STANDISH AYER & WOOD INVESTMENT TRUST
N-30D, 1997-03-10
Previous: LANDS END INC, S-3/A, 1997-03-10
Next: OAK TREE MEDICAL SYSTEMS INC, 8-K/A, 1997-03-10




                     Standish, Ayer & Wood Investment Trust
                        Standish Fixed Income Fund Series
                     Financial Statements for the Year Ended
                                December 31, 1996

<PAGE>

January 27, 1997

Dear Standish, Ayer & Wood Investment Trust Shareholder:

I am writing to provide you with a review of  development  at  Standish,  Ayer &
Wood as they relate to the  activities of the  Investment  Trust.  The financial
markets in 1996  provided  another  very fine year for our  clients.  Investment
returns were quite favorable. U.S. stocks had another excellent year on top of a
sensational  1995,  and U.S.  bonds  generally  earned  the  coupon,  a somewhat
surprising  development  given the very high bond returns of the previous  year.
Selected  international stocks and hedged international bonds also recorded very
high returns,  the latter  benefitting from protection  against currency loss as
the dollar  appreciated.  In addition to the  positive  market  returns,  we are
delighted  to report  that in  virtually  all of the asset  classes  in which we
operate,  the Standish  management  efforts added value compared to the relevant
benchmarks.

During this period in which our clients fared  exceptionally well, Standish also
had a successful  year. Our assets under management grew modestly to $30 billion
as new business  offset some  account  losses.  We  attribute a slightly  higher
attrition  of  accounts  to  a  wave  of  corporate  mergers  and  pension  fund
restructuring,  changes in asset allocation, and higher turnover in public funds
where political considerations are sometimes paramount. Substantial increases in
assets occurred in small capitalization U.S. equities where asset growth has met
our self-imposed  limits,  management for high net worth individuals through our
private client group,  and mutual funds where aggregate  assets under management
now total $4.2  billion.  One of the  distinctive  features  of  Standish is the
longevity  of many of our client  relationships.  We continue to work with three
insurance  company  clients which  retained  Standish in 1934,  1940,  and 1955,
respectively.  And it was with great  pleasure  that in 1996 we  celebrated  our
twenty-fifth year of service to American Telephone.

We have also grown  significantly as an enterprise.  At the end of the year, our
organization  had  213  members  (versus  198  at  the  end  of  1995).  We  are
particularly proud that 50 of the staff members are Chartered Financial Analysts
(CFAs) or the equivalent.  Our investment team has had only minimal turnover. At
midyear, Dave Murray, a Director and Treasurer, elected to take early retirement
after  twenty-two  years of  distinguished  service.  With that  exception,  the
directorship  remains  unchanged,  with 22 of us  continuing  as  owners  of the
business.

In our letter a year ago, we mentioned our  dissatisfaction  with our efforts in
managing international equity portfolios.  We are particularly pleased to report
that not only has performance  improved,  but we have brought aboard Remi Browne
as the leader of our effort.  Remi,  who was elected Vice  President of Standish
and SIMCO in September, has had long experience in adding value to international
equity portfolios at State Street Bank in Boston, and more recently at Ark Asset
Management in New York.

During 1996, we introduced a number of new products.  After extensive  research,
we  began  a  quantitatively   based  program  to  manage   international  small
capitalization equities. The results have been exceedingly favorable to date. As
our existing  Standish  International  Equity Fund was altered to include  stock
selection,  we have  begun a new  investment  discipline  designed  to  focus on
country  selection.  Due to the  increasing  appetite of investors  for absolute
returns,  we have introduced a duration neutral bond strategy with the objective
of  delivering  relatively  high returns with very limited  volatility  by using
derivatives to mitigate interest rate risk.  Finally, we had concluded some time
ago that in our style of U.S.  small  capitalization  equities  --  particularly
given  the  focus on "micro  caps" -- there is a finite  amount we could  manage
effectively  without risking liquidity or high transaction  costs.  Accordingly,
having  grown close to our asset  target,  we have closed the Small Cap Fund and
have introduced the Standish Small  Capitalization  Equity Fund II with the same
management  style applied to companies  with a median market  capitalization  of
$500 million.

Fulfilling  your  objectives as our client must be our first  priority.  To that
end, we are honing our  research and the  implementation  of what we believe are
solid, durable investment philosophies.


<PAGE>

We are also making  efforts to diversify our  organization  from a dependence on
bond management.  Our activities are both internal -- designing new products and
marketing  programs  -  and  external  --  looking  to  acquisitions,  strategic
partnership  relationships,  and the  acquisition of minority  interests.  Among
other  initiatives  designed to diversify  our product and client base,  we have
begun a  partnership  relationship  as well as an  equity  interest  in  Cypress
Investments,  Inc.,  an effort  designed  to acquire  and manage  bank-sponsored
mutual funds on a private label basis.

We are confident that we have the people, resources,  investment technology, and
organizational  stability  to  succeed.  While  both the  investment  world  and
Standish  are  changing  at  an  accelerating  pace,  the  successful   business
principles we have applied for many decades are still intact.  Most importantly,
we believe that we are in partnership  with our clients to meet their  financial
needs.  We are  dedicated to working hard to fulfill  your  expectations  in the
years ahead, and we are confident we can achieve your and our objectives.

Sincerely yours,





Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc.

<PAGE>


                              Management Discussion
In sharp  contrast to the stellar  returns of 1995,  the bond market had a tough
year in 1996 as fears of an overheating economy made many fixed income investors
nervous.  Over the course of the year,  the yield of the 30-year  Treasury  rose
from its low of 5.95% at the  beginning  of the year to a high in early  July of
7.20%,  ending in mid range at 6.64%. With shorter  maturities  holding up best,
the broad domestic bond market indices provided  disappointing  total returns of
roughly 2% to 4%. Against this backdrop, the Standish Fixed Income Fund provided
a good relative  return of 5.48% versus 3.61% and 2.91% for the Lehman  Brothers
Aggregate and Government/Corporate Indices, respectively.

1996  started  off on a weak note.  The first and second  quarters  for the U.S.
Treasury  market were very  difficult as investors  reacted to economic  reports
that  suggested  a rapidly  expanding  economy.  Consumer  confidence,  auto and
housing  sales,  new  orders and the much  anticipated  employment  reports  all
contributed  to the  sell-off.  The second  half of the year was much  better as
fears of a runaway economy subsided, inflation statistics continued to show very
little to worry about, and the election preserved the status quo. Above all, the
Federal  Reserve did not raise the discount rate. The overseas bond markets were
much more investor friendly as weakening  economies and increasing  unemployment
across Europe and Japan led to solid returns all year.

The fund's  positive  relative  return was the result of a number of  strategies
that worked well throughout the year. Most importantly, the fund's allocation to
nondollar bonds was maintained for the entire year and contributed significantly
to  outperformance.  The strategy of focusing on the higher  yielding  countries
proved  especially  beneficial as the political  commitment to European Monetary
Union  (EMU)  resulted  in a  convergence  of  yield  spreads  to  Germany.  Our
proclivity  to  hedge  currencies  also  added  to  performance  as  the  dollar
appreciated.

An  overweighting in corporate bonds and solid security  selection  particularly
among medium grade issuers also added to results.  The mortgage sector performed
well  during the first  half of the year and  finished  well  despite a rallying
market. We started to trim our mortgage allocation as the year ended in favor of
U.S.
Treasuries and corporate bonds.

Since May 3, 1996 -- the date of conversion -- the assets of the Standish  Fixed
Income Fund have been invested in a "Portfolio"  having  substantially  the same
investment  objective,  policies and restrictions as the corresponding fund. The
fund in which you are  invested  is now  considered  a  "Spoke,"  sharing in the
activities of the Portfolio proportionately according to its relative size.

As always,  we thank you for your continued  confidence as shareholders and hope
that this  information  is helpful to you in reviewing  your overall  investment
strategies.


Caleb F. Aldrich

<PAGE>


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

     Comparison of Change in Value of $100,000 Investment in Standish Fixed
                                  Income Fund,
               Lehman Gov't/Corp Index and Lehman Aggregate Index


The following is a description  of the graphical  chart omitted from  electronic
format:

This line chart shows the  cumulative  performance  of the Standish Fixed Income
Fund compared with the Lehman  Gov't/Corp  Index and Lehman  Aggregate Index for
the  period  March  30,  1987  to  December  31,  1996,  based  upon a  $100,000
investment.  Also  included are the average  annual total  returns for one year,
five year, and since inception.
 



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


                       Statement of Assets and Liabilities
                                December 31, 1996

<TABLE>
<CAPTION>
Assets:
<S>                                                                            <C>                        <C>               
     Investment in Standish  Fixed Income Portfolio (Portfolio) at value (Note 1A)                        $    2,616,111,481
     Receivable for Fund shares sold                                                                              11,189,329
     Other assets                                                                                                     65,572
                                                                                                            -----------------
        Total assets                                                                                           2,627,366,382

Liabilities
     Distribution payable                                                             $     17,828,221
     Payable for Fund shares redeemed                                                        5,885,122
     Accrued expenses and other liabilities                                                     24,770
                                                                                        ---------------
        Total liabilities                                                                                         23,738,113
                                                                                                            -----------------

Net Assets                                                                                                $    2,603,628,269
                                                                                                            =================
 
Net Assets consist of:
     Paid-in capital                                                                                      $    2,567,721,565
     Undistributed net investment income (loss)                                                                    5,299,151
     Accumulated net realized gain (loss)                                                                         (1,219,259)
     Net unrealized appreciation (depreciation)                                                                   31,826,812
                                                                                                            =================
        Total                                                                                             $    2,603,628,269
                                                                                                            =================

Shares of beneficial interest outstanding                                                                        126,807,250
                                                                                                            =================

Net asset value, offering price and redemption price per share                                            $           20.53
                                                                                                            =================
     (Net assets / shares outstanding)

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Fixed Income Fund

                             Statement of Operations
                      For the Year Ended December 31, 1996

Investment Income (Note 1B):
     Interest income                                                                                        $     57,577,069
     Dividend income (net of withholding tax expense of $8,394)                                                      669,192
     Interest income allocated from Portfolio                                                                    118,492,713
     Dividend income allocated from Portfolio                                                                      3,449,029
     Expenses allocated from Portfolio                                                                            (5,959,995)
                                                                                                              ---------------
        Total income                                                                                             174,228,008

     Expenses -
        Investment Advisory Fee (Note 3)                                               $       2,493,743
        Trustee fees                                                                              50,635
        Accounting, custody, and transfer agent fees                                             231,955
        Legal and audit fees                                                                     204,942
        Insurance                                                                                 20,524
        Miscellaneous                                                                             90,402
                                                                                         ----------------
            Total expenses                                                                                         3,092,201
                                                                                                              ---------------
               Net investment income (loss)                                                                      171,135,807
                                                                                                              ---------------

Realized and Unrealized Gain (Loss):

     Net realized gain (loss) from:
               Investment security transactions                                               13,818,375
               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                                               (2,396,986)
               Financial futures                                                                 459,448
               Written option transactions                                                     5,492,345
               Foreign currency and forward foreign currency contracts                        (1,683,196)
                                                                                         ----------------

     Net realized gain (loss)                                                                                     21,284,879

     Change in unrealized appreciation (depreciation) of investments from:
            Investment security transactions                                                (145,526,933)
            Financial futures                                                                     14,559
            Written option transactions                                                          560,849
            Foreign currency and forward foreign currency contracts                              648,048
            From Portfolio                                                                    87,004,141
                                                                                         ----------------
     Net change in unrealized appreciation (depreciation)                                                        (57,299,336)
            Net realized and unrealized gain (loss)                                                              (36,014,457)
                                                                                                              ---------------
            Net increase (decrease) in net assets resulting from operations                                 $    135,121,350
                                                                                                              ===============


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

                       Statements of Changes in Net Assets


                                                                                       Year Ended               Year Ended
                                                                                 December 31, 1996          December 31, 1995
                                                                               ----------------------     -----------------------
Increase (Decrease) in Net Assets:
From operations
     Net investment income                                                   $           171,135,807    $            145,836,911
     Net realized gain (loss)                                                             21,284,879                  23,525,323
     Change in net unrealized appreciation (depreciation)                                (57,299,336)                166,624,878
                                                                               ----------------------
                                                                                                          -----------------------
        Net increase (decrease) in net assets from operations                $           135,121,350    $            335,987,112
                                                                               ----------------------     -----------------------
 
Distributions to shareholders
     From net investment income                                              $          (176,422,831)   $           (142,241,343)
                                                                               ----------------------     -----------------------

Fund share (principal) transactions, (Note 6)
     Net proceeds from sale of shares                                        $           425,224,438    $            569,023,301
     Net asset value of shares issued to shareholders
        in payment of distributions declared                                             130,822,616                 100,609,209
     Cost of shares redeemed                                                            (178,224,191)               (239,204,674)
                                                                               ----------------------
                                                                                                          -----------------------
Increase (decrease) in net assets from Fund share transactions               $           377,822,863    $            430,427,836
                                                                               ----------------------
                                                                                                          -----------------------

        Net increase (decrease) in net assets                                $           336,521,382    $            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      $         2,603,628,269    $          2,267,106,887
                                                                               ======================     =======================
     $5,299,151 and $3,798,973 at December 31, 1996 and 1995, respectively)
</TABLE>

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Fixed Income Fund

                              Financial Highlights

<TABLE>
<CAPTION>


                                                                                             Year Ended December 31,
                                                        ------------------------------------------------------------------
                                                           1996 (3)            1995             1994              1993     
                                                        -------------     -------------     ------------     ------------- 

<S>                                                 <C>               <C>               <C>              <C>               
Net asset value - Beginning of period               $           20.92 $           18.91 $          21.25 $           20.55 
                                                        -------------     -------------     ------------     ------------- 

Income from investment operations:
     Net investment income                                      $1.46             $1.35            $1.25             $1.50 
     Net realized and unrealized gain
        (loss) on investments                                   (0.37)             2.08            (2.29)             1.45 

                                                        -------------     -------------     ------------     ------------- 
Total from investment operations                                $1.09             $3.43           ($1.04)            $2.95 
                                                        -------------     -------------     ------------     ------------- 

Less distributions to shareholders:
     From net investment income                                ($1.48)           ($1.42)          ($1.10)           ($1.51)
     In excess of net investment income                    -                 -                 -                     (0.04)
     From net realized gains on investments                -                 -                     (0.04)            (0.70)
     From paid-in capital                                  -                 -                     (0.16)       -          
                                                        ------------     -------------     ------------     -------------  
        Total distributions declared to shareholders           ($1.48)           ($1.42)          ($1.30)           ($2.25)
                                                                        -------------     ------------     -------------   
                                                        -------------

     Net asset value - end of period                $           20.53 $           20.92 $          18.91 $           21.25 
                                                        =============     =============     ============     ============= 

Total Return                                                     5.48%            18.54%           -4.86%            14.64%

Ratios (to average daily net assets)/Supplemental Data:
     Expenses (1)                                                0.38%             0.38%            0.38%             0.40%
     Net investment income                                       7.13%             7.80%            7.25%             7.07%

     Portfolio Turnover (2)                                       49%              132%             122%              150% 


Net assets, end of year (000 omitted)               $      2,603,628    $    2,267,107    $   1,642,933    $    1,307,099  


*    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 December 31, 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.
(3)  Calculated based on average shares outstanding.


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Fixed Income Fund

                              Financial Highlights
                                  (continued)


                                                             Year Ended December 31,
                                                           ---------------------------
                                                              1992 *           1991
                                                           -----------     -----------

Net asset value - Beginning of period                  $         20.96 $         19.56
                                                           -----------     -----------

Income from investment operations:
     Net investment income                                       $1.59           $1.68
     Net realized and unrealized gain
        (loss) on investments                                    (0.18)           1.66

                                                           -----------     -----------
Total from investment operations                                 $1.41           $3.34
                                                           -----------     -----------

Less distributions to shareholders:
     From net investment income                                 ($1.52)         ($1.49)
     In excess of net investment income                      -
     From net realized gains on investments                      (0.30)          (0.45)
     From paid-in capital                                    -
                                                          -----------     -----------
        Total distributions declared to shareholders            ($1.82)         ($1.94)
                                                         -----------     -----------
                                                       

     Net asset value - end of period                   $         20.55 $         20.96
                                                           ===========     ===========

Total Return                                                      6.88%          17.65%

Ratios (to average daily net assets)/Supplemental Data:
     Expenses (1)                                                 0.41%           0.46%
     Net investment income                                        7.61%           8.28%

     Portfolio Turnover (2)                                       217%            176%


Net assets, end of year (000 omitted)                    $    919,909    $    631,457


*    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 December 31, 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.
(3)  Calculated based on average shares outstanding.


