.57, 9/25/96                                                     (3,750,000,000)                (26,250)
ITL Put/CHF Call, Str 1350.00, 6/17/97                                                    (3,700,000)                (34,540)


                                                                                      Principal
Written Options - 0.4% (Continued)                                                    Amount of
- ----------------------------------------------
Deliver/Receive, Excercise Price, Expiration                                          Contracts
- --------------------------------------------------------------                   --------------------
NZD Put/JPY Call, Str 65.000, 5/28/97                                                   (365,000,000)   $            (69,715)
SEK 9.00% Call, Str 105.66, 9/17/96                                                      (15,400,000)                (25,718)
SEK 9.00% Put, Str 99.16, 9/17/96                                                        (15,400,000)                 (9,271)
USD Put/CHF Call, Str 1.140, 10/24/96                                                     (3,250,000)                 (5,850)
USD Put/CHF Call, Str 1.145, 10/25/96                                                     (4,600,000)                 (9,660)
USD Put/CHF Call, Str 1.176, 7/10/96                                                      (3,900,000)                 (1,560)
USD Put/DEM Call, Str 1.425, 4/22/97                                                      (3,000,000)                (41,700)
                                                                                                          -------------------
TOTAL Written Options (Premiums Received $937,152)                                                                  (572,996)
                                                                                                          -------------------

Other Assets less Liabilities - 2.2%                                                                               3,290,233
                                                                                                          -------------------

Net Assets - 100.0%                                                                                     $        152,749,447
                                                                                                          ===================

Notes to the Schedule of Investments:

+   The principal amounts of these bonds are stated in the currency of the country classification.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series

                      Statements of Assets and Liabilities
                                  June 30, 1996
                                   (Unaudited)
Assets
<S>                                                                                  <C>              <C>                          
    Investments, at value (Note 1A) (identified cost, $149,333,897)                               $      150,032,210
    Foreign currency, at value (cost, $677,230)                                                              673,889
    Receivable for daily variation margin on open
       financial futures contracts (Note 5)                                                                   10,575
    Receivable for investments sold                                                                        4,643,186
    Interest and dividends receivable                                                                      3,213,360
    Unrealized appreciation on forward foreign currency
       exchange contracts (Note 5)                                                                           385,348
    Deferred organization expenses (Note 1F)                                                                  71,418
                                                                                                    -----------------
       Total assets                                                                                      159,029,986

Liabilities
    Payable for investments purchased                                        $       5,498,315
    Options written, at value (premiums received $937,153)                             572,997
    Accrued investment advisory fee (Note 2)                                            92,370
    Accrued trustee fees                                                                   772
    Accrued expenses and other liabilities                                             116,085
                                                                               ----------------
       Total liabilities                                                                                   6,280,539
                                                                                                    -----------------

Net Assets                                                                                        $      152,749,447
                                                                                                    =================
 
Net Assets consist of
    Net proceeds from capital contributions and withdrawals                                       $      151,273,410
    Unrealized appreciation (depreciation) of investments                                                  1,476,037
                                                                                                    -----------------
       Total net assets                                                                           $      152,749,447
                                                                                                    =================




<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series

                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)


Investment Income (Note 1B)
         Interest Income                                                                                   $       1,760,767
         Dividend income (net of withholding tax of $1,890)                                                           17,270
                                                                                                             ----------------
             Total income                                                                                          1,778,037

Expenses
         Investment adviser fee (Note 2)                                              $          92,370
         Trustee fees                                                                               772
         Custodian and accounting expenses                                                       44,424
         Legal and audit services                                                                 8,347
         Insurance expense                                                                          881
         Amortization of organization expenses (Note 1F)                                          2,261
         Miscellaneous                                                                            3,067
                                                                                        ----------------
             Total expenses                                                                                          152,122
                                                                                                             ----------------

                 Net investment income (loss)                                                                      1,625,915
                                                                                                             ----------------

Realized and Unrealized Gain (Loss)
         Net realized gain (loss)
             Investment security transactions                                                  (144,759)
             Financial futures                                                                   22,460
             Written options                                                                    210,120
             Foreign currency and forward foreign
                 currency exchange contracts                                                     13,181
                                                                                        ----------------
                     Net realized gain (loss)                                                                        101,002

         Change in unrealized appreciation (depreciation)
             Investment securities                                                            2,124,410
             Financial futures                                                                   28,650
             Written options                                                                     89,430
             Foreign currency transactions and forward foreign
                 currency contracts                                                            (535,326)
                                                                                        ----------------
                     Change in net unrealized appreciation (depreciation)                                          1,707,164
                                                                                                             ----------------