</TABLE>


<PAGE>

                           Notes to Financial Statements

(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 December 31, 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--
         The Fund records its  investments in the Portfolio at value.  Valuation
         of  securities  held 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.

     D...Other-
         All net investment  income and realized and unrealized gains and losses
         of each Portfolio are allocated pro rata among its respective investors
         in the Portfolio.

(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  reinvested  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   between  paid-in  capital,   undistributed  net
         investment income and accumulated net realized gain (loss).


<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. SA&W has voluntarily agreed
         to limit total  annual  operating  expenses  of the Fund and  Portfolio
         (excluding brokerage commissions,  taxes and extraordinary expenses) to
         0.38% 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 SA&W or to its officers,  all of
         whom  receive  remuneration  for their  services to the Fund from SA&W.
         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


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

Non-U.S. government securities          $416,284,103         $379,043,531
                                   ==================   ==================




(5)       Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the  period  from  May  3,  1996  to  December   31,  1996   aggregated
         $2,562,639,030 and $151,384,941, 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>

                                                                               Period Ended December 31, 1996

                                                                                 1996                 1995
                                                                           ------------------  -------------------

<S>                                                                               <C>                  <C>       
Shares sold                                                                       20,679,081           28,240,659
Shares issued in payment of distributions declared                                 6,418,558            4,933,561
Shares reacquired                                                                 (8,638,095)         (11,707,017)
                                                                           ==================  ===================
       Net increase (decrease)                                                    18,459,544           21,467,203
                                                                           ==================  ===================


</TABLE>


(7).....Financial Instruments:

         Prior to the Fund's  contribution of investable assets to the Portfolio
         on May 3,  1996,  the  following  instruments  were  used  for  hedging
         purposes and were used to enhance potential gain in circumstances where
         hedging was not  involved.  The nature,  risks and  objectives of these
         investments  are set forth  more  fully in the  Fund's  Prospectus  and
         Statement  of  Additional  Information.  The Fund traded 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 Fund used options to hedge against risks of market
         exposure and changes in security prices and foreign currencies, as well
         as to enhance returns.  Options,  both held and written by the Fund are
         reflected in the  accompanying  Statement of Assets and  Liabilities at
         market value.  Premiums  received from writing options which expire are
         treated as realized gains. Premiums received from writing options which
         are exercised or are closed are added to or offset against the proceeds
         or amount paid on the  transaction  to determine  the realized  gain or
         loss.  If a put option  written by the Fund is  exercised,  the premium
         reduces the cost basis of the  securities  purchased  by the Fund.  The
         Fund,  as 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  January 1, 1996 through May 3, 1996 is as
         follows:

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

Outstanding, beginning of period                        5              $41,775
      Options written                                  14            1,458,659
      Options exercised                                (3)            (229,294)
      Options expired                                  (6)            (346,698)
      Options closed                                   (1)             (37,976)
                                        ------------------   ------------------
Outstanding, prior to conversion                        9              886,446
      Options contributed to Portfolio                 (9)            (886,446)
                                        ------------------   ------------------
Outstanding, end of period                              0                   $0
                                        ==================   ==================


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

Outstanding, beginning of period                      4             $824,687
      Options written                                17            1,687,282
      Options exercised                               0                    0
      Options expired                                (6)          (1,066,295)
      Options closed                                 (4)            (546,547)
                                      ------------------   ------------------
Outstanding, prior to conversion                     11              899,127
      Options contributed to Portfolio              (11)            (899,127)
                                      ------------------   ------------------
Outstanding, end of period                            0                   $0
                                      ==================   ==================

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

Outstanding, beginning of period                      3             $327,525
      Options written                                 4              222,641
      Options exercised                               0                    0
      Options expired                                 0                    0
      Options closed                                 (2)             (91,982)
                                      ------------------   ------------------
Outstanding, prior to conversion                      5              458,184
      Options contributed to Portfolio               (5)            (458,184)
                                      ------------------   ------------------
Outstanding, end of period                            0                   $0
                                      ==================   ==================




<PAGE>

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

         Prior to May 3,  1996,  the  Fund  could  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 were used by the Fund primarily to protect the value
         of the Fund's foreign securities from adverse currency movements.

 .........Futures contracts--
         Prior to May 3, 1996,  the Fund  could  enter  into  financial  futures
         contracts  for the delayed sale or delivery of  securities or contracts
         based on financial  indices at a fixed price on a future date. The Fund
         was required to deposit either in cash or securities an amount equal to
         a certain percentage of the contract amount.  Subsequent  payments were
         made  or  received  by the  Fund  each  day,  dependent  on  the  daily
         fluctuations in the value of the underlying security,  and are recorded
         for financial  statement  purposes as unrealized gains or losses by the
         Fund.  There are several  risks in  connection  with the use of futures
         contracts as a hedging device. The change in value of futures contracts
         primarily corresponds with the value of their underlying instruments or
         indices,  which may not  correlate  with changes in the value of hedged
         investments.  The Fund  entered  into  financial  futures  transactions
         primarily to manage its  exposure to certain  markets and to changes in
         security prices and foreign currencies.



<PAGE>

                         Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of Standish  Fixed Income Fund:  We have audited the  accompanying  statement of
assets and liabilities of Standish, Ayer & Wood Investment Trust: Standish Fixed
Income Fund (the "Fund"),  as of December 31, 1996, and the related statement of
operations  for the year then ended,  the statement of changes in net assets for
each of the two years then ended and the  financial  highlights  for each of the
four years in the period then ended.  These  financial  statements and financial
highlights are the responsibility of the Fund's  management.  Our responsibility
is to express an opinion on these financial  statements and financial highlights
based on our audits.  The financial  highlights  for the year ended December 31,
1992,  presented  herein,  were audited by other auditors,  whose report,  dated
February  12,  1993,   expressed  an  unqualified   opinion  on  such  financial
highlights.  We  conducted  our audits in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain  reasonable  assurance  about  whether the  financial  statements  and
financial  highlights  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion. In our opinion, the financial
statements and financial  highlights  referred to above present  fairly,  in all
material respects,  the financial  position of Standish,  Ayer & Wood Investment
Trust:  Standish  Fixed Income Fund as of December 31, 1996,  the results of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years then ended and the financial highlights for each of the four years
in the period then ended,  in  conformity  with  generally  accepted  accounting
principles.

Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 25, 1997

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                         Standish Fixed Income Portfolio
                            Portfolio of Investments
                                December 31, 1996

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

BONDS and NOTES - 95.7%

Asset Backed - 2.4%
- --------------------------------------------------------------------
<S>                                                           <C>    <C>                          <C>                   <C>        
Advanta Home Equity Trust Loan 1991-1A                         9.00%   2/25/2006                      1,911,107            1,974,935
AFC Home Equity Loan Trust 1993-2                              6.00    1/20/2013                        118,022              115,403
Contimortgage Home Equity 1994-5 A2                            9.07    10/15/2009                    12,185,686           12,355,143
Contimortgage Home Equity 1995 IA                              8.60    2/15/2010                      5,421,347            5,475,560
Old Stone Credit Corp. Home Equity Trust 1992-3 A2             6.30    9/25/2007                        514,344              510,487
Old Stone Credit Corp. Home Equity Trust 1992-4 Cl A           6.55    11/25/2007                       111,947              111,649
The Money Store Home Equity 1992-B                             6.90    7/15/2007                        588,015              588,015
The Money Store Home Equity 1994-DA4                           8.75    9/15/2020                      3,250,000            3,392,188
The Money Store Home Equity 1996-B A5                          7.18    2/15/2015                     18,638,000           18,859,326
UCFC Home Equity Loan Trust 1994 BA-6                          7.10    3/10/2023                      1,670,922            1,682,409
UCFC Home Equity Loan Trust 1994-D A4                          8.78    2/10/2016                     16,562,000           17,198,602
                                                                                                                   -----------------
                                                                                                                          62,263,717
                                                                                                                   -----------------

Collateralized Mortgage Obligations - 0.2%
- --------------------------------------------------------------
FNMA P/O Trust 108                                             0.00    3/01/2020                      1,597,535            1,257,450
Merrill Lynch Investment Trust 1995-C2                         7.94    6/15/2021                      2,784,813            2,640,351
Midstate Trust II A3                                           9.35    4/01/1998                        450,000              459,844
Veterans Affairs 1992-1 Cl D                                   7.75    12/15/2014                        50,000               50,875
                                                                                                                   -----------------
                                                                                                                           4,408,520
                                                                                                                   -----------------

Corporate - 31.3%
- --------------------------------------------------------------

Basic Industry - 1.4%
- --------------------------------------------------------------
AK Steel Holding Corp.                                        10.75    4/01/2004                     17,575,000           19,112,813
Brascan Ltd.                                                   7.38    10/01/2002                     9,475,000            9,493,287
Domtar Inc.                                                    9.50    8/01/2016                      6,550,000            7,164,063
                                                                                                                   -----------------
                                                                                                                          35,770,163
                                                                                                                   -----------------
Capital Goods - 1.2%
- --------------------------------------------------------------
American Standard Sr Notes                                    10.88    5/15/1999                     15,350,000           16,251,813
Conseco Finance Trust                                          8.70    11/15/2026                     8,450,000            8,548,612
Washington Reit Notes                                          7.25    8/13/2006                      6,225,000            6,207,321
                                                                                                                   -----------------
                                                                                                                          31,007,746
                                                                                                                   -----------------
Consumer Cyclical - 1.7%
- --------------------------------------------------------------
General Motors Acceptance Corp.                                6.50    4/25/2000                      5,075,000            5,079,669
General Motors Acceptance Corp.                                6.70    4/30/2001                     40,535,000           40,648,093
                                                                                                                   -----------------
                                                                                                                          45,727,762
                                                                                                                   -----------------

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

Consumer Stable - 0.8%
- --------------------------------------------------------------
ADT Operations                                                 8.25%   8/01/2000                      8,360,000            8,686,960
Southland Corp.                                                4.50    6/15/2004                      8,175,000            6,294,750
Southland Corp.                                                5.00    12/15/2003                     6,500,000            5,305,625
                                                                                                                   -----------------
                                                                                                                          20,287,335
                                                                                                                   -----------------
Energy - 0.4%
- --------------------------------------------------------------
Clark Oil                                                     10.50    12/01/2001                     9,325,000            9,698,000
                                                                                                                   -----------------

Financial - 17.7%
- --------------------------------------------------------------
Aames Financial Corp.                                          9.13    11/01/2003                    10,175,000           10,327,625
Advanta Corp.                                                  7.00    5/01/2001                      5,850,000            5,862,402
Anchor Bancorp                                                 8.94    7/09/2003                      7,325,000            7,508,125
Bank America Corp. Capital Securities 144A                     7.70    12/31/2026                    11,400,000           11,088,438
Bank United Corp.                                              8.05    5/15/1998                     10,000,000            9,810,000
Bankboston Capital Trust 144A                                  8.25    12/15/2026                    13,425,000           13,662,623
Barnett Banks Capital Securities 144A                          8.06    12/01/2026                     9,350,000            9,443,968
Bayview Capital 144A                                           8.42    6/01/1999                     11,000,000           11,206,250
Capital One Bank Co.                                           5.95    2/15/2001                     10,000,000            9,658,400
Capital One Bank Co.                                           6.39    6/29/1998                        250,000              250,035
Capital One Bank Co.                                           6.84    6/13/2000                      8,675,000            8,684,716
Capital One Bank Co.                                           6.88    4/24/2000                      2,550,000            2,556,452
Capital One Bank Co.                                           7.00    4/30/2001                      5,000,000            5,016,100
Capital One Bank Co.                                           7.35    6/20/2000                      6,250,000            6,346,125
Chartwell Re Holdings                                         10.25    3/01/2004                      3,058,000            3,260,593
Coast Federal Bank                                            13.00    12/31/2002                     5,000,000            5,537,500
Commercial Federal                                             7.95    12/01/2006                     2,250,000            2,247,188
Contifinacial Corp.                                            8.38    8/15/2003                     10,225,000           10,469,889
Corestates Capital CFL 144A                                    8.00    12/15/2026                     6,975,000            6,958,888
Enterprise Corp.                                               7.00    6/15/2000                      8,225,000            8,324,523
Equitable Life                                                 6.95    12/01/2005                    10,475,000           10,275,766
First Chicago Corp Notes 144A                                  7.75    12/01/2026                    11,825,000           11,703,676
First Nationwide                                               9.13    1/15/2003                      5,500,000            5,589,375
First Nationwide                                              12.25    5/15/2001                     13,200,000           14,850,000
First Nationwide Escrow 144A                                  10.63    10/01/2003                    18,000,000           19,350,000
First USA Bank                                                 5.75    1/15/1999                        200,000              197,320
First USA Bank                                                 5.85    2/22/2001                        250,000              240,073
First USA Bank                                                 7.00    8/20/2001                      4,650,000            4,691,897
Goldman Sachs Inc. 144A                                        6.20    12/15/2000                    16,725,000           16,500,902
Goldman Sachs Inc. 144A                                        6.38    6/15/2000                     11,850,000           11,774,397
Goldman Sachs Inc. Group L P 144A                              6.20    2/15/2001                     15,000,000           14,759,487
Hartford National Bank Corp.                                   9.85    6/01/1999                        300,000              321,405

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

Financial - (continued)
- --------------------------------------------------------------
Irsa Parcks Cvt 144A                                           4.50%   8/02/2003                      1,050,000            1,039,500
ISP Holdings Inc. 144A                                         9.00    10/15/2003                     8,825,000            8,913,250
Liberty Mutual Insurance Co. 144A                              7.88    10/15/2026                    11,300,000           11,339,437
Liberty Mutual Insurance Co. Inc. 144A                         8.50    5/15/2025                      2,000,000            2,139,440
Meditrust                                                      7.82    9/10/2026                      5,000,000            5,180,850
Merrill Lynch & Co                                             6.00    3/01/2001                      9,705,000            9,484,017
Merrill Lynch & Co                                             6.50    4/01/2001                      6,775,000            6,757,046
Merrill Lynch & Co                                             6.70    8/01/2000                        500,000              503,450
Midtlantic Bank                                                9.88    12/01/1999                        75,000               81,549
Morgan Stanley Group Inc.                                      6.70    5/01/2001                     11,825,000           11,840,964
Reliance Group Holdings Corp.                                  9.00    11/15/2000                    17,375,000           17,809,361
Riggs National Corp.                                           9.65    6/15/2009                        125,000              143,625
Salomon Brothers Inc.                                          6.29    4/05/1999                      4,300,000            4,235,500
Salomon Brothers Inc.                                          6.63    11/30/2000                    13,625,000           13,545,021
Salomon Brothers Inc.                                          6.82    7/26/1999                      8,625,000            8,681,925
Salomon Brothers Inc.                                          7.00    5/15/1999                      2,275,000            2,292,973
Salomon Brothers Inc.                                          7.13    8/01/1999                      1,950,000            1,971,879
Salomon Brothers Inc.                                          7.25    5/01/2001                      9,190,000            9,276,937
Salomon Brothers Inc.                                          7.75    5/15/2000                      6,640,000            6,818,151
Signet Bank                                                    9.63    6/01/1999                      3,250,000            3,466,613
Smith Barney Holdings                                          6.63    6/01/2000                        300,000              300,711
TIG Holdings Inc.                                              8.13    4/15/2005                         50,000               52,520
Transamerica Capital 144A                                      7.80    12/01/2026                    17,975,000           17,435,750
Travelers Capital II                                           7.75    12/01/2036                    11,355,000           10,948,605
UCFC Home Equity Loan Trust 1996 BA-1                          7.70    1/15/2004                      7,500,000            7,488,825
Union Planters Corp 144A                                       8.20    12/15/2026                     8,200,000            8,046,824
United Companies Financial                                     7.00    7/15/1998                      5,050,000            5,067,827
United Companies Financial                                     9.35    11/01/1999                    11,175,000           11,885,395
USF&G Corp.                                                    7.00    5/15/1998                         50,000               50,439
World Financial Properties 144A                                6.91    9/01/2013                     16,862,285           16,617,255
                                                                                                                   -----------------
                                                                                                                         461,889,777
                                                                                                                   -----------------
Health Care - 1.2%
- --------------------------------------------------------------
Healthsouth Rehabilitation                                     9.50    4/01/2001                     14,975,000           15,836,063
Highwoods Properties REIT Notes                                6.75    12/01/2003                    14,950,000           14,666,997
R P Scherer Corp.                                              6.75    2/01/2004                         50,000               48,141
                                                                                                                   -----------------
                                                                                                                          30,551,201
                                                                                                                   -----------------
Real Estate - 1.9%
- --------------------------------------------------------------
Avalon Property REIT                                           7.38    9/15/2002                        175,000              177,847
Duke Realty REIT Investments                                   7.38    9/22/2005                        150,000              149,547
Healthcare Properties REIT                                     6.50    2/15/2006                      7,875,000            7,474,320
Merry Land Co. REIT                                            7.25    10/01/2002                       150,000              152,006
Shopping Center Associates                                     6.75    1/15/2004                     10,000,000            9,738,900

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

Real Estate - (continued)
- --------------------------------------------------------------
Spieker Properties                                             6.65%   12/15/2000                       225,000              223,405
Spieker Properties                                             6.90    1/15/2004                     10,000,000            9,737,800
Sun Communities                                                7.38    5/01/2001                      5,425,000            5,466,393
Taubman Realty Group                                           8.00    6/15/1999                     10,025,000           10,241,139
United Dominion Realty Trust                                   7.95    7/12/2006                      5,850,000            6,091,020
Wellsford Residential Property                                 7.75    8/15/2005                        300,000              307,710
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          49,760,087
                                                                                                                  ------------------
Services - 4.7%
- --------------------------------------------------------------
Century Communications                                         9.50    8/15/2000                      2,700,000            2,774,250
Comcast Corp.                                                 10.63    7/15/2012                      8,950,000            9,744,313
Erac Usa Finance                                               7.88    3/15/1998                     16,775,000           17,098,370
Hertz Corp.                                                    7.00    4/15/2001                         35,000               35,448
News America Holdings Corp.                                    7.70    10/30/2025                     5,075,000            4,804,198
News America Holdings Corp.                                    8.88    4/26/2023                      2,400,000            2,564,184
News America Holdings Corp.                                    9.50    7/15/2024                      4,250,000            4,860,130
Time Warner Inc.                                               6.85    1/15/2026                      6,000,000            5,850,180
Time Warner Inc.                                               9.13    1/15/2013                     32,880,000           35,811,252
Viacom Inc.                                                    6.75    1/15/2003                      7,200,000            6,891,552
Viacom Inc.                                                    7.63    1/15/2016                      5,525,000            4,991,285
Viacom Inc.                                                    7.75    6/01/2005                     31,055,000           30,578,927
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                         126,004,089
                                                                                                                  ------------------
Technology - 0.3%
- --------------------------------------------------------------
Jones Intercable                                               9.63    3/15/2002                      7,950,000            8,347,500
                                                                                                                  ------------------

TOTAL Corporate                                                                                                          819,043,660
                                                                                                                  ------------------

Australia - 0.2%                                                                                  Australian
- --------------------------------------------------------------
Government                                                                                          Dollar
- --------------------------------------------------------------                                  ----------------
New South Wales Treasury                                       0.00    9/03/2010                     10,730,000            3,025,989
South Australia Government Finance                             0.00    12/21/2015                     4,700,000              877,415
Treasury Corp. of Victoria                                     0.00    8/31/2011                      5,500,000            1,419,990
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           5,323,394
                                                                                                                  ------------------
Canada - 0.0%                                                                                      Canadian
- --------------------------------------------------------------
Government                                                                                          Dollar
- --------------------------------------------------------------                                  ----------------
Govt. of Canada                                                7.75    9/01/1999                      1,200,000              941,190
                                                                                                                  ------------------


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

Denmark - 0.5%                                                                                      Danish
- --------------------------------------------------------------
Government                                                                                          Krone
- --------------------------------------------------------------                                  ----------------
Kingdom of Denmark                                             8.00%   11/15/2001                     9,700,000            1,826,952
                                                                                                                  ------------------

Other
- --------------------------------------------------------------
Denmark Nykredit                                               7.00    10/01/2026                    53,472,000            8,509,158
Denmark Nykredit                                               8.00    10/01/2026                    12,626,000            2,157,091
Denmark Realkredit                                             7.00    10/01/2026                     3,116,000              495,858
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          11,162,107
                                                                                                                  ------------------

TOTAL Denmark                                                                                                             12,989,059
                                                                                                                  ------------------

Finland - 0.2%                                                                                     Finnish
- --------------------------------------------------------------
Government                                                                                          Markka
- --------------------------------------------------------------                                  ----------------
Govt. of Finland                                               7.25    4/18/2006                     18,000,000            4,191,236
                                                                                                                  ------------------

Germany - 0.8%                                                                                      German
- --------------------------------------------------------------
Government                                                                                       Deutschmark
- --------------------------------------------------------------                                  ----------------
Baden Nurttemberg                                              6.20    11/22/2013                     3,000,000            2,017,644
Deutschland Republic                                           6.00    1/05/2006                      1,170,000              770,051
Die Bundrep Deutschland Dm1000                                 8.25    9/20/2001                      7,100,000            5,271,191
Federal Republic of Germany                                    5.88    5/15/2000                      2,255,000            1,537,586
Federal Republic of Germany                                    6.25    1/04/2024                      1,000,000              614,411
Federal Republic of Germany                                    6.88    5/12/2005                      2,000,000            1,395,910
Federal Republic of Germany                                    8.00    7/22/2002                        920,000              681,953
Federal Republic of Germany                                    8.38    5/21/2001                      5,600,000            4,159,740
Federal Republic of Germany                                    9.00    10/20/2000                     4,450,000            3,343,061
Province of Buenos Aires                                      10.00    3/05/2001                      2,000,000            1,389,159
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          21,180,706
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
LKB Global                                                     6.00    1/25/2006                      1,150,000              748,079
                                                                                                                  ------------------

TOTAL Germany                                                                                                             21,928,785
                                                                                                                  ------------------

Ireland - 0.4%                                                                                      Irish
- --------------------------------------------------------------
Government                                                                                           Punt
- --------------------------------------------------------------                                  ----------------
Irish Gilts                                                    6.25    4/01/1999                        640,000            1,089,801
Irish Gilts                                                    6.50    10/18/2001                     2,810,000            4,837,254
Irish Gilts                                                    8.00    10/18/2000                     2,520,000            4,551,417
Irish Gilts                                                    9.25    7/11/2003                        415,000              814,899
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          11,293,371
                                                                                                                  ------------------

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

Italy - 1.1%                                                                                       Italian
- --------------------------------------------------------------
Government                                                                                           Lira
- --------------------------------------------------------------                                  ----------------
Govt. of Italy                                                 8.50%   1/01/1999                  7,275,000,000            4,983,782
Govt. of Italy                                                 9.50    5/01/2001                  3,640,000,000            2,649,364
Govt. of Italy                                                10.50    11/01/2000                 7,000,000,000            5,196,774
Govt. of Italy                                                10.50    11/01/2000                 3,010,000,000            2,234,613
Govt. of Italy                                                12.00    9/01/2001                  9,200,000,000            7,272,179
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          22,336,712
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
Bank Nederlandse                                              10.50    6/18/2003                  1,300,000,000              997,465
Govt. of Italy                                                12.00    9/01/2001                  2,400,000,000            1,897,090
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           2,894,555
                                                                                                                  ------------------

TOTAL Italy                                                                                                               25,231,267
                                                                                                                  ------------------

Japan - 0.5%                                                                                       Japanese
- --------------------------------------------------------------
Government                                                                                           Yen
- --------------------------------------------------------------                                  ----------------
Govt. of Finland                                               6.00    1/29/2002                    250,000,000            2,573,129
Govt. of Italy                                                 5.13    7/29/2003                    280,000,000            2,805,184
Kingdom of Spain                                               5.75    3/23/2002                    205,000,000            2,092,349
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           7,470,662
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
Interamer Development Bank                                     6.00    10/30/2001                   145,000,000            1,488,007
KFW International Finance                                      6.00    11/29/1999                   301,000,000            2,949,479
Kingdom of Belgium                                             5.00    12/17/1999                   220,000,000            2,102,721
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           6,540,207
                                                                                                                  ------------------

TOTAL Japan                                                                                                               14,010,869
                                                                                                                  ------------------

New Zealand - 0.4%                                                                               New Zealand
- --------------------------------------------------------------
Government                                                                                          Dollar
- --------------------------------------------------------------                                  ----------------
Government Property Services                                   7.25    3/15/1999                      4,850,000            3,383,411
Housing New Zealand                                            8.00    11/15/2006                     2,500,000            1,771,364
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           5,154,775
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
Fernz Capital                                                  9.80    4/15/2002                      3,800,000            2,717,872
Fletcher Challenge                                            10.00    4/30/2005                      1,500,000            1,129,923
Fletcher Challenge Cvt                                        11.25    12/15/2002                     3,100,000            2,446,853
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           6,294,648
                                                                                                                  ------------------

TOTAL New Zealand                                                                                                         11,449,423
                                                                                                                  ------------------


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

Norway - 0.4%                                                                                     Norwegian
- --------------------------------------------------------------
Government                                                                                          Krona
- --------------------------------------------------------------                                  ----------------
Govt. of Norway                                                7.00%   5/31/2001                     34,000,000            5,701,177
Govt. of Norway                                                9.50    10/31/2002                     8,000,000            1,499,043
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           7,200,220
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
Union Bank of Norway                                          12.75    10/26/2002                    12,500,000            2,052,759
Vital Forsikring                                               7.85    9/22/2003                      8,100,000            1,338,134
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                           3,390,893
                                                                                                                  ------------------
                                                                                                                   -----------------

TOTAL Norway                                                                                                              10,591,113
                                                                                                                  ------------------

Spain - 0.8%                                                                                       Spanish
- --------------------------------------------------------------
Government                                                                                          Peseta
- --------------------------------------------------------------                                  ----------------
Castilla Junta                                                 8.30    11/29/2001                    85,000,000              706,099
Junta de Andalucia                                            11.10    12/02/2005                   690,000,000            6,697,168
Kingdom of Spain                                              10.10    2/28/2001                    650,000,000            5,754,213
Kingdom of Spain                                              10.30    6/15/2002                    520,600,000            4,754,106
Kingdom of Spain                                              12.25    3/25/2000                    421,000,000            3,840,997
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          21,752,583
                                                                                                                  ------------------
Sweden - 0.4%                                                                                      Swedish
- --------------------------------------------------------------
Government                                                                                          Krone
- --------------------------------------------------------------                                  ----------------
Kingdom of Sweden                                             13.00    6/15/2001                     33,500,000            6,307,526
Kingdom of Sweden #1036                                       10.25    5/05/2000                     24,100,000            4,066,569
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          10,374,095
                                                                                                                  ------------------
Other
- --------------------------------------------------------------
Fulmar Mortgage Sec #1                                         7.65    11/01/2000                     2,357,280              344,869
                                                                                                                  -
                                                                                                                   -----------------

TOTAL Sweden                                                                                                              10,718,964
                                                                                                                  ------------------
                                                                                                   British
United Kingdom - 1.0%                                                                               Pound
- --------------------------------------------------------------
Government                                                                                         Sterling
- --------------------------------------------------------------                                  ----------------
UK Gilt Treasury                                               6.00    8/10/1999                        612,000            1,024,497
UK Gilt Treasury                                               9.00    3/03/2000                      1,000,000            1,800,810
UK Treasury                                                    6.75    11/26/2004                     1,790,000            2,942,858
UK Treasury                                                    7.50    12/07/2006                     1,530,000            2,616,904
UK Treasury                                                    8.00    12/07/2000                       600,000            1,055,769
UK Treasury                                                    8.50    12/07/2005                     2,000,000            3,646,560
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          13,087,398
                                                                                                                  ------------------

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

Other
- --------------------------------------------------------------
Alliance And Leicester Bldg Soc.                               8.75%   12/07/2006                     1,700,000            2,968,608
Birmingham Midshires Bldg Soc.                                 9.13    1/05/2006                      1,000,000            1,764,965
Mepc Plc                                                      12.00    6/30/2006                      1,280,000            2,722,765
Northern Rock Building Soc.                                    9.38    10/17/2021                     1,100,000            1,962,294
Smithkline Beecham Corp.                                       8.13    11/25/1998                     1,500,000            2,603,310
Woolwich Building Society                                     11.63    12/18/2001                       600,000            1,171,971
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                          13,193,913
                                                                                                                  ------------------

TOTAL United Kingdom                                                                                                      26,281,311
                                                                                                                  ------------------

Yankee Bonds - 5.0%
- --------------------------------------------------------------
Cominco Ltd.                                                   6.88    2/15/2006                     16,950,000           16,180,640
Doman Industries Limited                                       8.75    3/15/2004                     12,300,000           11,485,125
Falconbridge Case Limited                                      7.35    11/01/2006                    22,050,000           22,276,454
Fletcher Challenge                                             7.75    6/20/2006                     11,150,000           11,587,972
Govt. of Argentina                                             6.63    3/31/2005                      5,292,000            4,604,040
Malette Inc.                                                  12.25    7/15/2004                      7,050,000            7,525,875
Methanex Corp.                                                 7.40    8/15/2002                      4,500,000            4,590,000
Methanex Corp.                                                 7.75    8/15/2005                     23,685,000           24,336,338
Novacor Chemical                                               6.50    9/22/2000                        525,000              520,569
St Georges Bank 144A                                           7.15    10/15/2005                    19,200,000           19,169,664
Tembec Finance Corp.                                           9.88    9/30/2005                      9,400,000            8,883,000
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                         131,159,677
                                                                                                                  ------------------

U.S. Government Agency - 31.3%
- --------------------------------------------------------------

Pass Thru Securities - 31.3%
- --------------------------------------------------------------
CSFB 1995-A 144A                                               7.54    11/15/2005                    11,150,000           11,076,828
FDIC Remic Trust 1994-C1 2C                                    8.45    9/25/2025                        250,000              260,625
FHLMC                                                          5.25    3/06/1997                      4,425,000            4,371,439
FHLMC                                                          5.50    1/15/1997                     21,600,000           21,537,300
FHLMC                                                          5.52    1/22/1997                     10,000,000            9,960,133
FHLMC                                                          6.50    3/01/2026 - 5/01/2026         36,032,385           34,482,327
FHLMC                                                          7.50    6/01/2026 - 9/01/2026        128,217,772          128,371,733
FNMA                                                           5.53    1/17/1997                      5,000,000            4,983,871
FNMA                                                           6.50    12/01/2025 - 5/01/2026        80,229,107           76,577,846
FNMA                                                           7.00    11/01/2023 - 7/01/2026       276,089,336          270,351,449
GNMA                                                           7.00    4/15/2022 - 1/15/2025         93,412,339           91,779,374
GNMA                                                           7.50    12/15/2021 - 5/15/2023        14,827,737           14,900,252
GNMA                                                           9.00    4/15/2016 - 8/15/2026         96,831,245          103,427,228
Lehman Brothers Commercial Conduit Mortgage Trust 1995-C2      7.05    9/25/2025                      1,930,000            1,882,353
Resolution Trust Corp. 1994 C2 E                               8.00    4/25/2025                      5,329,746            5,298,101

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

Pass Thru Securities - (continued)
- --------------------------------------------------------------
Resolution Trust Corp. 1994-1 Cl M2                            7.75%   9/25/2029                      3,657,522            3,679,239
Resolution Trust Corp. 1994-C2 D AL 1                          8.00    4/25/2025                      4,736,749            4,830,004
Resolution Trust Corp. 1995 Cl E                               6.90    2/25/2027                     13,246,240           11,271,722
Resolution Trust Corp. 1995-2B1                                7.45    9/15/2025                      2,197,978            2,195,231
Resolution Trust Corp. P-T Ser 1992-M4 A1                      8.00    8/25/2023                      1,997,141            2,010,871
Structured Asset Security Corp. 1994-C1 D                      6.87    8/25/2026                     10,000,000            9,640,625
Structured Asset Security Corp. 1996-Cfl C                     6.53    2/25/2028                      6,700,000            6,545,063
                                                                                                                  ------------------
TOTAL U.S. Government Agency                                                                                             819,433,614
                                                                                                                  ------------------