                     Net realized and unrealized gain (loss)                                                       1,808,166
                                                                                                             ----------------

                     Net increase (decrease) in net assets from operations                                 $       3,434,081
                                                                                                             ================




<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)


Increase (Decrease) in Net Assets:

     From operations
         Net investment income (loss)                                                $        1,625,915
         Net realized Gain (loss)                                                               101,002
         Change in net unrealized appreciation (depreciation)                                 1,707,164

                                                                                       -----------------
             Net increase (decrease) in net assets from operations                            3,434,081
                                                                                       -----------------
          

     Capital transactions -
         Assets contributed by Standish Global Fixed Income Fund at
             commencement (including unrealized depreciation of $231,127)                   149,438,650
         Contributions                                                                        1,919,917
         Withdrawals                                                                         (2,043,201)
                                                                                       -----------------
          Increase in net assets resulting from capital transactions                        149,315,366
                                                                                       -----------------

             Total increase (decrease) in net assets                                        152,749,447

Net Assets:
     At beginning of period                                                                         ---
                                                                                       -----------------

     At end of period                                                                $      152,749,447
                                                                                       =================

</TABLE>


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series

                               Supplementary Data
             For the period May 3, 1996 (commencement of operations)
                        through June 30, 1996 (Unaudited)

Ratios (to average daily net assets):
     Expenses                                     0.*5%
     Net investment income                        7.*2%

Portfolio Turnover                               32%

*    Annualized


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                  Standish Global Fixed Income Portfolio Series
                          Notes to Financial Statements
                                   (Unaudited)

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

         Standish,  Ayer & Wood Master  Portfolio  (the  "Portfolio  Trust") was
         organized  as master trust fund under the laws of the state of New York
         on January 18, 1996 and is registered under the Investment  Company Act
         of 1940, as amended,  as an open-end,  management  investment  company.
         Standish Global Fixed Income Portfolio (the  "Portfolio") is a separate
         non-diversified investment series of the Portfolio Trust. The following
         is a summary of significant  accounting policies  consistently followed
         by the Portfolio 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  Portfolio  are valued at
         amortized cost. If the Portfolio  acquires a short term instrument with
         more than sixty days remaining to its maturity, it is valued at current
         market  value until the sixtieth day prior to maturity and will then be
         valued at  amortized  cost based upon the value on such date unless the
         trustees  determine  during such  sixty-day  period that amortized cost
         does not represent fair value.

     B...Repurchase agreements--
         It is the policy of the Portfolio to require the custodian bank to take
         possession,  to have  legally  segregated  in the Federal  Reserve Book
         Entry System or to have segregated  within the custodian  bank's vault,
         all  securities  held as collateral in support of repurchase  agreement
         investments.  Additionally,  procedures  have been  established  by the
         Portfolio  to  monitor  on a  daily  basis,  the  market  value  of the
         repurchase  agreements'  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
         Portfolio  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...Income Taxes--
         The Portfolio is treated as a partnership for federal tax purposes.  No
         provision  is made by the  Portfolio  for federal or state taxes on any
         taxable income of the Portfolio  because each investor in the Portfolio
         is ultimately  responsible for the payment of any taxes.  Since some of
         the  Portfolio`s  investors are  regulated  investment  companies  that
         invest all or substantially  all of their assets in the Portfolio,  the
         Portfolio   normally   must   satisfy   the   source  of   income   and
         diversification   requirements   applicable  to  regulated   investment
         companies  (under the Code) in order for its investors to satisfy them.
         The Portfolio  will allocate at least annually among its investors each
         investor's distributive share of the Portfolio's net investment income,
         net realized capital gains,  and any other items of income,  gain, loss
         deduction or credit.


<PAGE>

    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.

     F...Deferred organization expense--
         Costs incurred by the Portfolio in connection with its organization and
         initial  registration  are being  amortized  on a  straight-line  basis
         through April, 2001.