U.S. Treasury Obligations - 18.8%
- --------------------------------------------------------------

Treasury Bonds - 6.4%
- --------------------------------------------------------------
U.S. Treasury Bond                                             6.50    8/15/2005                     14,975,000           15,070,990
U.S. Treasury Bond                                             7.63    2/15/2025                     11,075,000           12,301,889
U.S. Treasury Bond                                             7.88    2/15/2021                      3,345,000            3,780,887
U.S. Treasury Bond                                             8.13    8/15/2019                    118,845,000          137,470,388
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                         168,624,154
                                                                                                                  ------------------
Treasury Notes - 12.4%
- --------------------------------------------------------------
U.S. Treasury Note                                             5.63    11/30/2000                     7,165,000            7,035,099
U.S. Treasury Note                                             5.75    10/31/2000                     8,645,000            8,530,194
U.S. Treasury Note                                             6.25    4/30/2001                     40,975,000           41,064,735
U.S. Treasury Note                                             6.38    1/15/2000                      5,795,000            5,845,706
U.S. Treasury Note                                             6.38    3/31/2001                     24,825,000           24,991,824
U.S. Treasury Note                                             6.63    6/30/2001                     77,975,000           79,229,618
U.S. Treasury Note                                             6.88    3/31/2000                     23,425,000           23,952,063
U.S. Treasury Note                                             7.13    2/29/2000                     39,275,000           40,434,791
U.S. Treasury Note                                             6.13    7/31/2000                     67,600,000           67,600,000
U.S. Treasury Note (Strip)                                     0.00    11/15/1999                     3,605,000            3,040,349
U.S. Treasury Note (Strip)                                     0.00    8/15/2008                     44,095,000           20,618,822
U.S. Treasury Note (Strip)                                     0.00    8/15/2015                      4,965,000            1,404,003
                                                                                                                  -
                                                                                                                   -----------------
                                                                                                                         323,747,204
                                                                                                                  ------------------
TOTAL U.S. Treasury Obligations                                                                                          492,371,358
                                                                                                                  ------------------

TOTAL BONDS and NOTES (Cost $2,476,654,211)                                                                            2,505,383,111
                                                                                                                  ------------------

Preferred Stock - 2.4%
- --------------------------------------------------------------
Australia & New Zealand Bank                                                                            358,000            9,710,750
Bank United of Texas                                                                                    148,380            3,950,618
Capita Preferred Trust                                                                                  449,200           11,623,050
Credit Lyon Capital 144A                                                                                244,250            5,831,469
First Nationwide Bank                                                                                     8,400              963,900
Fresenius Medical Care*                                                                                   2,500            2,543,750

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

Preferred Stock - (continued)
- --------------------------------------------------------------
Newscorp Overseas Ltd. Ser B                                                                            232,000            5,307,000
Public Service of New Hampshire                                                                          73,220            1,845,144
Riggs National Corp.                                                                                     58,075            1,662,397
Time Warner Inc. 10.25% Ser M                                                                            17,158           18,359,256
                                                                                                                  ------------------
TOTAL Preferred Stock (Cost $59,889,391)                                                                                  61,797,334
                                                                                                                  ------------------
                                                                                                  Principal
                                                                                                  Amount of
- --------------------------------------------------------------
Deliver/Receive, Exercise Price, Expiration                                                       Contracts
- --------------------------------------------------------------                                  ----------------
BGB 7% Put/ Str 106.29, 4/24/97                                                                     112,000,000               36,736
BTPS 9.50% Put/ Str 108.47, 4/30/97                                                               5,700,000,000               17,100
BTPS 9.5% Put/ Str 107.44, 10/08/97                                                               6,200,000,000                    0
CAN 7% Call, Str 105.71, 1/16/97                                                                      5,000,000               31,365
CHF Put/AUD Call, Str .9725, 9/10/97                                                                  2,400,000              141,492
CHF Put/GBP Call, Str 2.26, 9/25/97                                                                   5,700,000              115,277
CHF Put/USD Call, Str 1.30, 1/31/97                                                                   3,800,000              112,860
DBR 6.25% Call, Str 101.92, 10/20/97                                                                  6,300,000               70,894
DBR 6.25% Call, Str 102.33, 5/9/97                                                                    7,200,000               57,485
DBR 6.25% Call, Str 94.13, 2/6/97                                                                     5,700,000               44,774
DBR 6.25% Call, Str 96.00, 2/28/97                                                                    6,700,000               27,832
DEM 8.375% Call, Str 114.62, 1/09/97                                                                  7,440,000                4,829
DEM Put/ITL Call, Str 40.0000, 09/08/97                                                               5,900,000              129,452
DEM Put/USD Call, Str 1.5020, 09/05/97                                                                4,800,000              144,000
DEM Put/USD Call, Str 1.550, 4/22/97                                                                  3,700,000               46,990
DGB 8% Call, Str 108.84, 3/17/97                                                                     20,900,000               47,192
FRF 6.5% Put/ Str 103.65, 4/16/97                                                                    21,000,000               41,265
FRF Put/USD Call, Str 5.265, 3/20/97                                                                  3,900,000               29,250
FRF Put/USD Call, Str 5.3000, 12/01/97                                                                3,900,000               53,040
ITL 9.5% Call, Str 109.68, 3/6/97                                                                 4,500,000,000               36,000
ITL 9.5% Put/ Str 102.07, 1/10/97                                                                 5,065,000,000                    0
JGB 6.4% Call, Str 120.603, 2/5/97                                                                1,000,000,000                3,000
JPY 4.8% Call, Str 115.912, 2/03/97                                                                 950,000,000                9,500
JPY Put/AUD Call, Str 86.0000, 9/10/97                                                              200,000,000               94,800
JPY Put/ITL Call, Str 14.5000, 09/08/97                                                             400,000,000              235,200
JPY Put/USD Call, Str 120.00, 1/05/98                                                                 3,900,000               50,310
SPGB 8.40% Call, Str 107.910, 2/19/97                                                               450,000,000               51,750
SPGB 8.40% Put/ Str 105.65, 4/30/97                                                                 470,000,000                7,050
UKT 7.5% Call, Str 99.0625, 2/14/97                                                                   2,200,000               51,788
USD Put/MXP Call, Str 9.12, 9/30/97                                                                   1,600,000               67,520
                                                                                                                  -
                                                                                                                   -----------------
Total Purchased Options (Premium Paid $1,617,827)                                                                          1,758,751
                                                                                                                  ------------------


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

Repurchase Agreement - 0.4%
- --------------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 12/31/96,
5.72% due 1/2/97, to pay $10,888,941 (Collateralized by
FNMA FNAR with a rate of 7.832% and a maturity date of
8/01/25 with a market value of $11,103,192. (Cost $10,885,482)                                       10,885,482           10,885,482
                                                                                                                  ------------------

TOTAL INVESTMENTS  (Cost $2,549,046,911) - 98.6%                                                                       2,579,824,678
                                                                                                  Principal
                                                                                                  Amount of
- --------------------------------------------------------------
Deliver/Receive, Exercise Price, Expiration                                                       Contracts
- --------------------------------------------------------------                                  ----------------
AUD Put/CHF Call, Str .9060, 9/10/97                                                                  2,400,000          (10,030)
AUD Put/JPY Call, Str 79.0000, 9/10/97                                                              200,000,000          (12,200)
DBR 6.25% Call, Str 101.92, 4/18/97                                                                   6,300,000          (65,029)
DBR 6.25% Put/ Str 101.60, 4/16/97                                                                    6,200,000          (39,444)
DBR 6.25% Put/ Str 101.650, 4/24/97                                                                   5,400,000          (36,455)
DBR 8.25% Put/ Str 112.420, 2/19/97                                                                   5,400,000           (5,962)
DBR 8.25% Put/ Str 113.57, 4/30/97                                                                    5,580,000          (47,452)
DBR 8.25% Put/ Str 113.58, 4/30/97                                                                    5,700,000          (57,725)
DEM 6.25% Put/ Str 101.95, 1/08/97                                                                    6,200,000             (806)
DGB 8% Call, Str 111.84, 3/17/97                                                                     20,900,000          (12,415)
DGB 8% Put/ Str 105.84, 3/17/97                                                                      20,900,000           (9,572)
GBP Put/CHF Call, Str 1.835, 9/25/97                                                                  4,800,000           (4,301)
ITL 9.5% Call, Str 111.68, 3/6/97                                                                 4,500,000,000           (9,000)
ITL 9.5% Put/ Str 107.68, 3/6/97                                                                  4,500,000,000           (4,500)
ITL Put/DEM Call, Str 80.0000, 09/08/97                                                               5,900,000          (11,487)
ITL Put/JPY Call, Str 15.1000, 09/08/97                                                             400,000,000          (26,000)
JPY Put/USD Call, Str 105.00, 1/05/98                                                                 3,900,000          (50,310)
UKT 7.5% Call, Str 102.0625, 2/14/97                                                                  2,200,000          (10,595)
USD Put/CHF Call, Str 1.22, 1/31/97                                                                   3,800,000           (1,900)
USD Put/CHF Call, Str 1.42, 3/20/97                                                                   3,900,000          (11,700)
USD Put/DEM Call, Str 1.3800, 09/05/97                                                                4,800,000          (20,160)   
USD Put/DEM Call, Str 1.425, 4/22/97                                                                  3,700,000           (8,880)
                                                                                                                  -
                                                                                                                   -----------------
Total Written Options (Premium Received $1,081,780)                                                                        (455,923)
                                                                                                                  ------------------

Other Assets less Liabilities - 1.4%                                                                                      36,742,834
                                                                                                                  ------------------

NET ASSETS - 100.0%                                                                                                    2,616,111,589
                                                                                                                   =================

144A - Securities exempt from registration under Rule 144A of the
            Securities Act of 1933.  These securities may be resold in
            transactions exempt from registration.

(1) - Denominated in United States currency unless otherwise noted
</TABLE>

<PAGE>

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

                       Statement of Assets and Liabilities
                                December 31, 1996


Assets:
<S>                                                                                  <C>                   <C>                     
    Investments, at value (Note 1A) (identified cost, $2,549,046,911)                                    $    2,579,824,678
    Foreign currency, at value (cost, $237,494)                                                                     263,220
    Receivable for investments sold                                                                              19,198,227
    Interest and dividends receivable                                                                            36,872,639
    Unrealized appreciation on forward foreign currency exchange contracts (Note 5)                               3,529,710
    Deferred organizational costs (Note 1F)                                                                          85,593
                                                                                                           -----------------
       Total assets                                                                                      $    2,639,774,067

Liabilities:
    Payable for investments purchased                                                 $    19,979,132
    Payable for daily variation margin on open
       financial futures contracts (Note 5)                                                    36,718
    Written options outstanding, at value (premiums received, $1,081,781) (Note 5)            455,923
    Unrealized depreciation on forward foreign currency exchange contracts (Note 5)         2,915,337
    Accrued trustee fees                                                                        5,824
    Payable to Investment Adviser (Note 1F)                                                   100,920
    Accrued expenses and other liabilities                                                    168,624
                                                                                        --------------
       Total liabilities                                                                                         23,662,478
                                                                                                           -----------------

Net Assets (applicable to investors' beneficial interest)                                                $    2,616,111,589
                                                                                                           =================
 

<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                         Standish Fixed Income Portfolio

                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                                December 31, 1996

Investment Income:
        Interest Income                                                                                  $     118,492,713
        Dividend income                                                                                          3,449,029
                                                                                                           ----------------
            Total income                                                                                       121,941,742

     Expenses
        Investment advisory fee (Note 2)                                              $     5,121,756
        Trustees fees                                                                          52,250
        Accounting, custody and transfer agent fees                                           513,352
        Legal and audit services                                                              181,791
        Insurance expense                                                                      67,074
        Amortization of organization expense (Note 1F)                                         10,067
        Miscellaneous                                                                          13,705
                                                                                        --------------
            Total expenses                                                                                       5,959,995
                                                                                                           ----------------

               Net investment income (loss)                                                                    115,981,747
                                                                                                           ----------------

Realized and Unrealized Gain (Loss)
     Net realized gain(loss):
            Investment security transactions                                               (2,396,988)
            Financial futures                                                                 459,448
            Written options                                                                 5,492,345
            Foreign currency and forward foreign
               currency exchange contracts                                                 (1,683,196)
                                                                                        --------------
     Net realized gain (loss)                                                                                    1,871,609

     Change in unrealized appreciation (depreciation):
            Investment securities                                                          87,702,505
            Financial futures                                                                  (9,849)
            Written options                                                                   152,462
            Foreign currency transactions and forward foreign
               currency contracts                                                            (840,977)
                                                                                        --------------
     Change in net unrealized appreciation (depreciation)                                                       87,004,141
                                                                                                           ----------------

            Net realized and unrealized gain (loss)                                                             88,875,750
                                                                                                           ----------------

               Net increase (decrease) in net assets from operations                                     $     204,857,497
                                                                                                           ================


<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                         Standish Fixed Income Portfolio

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                                December 31, 1996


Increase (Decrease) in Net Assets

     From operations
        Net investment income (loss)                                                                      $      115,981,747
        Net realized gain (loss)                                                                                   1,871,609
        Change in net unrealized appreciation (depreciation)                                                      87,004,141
                                                                                                            -----------------
            Net increase (decrease) in net assets from operations                                                204,857,497
                                                                                                            -----------------
         

     Capital transactions
        Assets contributed by Standish Fixed Income Fund at commencement
            (including unrealized loss of $55,177,329)                                                         2,294,116,139
        Contributions                                                                                            268,522,894
        Withdrawals                                                                                             (151,384,941)
                                                                                                            -----------------
         Increase in net assets resulting from capital transactions                                            2,411,254,092
                                                                                                            -----------------

            Total increase (decrease) in net assets                                                            2,616,111,589

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

     At end of period                                                                                     $    2,616,111,589
                                                                                                            =================
</TABLE>

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

                               Supplementary Data
            For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996







Ratios (to average daily net assets):
     Expenses                                              0.37%  *
     Net investment income                                 7.14%  *


Portfolio Turnover                                         69%

     *  Annualized


<PAGE>

         Notes to Financial Statements

(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 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. These costs were paid for by the investment adviser
         and will be reimbursed by the Portfolio.

(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 SA&W 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,   short-term
obligations, were as follows:

                                        Purchases                 Sales


U.S. Government Securities       $     1,149,839,373    $      1,107,554,471
                                   ==================     ===================

Non-U.S. government securities   $       710,165,569    $        510,341,415
                                   ==================     ===================




(4)       Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment  securities  owned at December  31,  1996,  as computed on a
         federal income tax basis, were as follows:

Aggregate cost                                              $2,550,487,586


Gross unrealized appreciation                                  $48,492,562
Gross unrealized depreciation                                  (19,155,471)
                                                         ==================
      Net unrealized appreciation (depreciation)               $29,337,091
                                                         ==================




(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 Funds' 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 may use options to hedge against risks of
         market exposure and changes in security prices and foreign  currencies,
         as well as to seek 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 December 31, 1996 is as follows:
<TABLE>
<CAPTION>

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

<S>                                                                            <C>          <C>        
Outstanding, beginning of period                                               0            $         0
      Contributed by Standish Fixed Income Fund                                9                   886,446
      Options written                                                          35                 3,426,954
      Options exercised                                                        0                      0
      Options expired                                                         (18)               (3,317,837)
      Options closed                                                          (17)                (786,441)
                                                                       -------------------    -------------------

Outstanding, end of period                                                     9            $      209,122
                                                                       ===================    ===================

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

Outstanding, beginning of period                                               0            $         0
      Contributed by Standish Fixed Income Fund                                11                  899,127
      Options written                                                          17                  957,654
      Options exercised                                                       (5)                 (366,812)
      Options expired                                                          8                  (620,798)
      Options closed                                                           7                  (469,532)
                                                                       -------------------    -------------------

Outstanding, end of period                                                     8            $      399,639
                                                                       ===================    ===================

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

Outstanding, beginning of period                                               0            $         0
      Contributed by Standish Fixed Income Fund                                5                   458,184
      Options written                                                          12                  666,145
      Options exercised                                                        0                      0
      Options expired                                                         (2)                  (28,387)
      Options closed                                                          (10)                (622,922)
                                                                       -------------------    -------------------

Outstanding, end of period                                                     5            $      473,020
                                                                       ===================    ===================


</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 December  31, 1996,  the  Portfolio  held the  following
         forward foreign currency and cross currency exchange contracts:

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

<S>                                                 <C>                       <C>                <C>                <C>     
Australian Dollar                                   02/06/97-02/10/97          2,501,837          2,452,899          (48,938)
Canadian Dollar                                        02/10/97                1,099,480          1,074,899          (24,581)
German Deutche Mark                                    08/01/97                6,768,265          6,609,443         (158,822)
Danish Krone                                        01/10/97-08/04/97          5,261,840          5,275,871           14,031
Finnish Markka                                         01/08/97                  799,475            782,904          (16,571)
Greek Drachma                                          08/01/97                    2,129              2,137                8
Irish Punt                                             01/17/97                1,635,871          1,695,858           59,987
Italian Lira                                        01/02/97-08/01/97          6,151,580          6,201,368           49,788
Japanese Yen                                           02/24/97                4,008,443          3,826,123         (182,320)
Norwegian Krone                                        01/13/97                  874,650            890,165           15,515
                                                                     --------------------  -----------------
                                                                     ====================  =================   ==============
                                                                             $29,103,570        $28,811,669        ($291,903)
                                                                     ====================  =================   ==============

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

Australian Dollar                                   02/06/97-02/10/97          7,746,835          7,792,626          (45,791)
Canadian Dollar                                     02/10/97-02/28/97          2,123,472          2,102,078           21,394
German Deutche Mark                                 01/09/97-08/01/97         23,612,580         23,474,215          138,365
Danish Krone                                        01/10/97-08/04/97         18,050,544         17,838,326          212,218
Spanish Peseta                                      01/29/97-06/20/97         21,846,426         21,542,405          304,022
Finnish Markka                                      05/19/97-06/03/97          4,797,274          4,764,208          (33,066)
British Pound Sterling                              01/21/97-03/27/97         24,454,601         25,494,163       (1,039,562)
Greek Drachma                                          08/01/97                3,323,273          3,406,979          (83,706)
Irish Punt                                          01/17/97-02/24/97         12,507,341         12,979,367         (472,026)
Italian Lira                                        01/02/97-08/01/97         32,787,646         33,058,136         (270,490)
Japanese Yen                                        02/05/97-03/13/97         20,034,449         18,483,348        1,551,101
Norwegian Krone                                     01/13/97-07/21/97         11,494,896         11,446,334           48,562
New Zealand Dollar                                  01/13/97-02/18/97         11,347,684         11,425,010          (77,326)
Swedish Krona                                       01/08/97-06/05/97         11,677,065         11,479,388          197,677
                                                                     --------------------  -----------------   --------------
                                                                            $205,804,086       $205,286,583         $517,505
                                                                     --------------------  -----------------   --------------
                                                                     ====================  =================   ==============

Forward Foreign Currency Contracts
                                                        U.S. $                                  U.S. $            U.S. $
                                       Contract         Market            Contracts             Market          Unrealized
Contracts to Deliver                     Date           Value            to Receive             Value           Gain/(Loss)
- ------------------------------------  -----------   ---------------  --------------------  -----------------   --------------

Swiss Franc                            07/21/97          3,021,890   Norwegian Krone              3,394,395          372,505
Swiss Franc                            08/04/97          2,747,379   Danish Krone                 2,981,552          234,173
German Deutsche Mark                   08/01/97          3,263,328   Greek Drachma                3,404,842          141,514
German Deutsche Mark                   08/01/97          1,680,746   Italian Lira                 1,753,313           72,567
Danish Krone                           08/04/97          3,010,970   Swiss Franc                  2,747,379         (263,591)
Finnish Markka                         01/08/97            782,904   Swedish Krona                  825,634           42,730
French Franc                           08/27/97          3,372,578   Czech Koruna                 3,393,065           20,487
Norwegian Krone                        07/21/97          3,253,504   Swiss Franc                  3,021,890         (231,614)
                                                    ---------------                        =================   --------------
                                                       $21,133,299                              $21,522,070         $388,771
                                                    ---------------                        =================   --------------
                                                    ===============                                            ==============
</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 December  31,
         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>    
U.S. Treasury Note 10 year (47 contracts)            Long                 03/31/97      $5,128,875         ($32,781)



</TABLE>

         At December 31, 1996, the Portfolio had segregated  sufficient cash and
         or securities to cover margin requirements on open futures contracts.

 .........Interest rate swap contracts--
         Interest rate swaps involve the exchange by the 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 December  31,  1996,  there were no open  interest  rate swap
         contracts.

<PAGE>


                           Independent Auditors' Report

To the  Trustees of  Standish,  Ayer & Wood Master  Portfolio  and  Investors of
Standish Fixed Income Portfolio:  We have audited the accompanying  statement of
assets and  liabilities  of  Standish  Fixed  Income  Portfolio,  including  the
portfolio of investments,  as of December 31, 1996, and the related statement of
operations,  the statement of changes in net assets and the  supplementary  data
for the period from May 3, 1996  (commencement  of  operations)  to December 31,
1996. These financial  statements and supplementary  data are the responsibility
of the Portfolio's  management.  Our  responsibility is to express an opinion on
these  financial  statements  and  supplementary  data  based on our  audit.  We
conducted our audit in accordance with auditing standards  generally accepted in
the United States of America.  Those standards  require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
and  supplementary  data are free of material  misstatement.  An audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the financial  statements.  Our procedures  included  confirmation of securities
owned as of December 31, 1996 by correspondence  with the custodian and brokers;
where  replies  were not  received  from  brokers we  performed  other  auditing
procedures.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion. In our opinion,  the financial  statements and
supplementary  data present  fairly,  in all material  respects,  the  financial
position of Standish  Fixed Income  Portfolio  as of December 31, 1996,  and the
results of its operations,  changes in its net assets and supplementary data for
the  respective  stated  period,  in  conformity  with United  States  generally
accepted accounting principles.

Coopers & Lybrand
Chartered Accountants
Toronto, Canada
February 25, 1997

<PAGE>





This Report is submitted for the general  information of shareholders and is not
authorized  for  distribution  to  prospective  investors  unless  proceeded  or
accompanied by an effective prospectus.  Nothing herein is to be construed to be
an offer of sale or  solicitation  or an offer to buy  shares of the Fund.  Such
offer is made only by the Fund's  prospectus,  which includes  details as to the
offering and other material information.
<PAGE>


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

                     Financial Statements for the Year Ended
                                December 31, 1996


<PAGE>

January 27, 1997

Dear Standish, Ayer & Wood Investment Trust Shareholder:

I am writing to provide you with a review of  development  at  Standish,  Ayer &
Wood as they relate to the  activities of the  Investment  Trust.  The financial
markets in 1996  provided  another  very fine year for our  clients.  Investment
returns were quite favorable. U.S. stocks had another excellent year on top of a
sensational  1995,  and U.S.  bonds  generally  earned  the  coupon,  a somewhat
surprising  development  given the very high bond returns of the previous  year.
Selected  international stocks and hedged international bonds also recorded very
high returns,  the latter  benefitting from protection  against currency loss as
the dollar  appreciated.  In addition to the  positive  market  returns,  we are
delighted  to report  that in  virtually  all of the asset  classes  in which we
operate,  the Standish  management  efforts added value compared to the relevant
benchmarks.

During this period in which our clients fared  exceptionally well, Standish also
had a successful  year. Our assets under management grew modestly to $30 billion
as new business  offset some  account  losses.  We  attribute a slightly  higher
attrition  of  accounts  to  a  wave  of  corporate  mergers  and  pension  fund
restructuring,  changes in asset allocation, and higher turnover in public funds
where political considerations are sometimes paramount. Substantial increases in
assets occurred in small capitalization U.S. equities where asset growth has met
our self-imposed  limits,  management for high net worth individuals through our
private client group,  and mutual funds where aggregate  assets under management
now total $4.2  billion.  One of the  distinctive  features  of  Standish is the
longevity  of many of our client  relationships.  We continue to work with three
insurance  company  clients which  retained  Standish in 1934,  1940,  and 1955,
respectively.  And it was with great  pleasure  that in 1996 we  celebrated  our
twenty-fifth year of service to American Telephone.

We have also grown  significantly as an enterprise.  At the end of the year, our
organization  had  213  members  (versus  198  at  the  end  of  1995).  We  are
particularly proud that 50 of the staff members are Chartered Financial Analysts
(CFAs) or the equivalent.  Our investment team has had only minimal turnover. At
midyear, Dave Murray, a Director and Treasurer, elected to take early retirement
after  twenty-two  years of  distinguished  service.  With that  exception,  the
directorship  remains  unchanged,  with 22 of us  continuing  as  owners  of the
business.

In our letter a year ago, we mentioned our  dissatisfaction  with our efforts in
managing international equity portfolios.  We are particularly pleased to report
that not only has performance  improved,  but we have brought aboard Remi Browne
as the leader of our effort.  Remi,  who was elected Vice  President of Standish
and SIMCO in September, has had long experience in adding value to international
equity portfolios at State Street Bank in Boston, and more recently at Ark Asset
Management in New York.

During 1996, we introduced a number of new products.  After extensive  research,
we  began  a  quantitatively   based  program  to  manage   international  small
capitalization equities. The results have been exceedingly favorable to date. As
our existing  Standish  International  Equity Fund was altered to include  stock
selection,  we have  begun a new  investment  discipline  designed  to  focus on
country  selection.  Due to the  increasing  appetite of investors  for absolute
returns,  we have introduced a duration neutral bond strategy with the objective
of  delivering  relatively  high returns with very limited  volatility  by using
derivatives to mitigate interest rate risk.  Finally, we had concluded some time
ago that in our style of U.S.  small  capitalization  equities  --  particularly
given  the  focus on "micro  caps" -- there is a finite  amount we could  manage
effectively  without risking liquidity or high transaction  costs.  Accordingly,
having  grown close to our asset  target,  we have closed the Small Cap Fund and
have introduced the Standish Small  Capitalization  Equity Fund II with the same
management  style applied to companies  with a median market  capitalization  of
$500 million.

Fulfilling  your  objectives as our client must be our first  priority.  To that
end, we are honing our  research and the  implementation  of what we believe are
solid, durable investment philosophies.


<PAGE>

We are also making  efforts to diversify our  organization  from a dependence on
bond management.  Our activities are both internal -- designing new products and
marketing  programs  -  and  external  --  looking  to  acquisitions,  strategic
partnership  relationships,  and the  acquisition of minority  interests.  Among
other  initiatives  designed to diversify  our product and client base,  we have
begun a  partnership  relationship  as well as an  equity  interest  in  Cypress
Investments,  Inc.,  an effort  designed  to acquire  and manage  bank-sponsored
mutual funds on a private label basis.

We are confident that we have the people, resources,  investment technology, and
organizational  stability  to  succeed.  While  both the  investment  world  and
Standish  are  changing  at  an  accelerating  pace,  the  successful   business
principles we have applied for many decades are still intact.  Most importantly,
we believe that we are in partnership  with our clients to meet their  financial
needs.  We are  dedicated to working hard to fulfill  your  expectations  in the
years ahead, and we are confident we can achieve your and our objectives.

Sincerely yours,





Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc.

<PAGE>

                               Management Discussion

Small  capitalization  stocks finished 1996 with a short,  recovery  rally,  and
small cap stocks enjoyed a successful  year on an absolute  basis.  The Standish
Small Capitalization  Equity Fund net asset value (NAV) at December 31, 1996 was
$ 52.96.  Total return for the Fund was 17.36%,  while the Russell 2000 Index of
Smaller Companies increased 16.53%.

The most notable characteristics of the small cap equity market in 1996 were: 1)
small caps underperformed  large cap stocks  significantly,  a third consecutive
year of  underperformance;  2) the cap effect was very dramatic within the small
cap sector, with smaller caps underperforming  large small caps; 3) the year saw
a surge in issuance  of new stock by small  companies,  offset by strong  mutual
fund inflows for much of the year,  although  overwhelming  investors'  capacity
toward the end of the year;  4) sector  strength was led by energy and financial
stocks, with health care very weak and technology strengthening only late in the
year;  and 5) earnings  momentum and earnings  quality for small cap stocks were
both weak compared to large cap stocks.

The Standish Small  Capitalization  Equity Fund is aggressively  oriented toward
small high growth  companies.  In selecting  companies  in which to invest,  the
emphasis is on strong  financial  and business  positioning,  moderate  earnings
valuations,  and high, sustainable earnings growth. This approach leads to above
average  weightings  in the high growth  sectors of the economy,  which  include
healthcare,  technology,  and business  services.  In 1996 the healthcare sector
posted very weak returns,  while business  services and technology  returns were
similar to the Russell 2000.  Energy and finance,  the two strongest  performing
sectors in 1996,  as well as capital  goods,  afford few high growth  investment
opportunities;  these sectors were underweighted in the fund. Finally,  the fund
suffered from being in the low end of  capitalization  within small caps. We are
pleased that despite these  impediments,  the fund's return was in excess of its
benchmark for the year.

During the year the fund was always fully invested,  which occasionally involved
the use of Russell 2000 or S&P Midcap Futures.  Investment in foreign securities
(including American Depository  Receipts) did not approach 5% of the fund assets
at any point in 1996,  and it is not expected that such  investments,  which are
limited to 15% of assets, will be used more broadly in the future.

Since May 3, 1996 -- the date of conversion -- the assets of the Standish  Small
Capitalization   Equity  Fund  have  been  invested  in  a  "Portfolio,"  having
substantially  the same investment  objective,  policies and restrictions as the
corresponding  fund.  The fund in which you are  invested  is now  considered  a
"Spoke," sharing in the activities of the Portfolio proportionately according to
its relative size.

The  Standish  Small  Capitalization  Equity  Fund  closed to new  investors  on
December  20,  1996,  although it remains open to  additional  investments  from
existing  shareholders.  Its  discipline had reached over $500 million in assets
managed by Standish,  Ayer & Wood.  The Standish  Small  Capitalization  Fund II
opened on December 20, 1996. This fund will be buying stocks in the $400 million
to $1 billion market capitalization range.

Management  continues to be committed to investing in high quality,  high growth
companies with superb business positions, proven managements, and moderate price
earnings  ratios.  While the  target  market  cap range of $250  million to $350
million has not been a lead area for market returns in the past two years, it is
an  excellent  area to find  companies  early in the power  growth part of their
lifecycle,  and we  remain  enthusiastic  about  investing  in that  part of the
market.  We will continue to use this approach to guide the investments  made by
the fund in the future.  We  sincerely  appreciate  your  continued  support and
interest in the Standish Small Capitalization Equity Fund.





Nicholas S. Battelle

<PAGE>

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

             Comparison of Change in Value of $100,000 Investment in
  Standish Small Capitalization Equity Fund, the S&P 500 Index, and the Russell
                                   2000 Index

The following is a description  of the graphical  chart omitted from  electronic
format:

This  line  chart  shows  the  cumulative  performance  of  the  Standish  Small
Capitalization  Equity Fund compared with the S&P 500 Index and the Russell 2000
Index for the  period  September  1, 1990 to  December  31,  1996,  based upon a
$100,000 investment.  Also included are the average annual total returns for one
year, five year, and since inception.