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

         The investment advisory fee paid to Standish  International  Management
         Company,   L.P.   (SIMCO)   for   overall   investment   advisory   and
         administrative  services is paid  quarterly at the annual rate of 0.40%
         of the  Portfolio's  average daily net assets.  The advisory  agreement
         provides that if the total annual  operating  expenses of the Portfolio
         (excluding brokerage commissions,  taxes and extraordinary expenses) in
         any fiscal  year  exceed  0.65% of the  Portfolio's  average  daily net
         assets, the compensation due the adviser shall be reduced by the amount
         of the  excess.  The  Portfolio  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
         Portfolio  from the  investment  adviser.  Certain of the  trustees and
         officers of the Portfolio 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>       
U.S. Government Securities                              $4,587,246           $7,360,656
                                                ===================  ===================

Investments (non-U.S. government securities)           $41,129,546          $42,348,464
                                                ===================  ===================

</TABLE>

(4) ....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, were as follows:

      Aggregate cost                                               $149,354,048
                                                             ===================

       Gross unrealized appreciation                                 $3,070,119
       Gross unrealized depreciation                                 (2,391,957)
                                                             -------------------
            Net unrealized appreciation (depreciation)                 $678,162
                                                             ===================

<PAGE>


(5).....Financial Instruments:

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

         Premiumsreceived 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  Portfolio is  exercised,  the premium  reduces the cost
         basis of the securities purchased by the Portfolio. The Portfolio, as a
         writer  of an  option,  has no  control  over  whether  the  underlying
         securities may be sold (call) or purchased  (put) and as a result bears
         the market risk of an  unfavorable  change in the price of the security
         underlying the written option.  A summary of such  transactions for the
         period May 3, 1996 through June 30, 1996 is as follows:


<TABLE>
<CAPTION>
                                                                 Written Put Option Transactions
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                       Number
                                                                                    of Contracts             Premiums
                                                                                 -------------------     ------------------

<S>                                                                                      <C>                       <C>    
Outstanding, beginning of period                                                         7            $            169,988
       Options written                                                                   7                         158,978
       Options exercised                                                                 0                               0
       Options expired                                                                  (1)                        (21,519)
       Options closed                                                                   (1)                        (21,255)
                                                                                 -------------------     ------------------

Outstanding, end of period                                                               12           $            286,192
                                                                                 ===================     ==================

                                                                 Written Call Option Transactions
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                       Number
                                                                                    of Contracts             Premiums
                                                                                 -------------------     ------------------

Outstanding, beginning of period                                                         9            $            278,244
       Options written                                                                   5                          91,109
       Options exercised                                                                 0                               0
       Options expired                                                                  (1)                        (41,040)
       Options closed                                                                   (1)                         (6,397)
                                                                                 -------------------     ------------------

Outstanding, end of period                                                               12           $            321,916
                                                                                 ===================     ==================

                                                                      Written Cross Currency Option Transactions
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                       Number
                                                                                    of Contracts             Premiums
                                                                                 -------------------     ------------------

Outstanding, beginning of period                                                         5            $            214,410
       Options written                                                                   5                         260,750
       Options exercised                                                                 0                               0
       Options expired                                                                   0                               0
       Options closed                                                                   (3)                       (146,115)
                                                                                 -------------------     ------------------

Outstanding, end of period                                                               7            $            329,045
                                                                                 ===================     ==================

</TABLE>



<PAGE>

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

         At June 30, 1996,  the  Portfolio  held the following  forward  foreign
         currency and cross currency exchange contracts:

Forward Foreign Currency Contracts
- --------------------------------------------------
<TABLE>
<CAPTION>

                               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>    
German Deutsche Mark         11,889,652       8/21/96-11/7/96            $7,847,736              $7,831,732            $16,004
Finnish Markka               14,198,311       7/29/96-8/27/96             3,064,801               3,099,946            (35,145)
French Franc                 34,617,798       8/7/96-10/23/96             6,745,707               6,705,166             40,541
British Pound Sterling          984,488          7/3/96                   1,527,160               1,518,080              9,080
Italian Lira              6,253,415,450      6/28/96-7/2/96               4,074,002               4,067,338              6,665
Japanese Yen                948,259,990       8/14/96-8/23/96             8,713,757               9,022,376           (308,619)
Netherland Guilder            1,421,723          8/26/96                    835,494                 868,281            (32,787)
Norwegian Krone              16,577,694       9/30/96-1/13/97             2,553,207               2,539,598             13,609
Swedish Krona                19,301,678       7/23/96-8/19/96             2,902,951               2,895,123              7,828
European Currency Unit        1,716,736      8/9/96-10/4/96               2,141,208               2,143,179             (1,971)
                                                                 -------------------   ---------------------   ----------------
                                                                        $40,406,023             $40,690,818          ($284,795)
                                                                 ===================   =====================   ================