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


                       Statement of Assets and Liabilities
                                December 31, 1996

Assets:
<S>                                                                                 <C>                 <C>
     Investment in Standish Small Capitalization Equity Portfolio (Portfolio), at value (Note 1A)        $    246,652,321
     Receivable for Fund shares sold                                                                               43,945
     Other assets                                                                                                   5,407
                                                                                                           ---------------
        Total assets                                                                                          246,701,673

Liabilities:
     Distribution payable                                                            $      2,546,692
     Accrued expenses and other liabilities                                                    24,143
                                                                                       ---------------
        Total liabilities                                                                                       2,570,835
                                                                                                           ---------------

Net Assets                                                                                               $    244,130,838
                                                                                                           ===============

Net Assets consist of:
     Paid-in capital                                                                                     $    207,857,565
     Accumulated net realized gain (loss)                                                                       3,952,719
     Net unrealized appreciation (depreciation)                                                                32,320,554
                                                                                                           ===============
        Total                                                                                            $    244,130,838
                                                                                                           ===============

Shares of beneficial interest outstanding                                                                       4,609,813
                                                                                                           ===============

Net asset value, offering price and redemption price per share                                          $           52.96
                                                                                                           ===============
     (Net assets/Shares outstanding)


<PAGE>

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

                             Statement of Operations
                      For the Year Ending December 31, 1996

Investment Income (Note 1B):
    Interest income                                                                                      $       108,348
    Dividend income                                                                                               89,921
    Interest income allocated from Portfolio                                                                     305,276
    Dividend income allocated from Portfolio                                                                     153,520
    Expenses allocated from Portfolio                                                                         (1,112,861)
                                                                                                           --------------
      Total income                                                                                              (455,796)

Expenses:
      Investment advisory fee (Note 3)                                               $        396,796
      Accounting, custody and transfer agent fees                                              76,102
      Trustee fees                                                                              4,679
      Legal and audit services                                                                 29,409
      Registration fees                                                                        11,758
      Miscellaneous                                                                            10,142
                                                                                       ---------------
        Total expenses                                                                        528,886
    Deduct:
      Waiver of investment advisory fee (Note 2)                                              (13,118)
                                                                                       ---------------

        Net expenses                                                                                             515,768
                                                                                                           --------------

           Net investment income (loss)                                                                         (971,564)
                                                                                                           --------------

Realized and Unrealized Gain (Loss):

    Net realized gain (loss) from:
           Investment securities transactions                                              15,760,827
           Financial futures                                                                   87,425
    Net realized gain (loss) from Portfolio on:
           Investment securities transactions                                              20,794,956
           Financial futures                                                                  717,750
                                                                                       ---------------
             Net realized gain (loss)                                                                         37,360,958

    Change in unrealized appreciation (depreciation):
           Investments securities                                                          20,543,632
           Financial futures                                                                   82,425
           From Portfolio                                                                 (23,038,475)
                                                                                       ---------------
             Net change in unrealized appreciation (depreciation)                                             (2,412,418)
                                                                                                           --------------
                                                                                                           --------------
             Net realized and unrealized gain (loss)                                                          34,948,540
                                                                                                           --------------
             Net increase (decrease) in net assets resulting from operations                             $    33,976,976
                                                                                                           ==============
<PAGE>

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

                       Statements of Changes in Net Assets


                                                                                          Year Ending              Year Ended
                                                                                       December 31, 1996        December 31, 1995
                                                                                     ----------------------   ----------------------
Increase (Decrease) in Net Assets:
From operations
     Net investment loss                                                           $              (971,564) $              (436,289)
     Net realized gain (loss)                                                                   37,360,958               12,833,607
     Change in net unrealized appreciation (depreciation)                                       (2,412,418)              27,572,436
                                                                                     ----------------------
                                                                                                              ----------------------
        Net increase (decrease) in net assets from operations                                   33,976,976               39,969,754
                                                                                     ----------------------   ----------------------

Distributions to shareholders
     From net realized gains on investments                                                    (39,018,707)              (4,170,634)
                                                                                     ----------------------   ----------------------
        Total distributions to shareholders                                                    (39,018,707)              (4,170,634)
                                                                                     ----------------------   ----------------------

Fund share (principal) transactions, (Note 6)
     Net proceeds from sale of shares                                                           63,681,602               56,591,350
     Net asset value of shares issued to shareholders
        in payment of distributions declared                                                    36,043,859                3,924,054
     Cost of shares redeemed                                                                   (31,022,858)             (23,435,868)
                                                                                     ----------------------
                                                                                                              ----------------------
Increase (decrease) in net assets from Fund share transactions                                  68,702,603               37,079,536
                                                                                     ----------------------
                                                                                                              ----------------------

        Net increase (decrease) in net assets                                                   63,660,872               72,878,656

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

     At end of period                                                              $           244,130,838  $           180,469,966
                                                                                     ======================   ======================

</TABLE>

<PAGE>

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

                              Financial Highlights



                                                                                    Year Ended December 31,
                                                   ---------------------------------------------------------------------------------
                                                            1996              1995            1994            1993           1992*
                                                   -------------     -------------   -------------   -------------  -------------

<S>                                                       <C>               <C>             <C>             <C>            <C>
Net asset value - Beginning of period                     $53.46            $42.15          $48.97          $39.83         $39.99
                                                   -------------     -------------   -------------   -------------  -------------

Income from investment operations:
     Net investment income (loss) **                           -                 -               -           (0.07)         (0.11)
     Net realized and unrealized gain
        (loss) on investments                               9.29             12.57           (1.84)          11.31           4.00
                                                   -------------     -------------   -------------   -------------  -------------
Total from investment operations                            9.29             12.57           (1.84)          11.24           3.89
                                                   -------------     -------------   -------------   -------------  -------------

Less distributions to shareholders:
     From net realized gains on investments                (9.79)            (1.26)          (4.98)          (2.10)         (4.05)
                                                   -------------     -------------   -------------   -------------  -------------
        Total distributions declared to shareholders      ($9.79)           ($1.26)         ($4.98)         ($2.10)        ($4.05)
                                                   -------------     -------------   -------------   -------------  -------------


Net asset value - end of period                           $52.96            $53.46          $42.15          $48.97         $39.83
                                                   =============     =============   =============   =============  =============

Total Return                                               17.36%            29.83%          (3.66%)         28.21%          9.74%

Ratios (to average daily net assets)/Supplemental Data:
     Expenses (1)                                           0.75%             0.75%           0.79%           0.88%          1.04%
     Net investment income (loss)                          (0.44%)           (0.30%)         (0.27%)         (0.18%)        (0.38%)

Portfolio turnover (2)                                        28%              112%            130%            144%           101%
Average broker commission rate (2)                       $0.0450                 -               -               -              -

Net assets, end of year (000 omitted)                   $244,131          $180,470        $107,591         $85,141        $50,950

 *   Audited by other auditors.
 **  For the period from January 1, 1996 to May 3, 1996, 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 (loss) per share           $         (0.01)
     Ratios (to average daily net assets):
          Expenses (1)                                           0.76%
          Net Investment income (loss)                          (0.45%)

(1)  Includes the Fund's share of Portfolio allocated expenses for the period from May 3, 1996 through December 31, 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 is shown in the Portfolio's financial statements
     which are included elsewhere in this report.

</TABLE>

<PAGE>

                           Notes to Financial Statements

(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  December  31,  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--
         The Fund records its investment in the Portfolio at value. Valuation of
         securities  held  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.

     D.  Other-
         All net investment  income and realized and unrealized gains and losses
         of the  Portfolio  are allocated pro rata among all of the investors in
         the Portfolio.

(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 reinvested 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  transactions.  Permanent book and tax
         basis differences relating to shareholder  distributions will result in
         reclassifications between paid-in capital, undistributed net investment
         income, and accumulated net realized gains (losses).


<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.  SA&W has  voluntarily  agreed to
         limit the aggregate annual operating expenses of the Fund and Portfolio
         (excluding  commissions,  taxes and extraordinary expenses) to 0.75% of
         the Fund's  average  daily net assets for the year ended  December  31,
         1996. SA&W  voluntarily  waived $13,118 of its investment  advisory fee
         for the year  ended  December  31,  1996.  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  SA&W or to its  officers,  all of whom
         receive  remuneration for their services to the Fund from SA&W. 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  December   31,  1996   aggregated
         $253,391,982 and $23,335,985, 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:  Effective  December  20,  1996,  the Fund was  closed  to new
         investors.

<TABLE>
<CAPTION>

                                                                                         
                                                                                Year Ended              Year Ended
                                                                              December 31, 1996       December 31, 1995
                                                                            ----------------------  ----------------------

<S>                                                                                     <C>                     <C>
    Shares sold                                                                         1,100,618               1,215,183
    Shares issued to shareholders in payment of distributions declared                    562,742                  73,432
    Shares redeemed                                                                      (531,585)               (465,355)
                                                                            ======================  ======================
        Net increase (decrease)                                                         1,131,775                 823,260
                                                                            ======================  ======================
</TABLE>


<PAGE>

                         Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of Standish Small  Capitalization  Equity Fund: We have audited the accompanying
statement of assets and liabilities of Standish,  Ayer & Wood Investment  Trust:
Standish Small Capitalization Equity Fund (the "Fund"), as of December 31, 1996,
and the related statement of operations for the year then ended,  changes in net
assets  for each of the two  years  in the  period  then  ended,  and  financial
highlights for each of the four years in the period then ended.  These financial
statements  and  financial  highlights  are  the  responsibility  of the  Fund's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements  and  financial   highlights  based  on  our  audits.  The  financial
highlights for the year ended December 31, 1992, were audited by other auditors,
whose report,  dated February 12, 1993, expressed an unqualified opinion on such
financial  highlights.  We conducted  our audits in  accordance  with  generally
accepted  auditing  standards.  Those standards require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
and financial  highlights are free of material  misstatement.  An audit includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion. In our opinion, the financial
statements and financial  highlights  referred to above present  fairly,  in all
material respects,  the financial  position of Standish,  Ayer & Wood Investment
Trust:  Standish Small  Capitalization  Equity Fund as of December 31, 1996, the
results of its operations for the year then ended, the changes in its net assets
for each of the two years in the period then ended, and financial highlights for
each of the four years in the period then ended,  in conformity  with  generally
accepted accounting principles.

Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 25, 1997

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Small Capitalization Portfolio
                            Portfolio of Investments
                                December 31, 1996

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

Equities - 98.6%
- -------------------------------------------------------------------------

Basic Industry - 1.8%
- -------------------------------------------------------------------------
<S>                                                                                                    <C>      <C>
Chirex Inc.*                                                                                           162,000  $      1,944,000
OM Group Inc.                                                                                           90,450         2,442,150
                                                                                                                -----------------
                                                                                                                       4,386,150
                                                                                                                -----------------
Capital Goods - 10.1%
- -------------------------------------------------------------------------
BE Aerospace Inc.*                                                                                     160,900         4,364,407
Innotech Inc.*                                                                                         174,100         1,349,275
LCC International Inc.*                                                                                234,100         4,330,850
Newpark Resources Inc.*                                                                                 89,600         3,337,600
Nichols Research Corp.*                                                                                136,050         3,469,275
SBS Technologies Inc.*                                                                                  85,800         3,174,600
Superior Services Inc.*                                                                                 93,500         1,905,063
Triumph Group Inc.*                                                                                    127,400         3,041,675
                                                                                                                -----------------
                                                                                                                      24,972,745
                                                                                                                -----------------
Consumer Cyclical - 3.3%
- -------------------------------------------------------------------------
Atlantic Coast Airlines Inc.*                                                                          183,800         2,251,550
Midwest Express Holdings*                                                                               58,500         2,106,000
NCI Building Systems Inc.*                                                                             110,700         3,819,150
                                                                                                                -----------------
                                                                                                                       8,176,700
                                                                                                                -----------------
Consumer Stable - 5.7%
- -------------------------------------------------------------------------
Custom Chrome Inc.*                                                                                    128,100         2,578,013
Hughes Supply Inc.                                                                                      91,500         3,945,938
Martek Biosciences*                                                                                     80,600         1,612,000
Natures Sunshine Products Inc.                                                                          96,300         1,733,400
Opta Food Ingredients Inc.*                                                                            130,900           752,675
Robert Mondavi Corp.  Cl A*                                                                             91,100         3,325,150
                                                                                                                -----------------
                                                                                                                      13,947,176
                                                                                                                -----------------
Financial - 3.5%
- -------------------------------------------------------------------------
CCC Information Services Group*                                                                        100,600         1,609,600
Corvel Corp.*                                                                                           91,500         2,653,500
Rental Service Corp.*                                                                                   59,300         1,630,750
Texas Regional Bancshares  Cl A                                                                         83,900         2,852,600
                                                                                                                -----------------
                                                                                                                       8,746,450
                                                                                                                -----------------

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

Growth Cyclical - 6.4%
- -------------------------------------------------------------------------
Anchor Gaming*                                                                                          22,800  $        917,700
Apple South Inc                                                                                        174,600         2,357,100
Cannondale Corp.*                                                                                       69,900         1,572,750
Cost Plus Inc*                                                                                          57,700         1,103,513
Golden Bear Golf Inc.*                                                                                 109,600         1,233,000
Homegate Hospitality Inc.*                                                                             183,800         1,539,325
Logan's Roadhouse Inc.*                                                                                 90,200         2,119,700
Scientific Games Hldgs Corp.*                                                                          110,300         2,950,525
Suburban Lodges of America*                                                                            130,100         2,081,600
                                                                                                                -----------------
                                                                                                                      15,875,213
                                                                                                                -----------------
Health Care - 26.0%
- -------------------------------------------------------------------------
Alternative Living Services*                                                                            77,900         1,129,550
Arbor Health Care Company*                                                                             109,800         2,854,800
Arris Pharmaceutical Corp.*                                                                            163,300         2,204,550
ARV Assisted Living Inc.*                                                                              115,900         1,347,338
Atria Communities Inc.*                                                                                130,300         1,335,575
Ballard Medical Products                                                                               119,600         2,227,550
CN Bioscience Inc*                                                                                     122,100         2,228,325
Conmed Corp.*                                                                                          115,600         2,369,800
Emcare Holdings Inc.*                                                                                   97,800         2,273,850
Fuisz Technologies Ltd.*                                                                               133,800         1,053,675
HCIA Inc.*                                                                                              94,300         3,253,350
Horizon Mental Health Management*                                                                      103,800         2,880,450
Impath Inc.*                                                                                           105,400         1,976,250
Inphynet Medical Management*                                                                           145,500         2,619,000
MDL Information Systems Inc.*                                                                           68,700         1,279,538
Medarex Inc.*                                                                                          188,500         1,319,500
Medcath Inc.*                                                                                          123,700         1,979,200
Medquist Inc.*                                                                                         140,000         3,465,000
National Surgery Centers Inc.*                                                                          83,450         3,171,100
Neurogen Corp*                                                                                          51,200           985,600
Oacis Healthcare Holdings*                                                                             187,100         1,262,925
Pharmaceutical Product Development*                                                                    125,000         3,156,250
Possis Medical, Inc.*                                                                                  101,700         2,122,988
Protocol Systems Inc.*                                                                                 121,600         1,580,800
Rochester Medical Corp.*                                                                                87,000         1,663,875
Sepracor Inc.*                                                                                         180,400         2,999,150

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

Health Care - (continued)
- -------------------------------------------------------------------------
Sunrise Assisted Living Inc.*                                                                          141,300  $      3,938,738
Superior Consultant Holdings*                                                                           42,600         1,054,350
Urologix Inc*                                                                                            9,800           159,250
Vertex Pharmaceuticals Inc.*                                                                           103,400         4,161,850
                                                                                                                -----------------
                                                                                                                      64,054,177
                                                                                                                -----------------
Services - 23.9%
- -------------------------------------------------------------------------
Analysts International Corp.                                                                           103,200         2,915,400
Barrett Business Services Inc.*                                                                        150,700         2,298,175
Bet Holdings Inc. Cl A*                                                                                106,600         3,064,750
BTG Inc.*                                                                                               50,600         1,340,900
Central Parking Corp.                                                                                   95,300         3,192,550
Coach USA Inc.*                                                                                        169,600         4,918,400
Computer Horizons Corp.*                                                                                69,700         2,683,450
Computer Task Group Inc.                                                                                63,200         2,725,500
Cotelligent Group Inc.*                                                                                 68,900         1,662,213
Data Processing Resources Corp.*                                                                       123,800         2,290,300
Emmis Broadcasting Corp.  Cl A*                                                                         80,600         2,639,650
F.Y.I. Inc*                                                                                             62,200         1,298,425
Harbinger Corp*                                                                                         52,500         1,378,125
Healthplan Services Corp.*                                                                             107,800         2,277,275
May & Speh Inc.*                                                                                       184,500         2,260,125
On Assignment Inc.*                                                                                     64,200         1,893,900
Pacific Gateway Exchange Inc.*                                                                          62,600         2,284,900
Personnel Group of America Inc.*                                                                        88,200         2,127,825
Remedy Temp Inc.*                                                                                       81,700         1,409,325
Right Management Consultants*                                                                           76,775         1,708,244
Rural/Metro Corp.*                                                                                      80,000         2,880,000
Scandinavian Broadcast Systems*                                                                        146,800         2,550,650
Steiner Leisure Ltd*                                                                                   115,500         2,324,438
Techforce Corp.*                                                                                        94,200           706,500
United Dental Care Inc.*                                                                                81,500         2,475,563
Viisage Technology Inc.*                                                                               109,000         1,580,500
                                                                                                                -----------------
                                                                                                                      58,887,083
                                                                                                                -----------------
Technology - 17.9%
- -------------------------------------------------------------------------
Advanced Technology Material*                                                                          149,000         2,570,250
Aurum Software Inc.*                                                                                    21,800           504,125
CFM Technologies Inc*                                                                                   91,000         1,888,250
Computational Systems Inc.*                                                                             78,500         1,511,125
Datastream Systems Inc.*                                                                               133,900         2,410,200
Gensym Corp.*                                                                                          148,400         1,771,525

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

Technology -(continued)
- -------------------------------------------------------------------------

Hadco Corporation*                                                                                      64,900  $      3,180,100
Indus Group Inc.*                                                                                      156,000         4,017,000
Lecroy Corp.*                                                                                           78,200         2,932,500
Natural Microsystems Corp.*                                                                             65,600         2,066,400
P-Com Inc.*                                                                                             53,800         1,593,825
Perceptron Inc.*                                                                                        81,500         2,791,375
Photronics Inc.*                                                                                        44,200         1,204,450
PRI Automation Inc.*                                                                                    26,800         1,219,400
Project Software & Development*                                                                         66,200         2,805,225
Quickturn Design Systems Inc.*                                                                         131,800         2,701,900
Speedfam International Inc.*                                                                            36,000         1,026,000
Stanford Telecommunications*                                                                            53,600         1,849,200
TCSI Corp.*                                                                                             86,800           542,500
Triquint Semiconductor Inc*                                                                             58,000         1,529,750
Ultrak Inc.*                                                                                            91,500         2,790,750
Videoserver Inc.*                                                                                       26,400         1,122,000
                                                                                                                -----------------
                                                                                                                      44,027,850
                                                                                                                -----------------
Total Equities (Cost $210,820,515)                                                                                   243,073,544
                                                                                                                -----------------

Short-Term Obligations - 2.1%
- -------------------------------------------------------------------------

Repurchase Agreements - 2.0%
- -------------------------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 12/31/96,
5.72% due 1/2/97, to pay $5,051,027 (Collateralized by
FNMA FNARM with a rate of 6.084% and a maturity date of
12/01/35 with a market value of $5,150,412.                                                          5,049,423         5,049,423
                                                                                                                -----------------

U.S. Government - 0.1%                                                       Rate    Maturity
- -------------------------------------------------------------------------   -------  ----------
Federal Farm Credit Bank **                                                    5.46% 1/17/1997          10,000             9,968
FNMA **                                                                        5.40  1/17/1997         200,000           199,130
                                                                                                                -----------------
                                                                                                                         209,098
                                                                                                                -----------------
Total Short-Term Obligations (Cost $5,258,521)                                                                         5,258,521
                                                                                                                -----------------

Total INVESTMENTS  (Cost $216,079,036) - 100.7%                                                                      248,332,065

Other Assets less Liabilities - -0.7%                                                                                 (1,679,645)
                                                                                                                -----------------

NET ASSETS - 100.0%                                                                                             $    246,652,420
                                                                                                                =================

Notes to the Schedule of Investments:

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

FNMA - Federal National Mortgage Association
FNARM - FNMA Adjustable Rate Mortgage
</TABLE>

<PAGE>

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

                       Statement of Assets and Liabilities
                                December 31, 1996


Assets:
<S>                                                                         <C>                   <C>
    Investments, at value (Note 1A) (identified cost, $216,079,036)                                $         248,332,065
    Cash                                                                                                               6
    Receivable for investments sold                                                                                7,800
    Interest and dividends receivable                                                                              9,105
    Deferred organization costs (Note 1E)                                                                         85,593
                                                                                                     --------------------
      Total assets                                                                                           248,434,569

Liabilities:
    Payable for investments purchased                                        $        1,611,865
    Payable for daily variation margin on open
      financial futures contracts (Note 5)                                               20,062
    Accrued investment advisory fee (Note 2)                                                 35
    Accrued trustee fees                                                                    646
    Payable to investment adviser (Note 1E)                                              97,618
    Accrued expenses and other liabilities                                               51,923
                                                                               -----------------
      Total liabilities                                                                                        1,782,149
                                                                                                     --------------------

Net Assets (applicable to investors' beneficial interests)                                         $         246,652,420
                                                                                                     ====================

<PAGE>

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

                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996

Investment Income
    Interest Income                                                                                   $          305,276
    Dividend income                                                                                              153,520
                                                                                                        -----------------
      Total income                                                                                               458,796

Expenses
      Investment advisory fee (Note 2)                                           $         920,742
      Custody and accounting                                                               125,602
      Legal and audit services                                                              32,620
      Registration costs                                                                    10,067
      Insurance                                                                              4,839
      Miscellaneous                                                                         18,991
                                                                                   ----------------
        Total expenses                                                                   1,112,861

           Net investment income (loss)                                                                         (654,065)
                                                                                                        -----------------

Realized and Unrealized Gain (Loss):
    Net realized gain (loss)
        Investment securities                                                           20,794,956
        Financial futures                                                                  717,750
                                                                                   ----------------
           Net realized gain (loss)                                                                           21,512,706

    Change in unrealized appreciation (depreciation)
        Investment securities                                                          (22,995,625)
        Financial futures                                                                  (42,850)
                                                                                   ----------------
           Change in net unrealized appreciation (depreciation)                                              (23,038,475)
                                                                                                        -----------------

           Net realized and unrealized gain (loss)                                                            (1,525,769)
                                                                                                        -----------------

           Net increase (decrease) in net assets from operations                                      $       (2,179,834)
                                                                                                        =================

<PAGE>

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

                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996


Increase (Decrease) in Net Assets

     From operations
        Net investment income (loss)                                                               $            (654,065)
        Net realized gain (loss)                                                                              21,512,706
        Change in net unrealized appreciation (depreciation)                                                 (23,038,475)
                                                                                                     --------------------
            Net increase (decrease) in net assets from operations                                             (2,179,834)
                                                                                                     --------------------


     Capital transactions
        Assets contributed by Standish Small Capitalization Equity Fund at
            commencement (including unrealized appreciaiton of $55,359,029)                                  233,108,124
        Contributions                                                                                         39,060,115
        Withdrawals                                                                                          (23,335,985)
                                                                                                     --------------------
                                                                                                     --------------------
         Increase in net assets resulting from capital transactions                                          248,832,254
                                                                                                     --------------------

            Total increase (decrease) in net assets                                                          246,652,420

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

     At end of period                                                                              $         246,652,420
                                                                                                     ====================
</TABLE>

<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                 Standish Small Capitalization Equity Portfolio

                               Supplementary Data
             For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996







Ratios (to average daily net assets):
     Expenses                                                  0.73%  *
     Net investment income (loss)                             (0.43%) *


Portfolio turnover                                            76%

Average broker commission per share                           $0.0434(1)

*    Annualized
(1)  Amount  represents the average  commission per share paid to brokers on the
     purchase and sale or portfolio securities.



<PAGE>


Notes to Financial Statements


(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 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. These costs were paid for by the Investment Adviser
         and will be reimbursed by the Portfolio.


<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.  SA&W  voluntarily  agreed to limit the  Portfolio's  total
         annual operating expenses (excluding brokerage commissions,  taxes, and
         extraordinary  expenses) to 1.50% of the Portfolio's  average daily net
         assets,  for the year ended  December 31, 1996.  The Portfolio  pays no
         compensation  directly to its trustees who are affiliated  with SA&W or
         to its officers, all of whom receive remuneration for their services to
         the  Portfolio  from SA&W.  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 from May 3, 1996 through
         December 31, 1996, were as follows:

                             Purchases                    Sales

Investments                 $193,914,188              $171,786,086
                       ==================        ==================




(4)       Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment  securities  owned at December  31,  1996,  as computed on a
         federal income tax basis, were as follows:

Aggregate cost                                         $216,266,037


Gross unrealized appreciation                           $43,840,116
Gross unrealized depreciation                           (11,774,088)
                                                 ===================
    Net unrealized appreciation                         $32,066,028
                                                 ===================




(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 may use options to hedge against risks of
         market   exposure  and  changes  in   securities   prices  and  foreign
         currencies,  as well as to seek 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 December 31, 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 December 31,
         1996, the Portfolio held the following futures  contracts:

<TABLE>
<CAPTION>
                                                                                        Underlying       Unrealized
                Contract                          Position          Expiration        Face Amount      Appreciation
- ------------------------------------------      --------------      -----------      ---------------   --------------

<S>                                                <C>               <C>                <C>                 <C>
MIDCAP 400 (28 contracts)                           Long             03/15/97            $3,592,400          $67,525
                                                                                     ===============   ==============

</TABLE>

        At  December  31,  1996,  the  Portfolio  had   segregated   sufficient
         securities to cover margin requirements on open future contracts.

<PAGE>


                           Independent Auditor's Report

To the Trustees of Standish,  Ayer and Wood Master  Portfolio  and  Investors of
Standish Small Capitalization Equity Portfolio: We have audited the accompanying
statement of assets and  liabilities  of Standish  Small  Capitalization  Equity
Portfolio,  including the portfolio of  investments as of December 31, 1996, and
the related statement of operations,  the statement of changes in net assets and
the  supplementary  data  for the  period  from  May 3,  1996  (commencement  of
operations) to December 31, 1996. These financial  statements and  supplementary
data are the responsibility of the Portfolio's management. Our responsibility is
to express an opinion on these financial statements and supplementary data based
on our audit.  We conducted  our audit in  accordance  with  auditing  standards
generally accepted in the United States of America. Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements and supplementary data are free of material  misstatement.
An audit includes  examining,  on a test basis,  evidence supporting the amounts
and   disclosures  in  the  financial   statements.   Our  procedures   included
confirmation of securities owned as of December 31, 1996 by correspondence  with
the  custodian  and brokers;  where  replies  were not received  from brokers we
performed  other  auditing  procedures.  An audit also  includes  assessing  the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audit provides a reasonable basis for our opinion. In our opinion, the financial
statements and supplementary data present fairly, in all material respects,  the
financial  position of Standish  Small  Capitalization  Equity  Portfolio  as of
December 31, 1996, and the results of its operations,  changes in its net assets
and  supplementary  data for the respective  stated period,  in conformity  with
United States generally accepted accounting principles.

Coopers & Lybrand
Chartered Accountants
Toronto, Canada
February 25, 1997


<PAGE>

This Report is submitted for the general  information of shareholders and is not
authorized  for  distribution  to  prospective  investors  unless  proceeded  or
accompanied by an effective prospectus.  Nothing herein is to be construed to be
an offer of sale or  solicitation  or an offer to buy  shares of the Fund.  Such
offer is made only by the Fund's  prospectus,  which includes  details as to the
offering and other material information.

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series

                     Financial Statements for the Year Ended
                                December 31, 1996

<PAGE>

January 27, 1997

Dear Standish, Ayer & Wood Investment Trust Shareholder:

I am writing to provide you with a review of  development  at  Standish,  Ayer &
Wood as they relate to the  activities of the  Investment  Trust.  The financial
markets in 1996  provided  another  very fine year for our  clients.  Investment
returns were quite favorable. U.S. stocks had another excellent year on top of a
sensational  1995,  and U.S.  bonds  generally  earned  the  coupon,  a somewhat
surprising  development  given the very high bond returns of the previous  year.
Selected  international stocks and hedged international bonds also recorded very
high returns,  the latter  benefitting from protection  against currency loss as
the dollar  appreciated.  In addition to the  positive  market  returns,  we are
delighted  to report  that in  virtually  all of the asset  classes  in which we
operate,  the Standish  management  efforts added value compared to the relevant
benchmarks.

During this period in which our clients fared  exceptionally well, Standish also
had a successful  year. Our assets under management grew modestly to $30 billion
as new business  offset some  account  losses.  We  attribute a slightly  higher
attrition  of  accounts  to  a  wave  of  corporate  mergers  and  pension  fund
restructuring,  changes in asset allocation, and higher turnover in public funds
where political considerations are sometimes paramount. Substantial increases in
assets occurred in small capitalization U.S. equities where asset growth has met
our self-imposed  limits,  management for high net worth individuals through our
private client group,  and mutual funds where aggregate  assets under management
now total $4.2  billion.  One of the  distinctive  features  of  Standish is the
longevity  of many of our client  relationships.  We continue to work with three
insurance  company  clients which  retained  Standish in 1934,  1940,  and 1955,
respectively.  And it was with great  pleasure  that in 1996 we  celebrated  our
twenty-fifth year of service to American Telephone.

We have also grown  significantly as an enterprise.  At the end of the year, our
organization  had  213  members  (versus  198  at  the  end  of  1995).  We  are
particularly proud that 50 of the staff members are Chartered Financial Analysts
(CFAs) or the equivalent.  Our investment team has had only minimal turnover. At
midyear, Dave Murray, a Director and Treasurer, elected to take early retirement
after  twenty-two  years of  distinguished  service.  With that  exception,  the
directorship  remains  unchanged,  with 22 of us  continuing  as  owners  of the
business.

In our letter a year ago, we mentioned our  dissatisfaction  with our efforts in
managing international equity portfolios.  We are particularly pleased to report
that not only has performance  improved,  but we have brought aboard Remi Browne
as the leader of our effort.  Remi,  who was elected Vice  President of Standish
and SIMCO in September, has had long experience in adding value to international
equity portfolios at State Street Bank in Boston, and more recently at Ark Asset
Management in New York.

During 1996, we introduced a number of new products.  After extensive  research,
we  began  a  quantitatively   based  program  to  manage   international  small
capitalization equities. The results have been exceedingly favorable to date. As
our existing  Standish  International  Equity Fund was altered to include  stock
selection,  we have  begun a new  investment  discipline  designed  to  focus on
country  selection.  Due to the  increasing  appetite of investors  for absolute
returns,  we have introduced a duration neutral bond strategy with the objective
of  delivering  relatively  high returns with very limited  volatility  by using
derivatives to mitigate interest rate risk.  Finally, we had concluded some time
ago that in our style of U.S.  small  capitalization  equities  --  particularly
given  the  focus on "micro  caps" -- there is a finite  amount we could  manage
effectively  without risking liquidity or high transaction  costs.  Accordingly,
having  grown close to our asset  target,  we have closed the Small Cap Fund and
have introduced the Standish Small  Capitalization  Equity Fund II with the same
management  style applied to companies  with a median market  capitalization  of
$500 million.

Fulfilling  your  objectives as our client must be our first  priority.  To that
end, we are honing our  research and the  implementation  of what we believe are
solid, durable investment philosophies.


<PAGE>

We are also making  efforts to diversify our  organization  from a dependence on
bond management.  Our activities are both internal -- designing new products and
marketing  programs  -  and  external  --  looking  to  acquisitions,  strategic
partnership  relationships,  and the  acquisition of minority  interests.  Among
other  initiatives  designed to diversify  our product and client base,  we have
begun a  partnership  relationship  as well as an  equity  interest  in  Cypress
Investments,  Inc.,  an effort  designed  to acquire  and manage  bank-sponsored
mutual funds on a private label basis.

We are confident that we have the people, resources,  investment technology, and
organizational  stability  to  succeed.  While  both the  investment  world  and
Standish  are  changing  at  an  accelerating  pace,  the  successful   business
principles we have applied for many decades are still intact.  Most importantly,
we believe that we are in partnership  with our clients to meet their  financial
needs.  We are  dedicated to working hard to fulfill  your  expectations  in the
years ahead, and we are confident we can achieve your and our objectives.

Sincerely yours,


Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc.