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

Australian Dollars            3,046,703          8/6/96                  $2,389,968              $2,409,942            $19,974
Canadian Dollar               3,183,560      8/9/96-9/25/96               2,336,644               2,336,935                291
German Deutsche Mark         22,744,293       7/25/96-11/8/96            15,015,265              15,304,059            288,795
Danish Krone                 68,954,869       8/16/96-11/6/96            11,779,688              12,098,526            318,838
Spanish Peseta              734,114,649       7/29/96-9/23/96             5,705,802               5,688,465            (17,337)
Finnish Markka               30,434,871       8/26/96-11/18/96            6,594,214               6,578,551            (15,663)
French Franc                 49,525,854       8/7/96-10/24/96             9,656,773               9,817,531            160,758
British Pound Sterling       10,410,892      7/3/96-9/30/96              16,144,526              15,828,292           (316,234)
Irish Pound                   2,886,057      11/18/96-11/22/96            4,609,494               4,526,246            (83,247)
Italian Lira             22,605,489,541       7/2/96-1/2/97              14,655,241              14,377,807           (277,434)
Japanese Yen              1,573,465,172       8/13/96-9/13/96            14,459,514              15,185,422            725,908
Netherland Guilder            1,421,723          8/26/96                    835,494                 882,400             46,906
Norwegian Krone              48,311,317      7/2/96-1/13/97               7,440,655               7,448,286              7,632
New Zealand Dollars           6,736,804       7/10/96-8/14/96             4,602,230               4,518,258            (83,973)
Swedish Krona                80,161,386       7/23/96-12/17/96           12,055,750              11,845,214           (210,536)
Thai Baht                    38,000,000         10/22/96                  1,496,014               1,480,327            (15,687)
European Currency Unit        2,457,243      8/9/96-10/3/96               3,064,427               3,085,429             21,002
                                                                 -------------------   ---------------------   ----------------
                                                                       $132,841,697            $133,411,690           $569,993
                                                                 ===================   =====================   ================

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         $1,248,182     Spanish Peseta               $1,277,121          7/18/96                   $28,938
German Deutsche Mark          3,902,757     Finnish Markka                4,012,386      7/25/96-8/30/96               109,629
Finnish Markka                3,894,950     Deutsche Mark                 3,844,975      7/25/96-7/29/96               (49,976)
Finnish Markka                  652,678     Swedish Krona                   707,309           1/8/97                    54,630
French Franc                  2,781,578     Deutsche Mark                 2,776,016           8/7/96                    (5,562)
Netherlands Guilder           2,936,128     Danish Krone                  2,952,097          8/16/96                    15,969
Netherlands Guilder           1,906,155     Norwegian Krone               1,909,234          9/25/96                     3,080
Swedish Krona                   709,656     Finnish Markka                  652,678           1/8/97                   (56,977)
                        ----------------                         -------------------                           ----------------
                            $18,032,084                                 $18,131,815                                    $99,731
                        ================                         ===================                           ================
                                                                                        

</TABLE>

<PAGE>

 .........Futures contracts--
         The  Portfolio  may enter  into  financial  futures  contracts  for the
         delayed sale or delivery of securities or contracts  based on financial
         indices at a fixed price on a future date. The Portfolio 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 Portfolio each day, dependent on the daily fluctuations
         in the value of the underlying security, and are recorded for financial
         statement  purposes  as  unrealized  gains or losses by the  Portfolio.
         There are several risks in connection with the use of futures contracts
         as a hedging device. The change in value of futures contracts primarily
         corresponds with the value of their underlying  instruments or indices,
         which  may  not   correlate   with  changes  in  the  value  of  hedged
         investments.  In addition, there is the risk that the Portfolio may not
         be able to enter  into a closing  transaction  because  of an  illiquid
         secondary   market.   The  Portfolio  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 Portfolio held the following futures contracts:

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

<S>                                             <C>                <C>                     <C>                     <C>   
Australian 10 year (10 contracts)              Short               09/17/96                 ($942,037)              $2,301
British Pound (16 contracts)                    Long               09/02/96                 1,323,260               29,260
                                                                                   -------------------   ------------------
                                                                                             $381,223              $31,561
                                                                                   ===================   ==================

</TABLE>



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

 .........Interest rate swap contracts--
         Interest rate swaps involve the exchange by the Portfolio  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 Portfolio 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 Portfolio anticipates purchasing at a later
         date.  At  June  30,  1996,  there  were  no open  interest  rate  swap
         contracts.



<PAGE>



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