<PAGE>

                               Management Discussion


Nineteen  ninety six was an excellent  year for the U.S.  equity market with the
S&P 500  enjoying  a total  return of  22.96%  for the full  year.  For the same
twelve-month period, the Standish Equity Fund enjoyed a total return of 26.84%.

During 1996, there was a marked pattern of performance  being  differentiated by
capitalization group. Beginning in the late spring of the year, small and medium
capitalization  stocks  began to trail in terms of relative  performance  and by
year end a significant performance gap had developed. For the full year, the S&P
Mid-Cap 400 Index showed a total return of 19.20% while the Frank  Russell 2000,
an index covering smaller  capitalization  stocks, showed a gain of only 16.53%.
By industry  sector,  the best groups within the S&P 500 in 1996 were Financials
and  Technology  stocks  with  both  groups   registering  gains  of  over  30%.
Performance was relatively evenly dispersed, however, with eight of nine sectors
showing a gain of over 15% for the year.
Only the Utility group lagged (with a total return of just over 1%).

Within  the  Standish  Equity  Fund,  performance  was hurt by the fact that our
average  capitalization  is  smaller  than  that of the S&P  500.  Despite  this
performance drag arising from our capitalization  profile,  returns exceeded the
index return due to strong stock  selection  results.  Particularly  notable was
performance in Consumer Cyclicals,  Technology, and Financials where our results
for the year were ahead of the  comparable  S&P  groups.  In  addition,  we were
helped by modest underweightings in Utilities and Basic Industries - two sectors
where performance lagged that of the broad market.

Our stock selection  process is driven by proprietary  modeling  techniques that
utilize a combination of valuation and earnings growth measures to determine the
relative attractiveness of equity securities. We are committed to the consistent
application of our selection  disciplines.  In 1996 those disciplines once again
provided us with a very positive  starting point for our portfolio  construction
process. For the full year, stocks ranked in the top ten percent of our universe
outperformed  the universe by over 9.5%.  The best  performing of our indicators
for the year was the Estimate Trend factor,  indicating  stocks where  estimates
are rising.  Our  consistent  adherence to risk control  disciplines  and a well
diversified, fully invested fund positioning was also important.

Since May 3, 1996 -- the date of conversion -- the assets of the Standish Equity
Fund have been invested in a "Portfolio" entity,  having  substantially the same
investment  objective,  policies and restrictions as the corresponding fund. The
fund in which you are  invested  is now  considered  a  "Spoke,"  sharing in the
activities of the Portfolio proportionately according to its relative size.

We are very  pleased to be able to report  another  strong year for the Standish
Equity Fund and are grateful to our shareholders  for their continuing  support.
We remain focused on the Fund's investment success and are pleased to be working
on your behalf.


Ralph S. Tate

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series

             Comparison of Change in Value of $100,000 Investment in
                   Standish Equity Fund and the S&P 500 Index

The following is a description  of the graphical  chart omitted from  electronic
format:

This line chart shows the  cumulative  performance  of the Standish  Equity Fund
compared  with the S&P 500 Index for the period  January 2, 1991 to December 31,
1996,  based upon a $100,000  investment.  Also included are the average  annual
total returns for one year, five year, and since inception.


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

                       Statement of Assets and Liabilities
                                December 31, 1996


Assets:
<S>                                                                                  <C>                 <C>              
     Investment in Standish Equity Portfolio, (Portfolio) at value (Note 1A)                             $     106,277,516
     Other assets                                                                                                    2,576
                                                                                                           ----------------
        Total assets                                                                                           106,280,092

Liabilities
     Distribution payable                                                             $       285,108
     Payable for Fund shares redeemed                                                         125,000
     Accrued trustee fees                                                                         484
     Accrued expenses and other liabilities                                                    14,718
                                                                                        --------------
        Total liabilities                                                                                          425,310
                                                                                                           ----------------

Net Assets                                                                                               $     105,854,782
                                                                                                           ================
 
Net Assets consist of:
     Paid-in capital                                                                                     $      81,035,794
     Undistributed net investment income (loss)                                                                     88,950
     Accumulated net realized gain (loss)                                                                        7,655,446
     Net unrealized appreciation (depreciation)                                                                 17,074,592
                                                                                                           ----------------
        Total                                                                                            $     105,854,782
                                                                                                           ================

Shares of beneficial interest outstanding                                                                        2,728,741
                                                                                                           ================

Net asset value, offering price and redemption price per share                                           $           38.79
                                                                                                           ================
     (Net assets/Shares outstanding)

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                              Standish Equity Fund

                             Statement of Operations
                      For the Year Ended December 31, 1996

Investment Income (Note 1B):
     Interest income                                                                                     $        77,789
     Dividend income (net of withholding tax of $3,380)                                                          612,003
     Interest income allocated from Portfolio                                                                    117,893
     Dividend income allocated from Portfolio (net of withholding tax of $1,452)                               1,453,073
     Expenses allocated from Portfolio                                                                          (479,297)
                                                                                                           --------------
        Total income                                                                                           1,781,461

Expenses
        Investment advisory fee (Note 3)                                             $        163,530
        Accounting, custodian, and transfer agency fees                                        46,088
        Trustee fees                                                                            1,627
        Legal and audit services                                                               32,621
                                                                                       ---------------
            Total expenses                                                                    243,866

        Deduct:
        Waiver of investment advisory fee (Note 3)                                            (12,085)
                                                                                       ---------------

                Net expenses                                                                                     231,781
                                                                                                           --------------

                Net investment income (loss)                                                                   1,549,680
                                                                                                           --------------

Realized and Unrealized Gain (Loss):

     Net realized gain (loss) from:
                Investment securities                                                       3,307,925
                Financial futures                                                             164,221
     Net realized gain (loss) from Portfolio on:
                Investment securities                                                      12,874,303  
                Financial futures                                                             428,300  
                                                                                       ---------------
                   Net realized gain (loss)                                                                   16,774,749

     Change in unrealized appreciation (depreciation):
                Investment securities                                                       3,350,428
                Financial futures                                                             (58,213)
                From Portfolio                                                              3,404,697
                                                                                       ---------------
                   Net change in unrealized appreciation (depreciation)                                        6,696,912
                                                                                                           --------------
                   Net realized and unrealized gain (loss)                                                    23,471,661
                                                                                                           --------------
                   Net increase (decrease) in net assets resulting from operations                       $    25,021,341
                                                                                                           ==============


<PAGE>

                     Standish, Ayer & Wood Investment Trust
                           Standish Equity Fund Series
 
                       Statements of Changes in Net Assets

                                                                                   
                                                                                     Year Ended              Year Ended
                                                                                    December 31, 1996     December 31, 1995
                                                                                  --------------------------------------------
Increase (Decrease) in Net Assets:
From operations
     Net investment income                                                      $        1,549,680    $             2,196,110
     Net realized gain (loss)                                                           16,774,749                 21,564,705
     Change in net unrealized appreciation (depreciation)                                6,696,912                 10,229,026
                                                                                  -----------------     ----------------------
        Net increase (decrease) in net assets from operations                           25,021,341                 33,989,841
                                                                                  -----------------     ----------------------
 
Distributions to shareholders
     From net investment income                                                         (1,481,454)                (2,203,103)
     From net realized gains on investments                                            (11,604,448)                (8,605,084)
                                                                                  -----------------     ----------------------
        Total distributions to shareholders                                            (13,085,902)               (10,808,187)
                                                                                  -----------------     ----------------------

Fund share (principal) transactions (Note 6)
     Net proceeds from sale of shares                                                   21,565,418                 32,648,683
     Net asset value of shares issued to shareholders
        in payment of distributions declared                                            12,463,945                 10,246,215
     Cost of shares redeemed                                                           (28,642,403)               (64,134,926)
                                                                                  -----------------     ----------------------
Increase (decrease) in net assets from Fund share transactions                           5,386,960                (21,240,028)
                                                                                  -----------------     ----------------------

        Net increase (decrease) in net assets                                           17,322,399                  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 $88,950 and distributions in excess of net investment income of
        $20,274 at December 31, 1996 and 1995, respectively)                    $      105,854,782    $            88,532,383
                                                                                  =================     ======================
</TABLE>

<PAGE>

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

                              Financial Highlights

                                                       
                                                                                   Year Ended December 31,
                                                      ------------------------------------------------------------------------------
                                                                  1996             1995          1994          1993          1992*
                                                          ------------     ------------  ------------  ------------  ------------

<S>                                                       <C>              <C>            <C>            <C>            <C>        
Net asset value - Beginning of period                     $      34.81     $       28.66  $       30.89  $       26.28  $     25.66
                                                          ------------     -------------  -------------  -------------  -----------
                                                                                                                         
Income from investment operations:                                                                                       
    Net investment income **                                      0.60              0.76           0.45           0.50         0.56
    Net realized and unrealized gain                                                                                     
      (loss) on investments                                       8.52              9.94          (1.62)          5.57         1.81
                                                          ------------     -------------  -------------  -------------  -----------
Total from investment operations                                  9.12             10.70          (1.17)          6.07         2.37
                                                          ------------     -------------  -------------  -------------  -----------
                                                                                                                         
Less distributions to shareholders:                                                                                      
    From net investment income                                   (0.56)            (0.78)         (0.44)         (0.47)       (0.54)
    From net realized gains on investments                       (4.58)            (3.77)         (0.62)         (0.99)       (1.19)
    From paid-in capital                                           ---               ---            ---            ---        (0.02)
                                                          ------------     -------------  -------------  -------------  -----------
      Total distributions declared to shareholders               (5.14)            (4.55)         (1.06)         (1.46)       (1.75)
                                                          ------------     -------------  -------------  -------------  -----------
                                                                                                                         
    Net asset value - end of period                       $      38.79     $       34.81  $       28.66  $       30.89  $     26.28
                                                          ============     =============  =============  =============  ===========
                                                                                                                         
Total Return                                                     26.84%            37.55%         (3.78%)        20.79%        9.52%
                                                                                                                         
Ratios (to average daily net assets)/Supplemental Data:                                                                  
    Expenses (1) **                                               0.71%             0.69%          0.70%          0.80%        0.00%
    Net investment income **                                      1.53%             2.05%          1.55%          1.29%        2.52%
                                                                                                                         
    Portfolio turnover (2)                                          41%              159%           182%           192%          92%
    Average broker commission rate (2)                    $     0.0499                                                  $
                                                                                                                         
Net assets, end of period (000's omitted)                 $    105,855     $      88,532  $      86,591  $      72,916  $    14,679
                                                                                                                        
 *  Audited by other auditors.
**  For the year ended December 31, 1996 and the two 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                        $   0.59                                            $  0.47        $ 0.34
    Ratios (to average daily net assets):
      Expenses (1)                                             0.72%                                              0.97%        1.00%
      Net Investment income                                    1.52%                                              1.12%        1.52%
 
    (1Includes the Fund's share of Portfolio allocated expenses for the period from May 3, 1996 through December 31, 1996
    (2Portfolio 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>

                           Notes to Financial Statements




(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 December 31,
         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--
         The Fund records its investment in the Portfolio at value. Valuation of
         securities  held  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.

     D.  Other-
         All net investment  income and realized and unrealized gains and losses
         of the  Portfolio are allocated pro rata among all the investors in the
         Portfolio.

(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 reinvested 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  transactions.  Permanent book and tax
         basis differences relating to shareholder  distributions will result in
         reclassifications between paid-in capital, undistributed net investment
         income, and accumulated net realized gains (losses).


<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.  SA&W has  voluntarily  agreed to
         limit the aggregate annual operating expenses of the Fund and Portfolio
         (excluding  commissions,  taxes and extraordinary expenses) to 0.71% of
         the Fund's  average  daily net assets for the year ended  December  31,
         1996. SA&W  voluntarily  waived $12,085 of its investment  advisory fee
         for the year  ended  December  31,  1996.  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 SA&W or to its officers,  all of whom receive
         remuneration  for their services to the Fund from SA&W.  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
                                  ==================   ==================



(5) ....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the  period  from  May  3,  1996  to  December   31,  1996   aggregated
         $113,559,410 and $25,080,761, 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>

                                                                              Year Ended            Year Ended
                                                                           December 31, 1996     December 31, 1995
                                                                         ---------------------------------------------

<S>                                                                                 <C>                       <C>    
Shares sold                                                                         561,325                   932,595
Shares issued to shareholders in payment of distributions declared                  325,504                   294,939
Shares redeemed                                                                    (701,269)               (1,705,536)
                                                                         -------------------   -----------------------
      Net increase (decrease)                                                       185,560                  (478,002)
                                                                         ===================   =======================

</TABLE>


<PAGE>

                         Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of Standish  Equity Fund: We have audited the  accompanying  statement of assets
and liabilities of Standish,  Ayer & Wood Investment Trust: Standish Equity Fund
(the "Fund"),  as of December 31, 1996, and the related  statement of operations
for the year then ended,  changes in the net assets for each of the two years in
the period then ended and financial highlights for each of the four years in the
period then ended. These financial  statements and financial  highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits. The financial highlights for the year ended December 31, 1992, presented
herein, were audited by other auditors,  whose report,  dated February 12, 1993,
expressed an unqualified opinion on such financial highlights.  We conducted our
audits in accordance with generally accepted auditing standards. Those standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements and financial  highlights are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits  provide a reasonable  basis for our opinion.  In our
opinion,  the financial  statements and financial  highlights  referred to above
present fairly, in all material  respects,  the financial  position of Standish,
Ayer & Wood Investment Trust:  Standish Equity Fund as of December 31, 1996, the
results of its operations for the year then ended, the changes in its net assets
for each of the two years in the period then ended and financial  highlights for
each of the four years in the period then ended,  in conformity  with  generally
accepted accounting principles.

Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 25, 1997

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio                                                                         
                            Standish Equity Portfolio
                            Portfolio of Investments
                                December 31, 1996

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

Equities - 97.8%
- -------------------------------------------------------------------------

Basic Industry - 5.7%
- -------------------------------------------------------------------------
<S>                                                                                                        <C>             <C>      
Avery-Dennison Corp.                                                                                       44,400          1,570,650
Bemis Co                                                                                                   14,800            545,750
Cleveland-Cliffs Inc.                                                                                       7,700            349,388
Dexter Corp.                                                                                               15,500            494,063
Morton International Inc.                                                                                  12,200            497,150
Oakwood Homes Corp.                                                                                        22,100            505,538
Potash Corp. of Saskatchewan                                                                                7,000            595,000
PPG Industries Inc.                                                                                        18,100          1,015,863
Southdown Inc.                                                                                             15,600            485,550
                                                                                                                    ----------------
                                                                                                                           6,058,952
                                                                                                                    ----------------
Capital Goods - 10.6%
- -------------------------------------------------------------------------
Case Corp.                                                                                                 12,300            670,350
Caterpiller Tractor Inc.                                                                                    9,700            729,925
Crane Company                                                                                              16,200            469,800
Deere & Co.                                                                                                28,600          1,161,875
Dover Corp.                                                                                                 9,600            482,400
Duriron Inc.                                                                                               12,100            328,213
Harnischfeger Industries Inc.                                                                               9,700            466,813
Ingersoll Rand Co                                                                                          21,400            952,300
JLG Industries Inc                                                                                         30,600            489,600
McDonnell Douglas Corp.                                                                                    32,400          2,073,600
Timken Co.                                                                                                 15,900            729,413
Trinity Industries                                                                                         13,200            495,000
United Technologies Corp.                                                                                  34,000          2,244,000
                                                                                                                    ----------------
                                                                                                                          11,293,289
                                                                                                                    ----------------
Consumer Cyclical - 13.2%
- -------------------------------------------------------------------------
AMR Corp.*                                                                                                 10,000            881,250
Black & Decker Corp.                                                                                       32,600            982,075
Carnival Corp.                                                                                             55,400          1,828,200
Chrysler Corp.                                                                                             65,700          2,168,100
Claire's Stores Inc.                                                                                       32,900            427,700
Dayton-Hudson Corp.                                                                                        27,600          1,083,300
Jones Apparel Group Inc.*                                                                                  50,800          1,898,650

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

Consumer Cyclical - (continued)
- -------------------------------------------------------------------------
Leggett & Platt Inc.                                                                                       21,500            744,425
Price/Costco Inc.*                                                                                         21,300            535,163
Ross Stores Inc.                                                                                           23,200          1,160,000
TJX Companies Inc.                                                                                         13,100            620,613
UAL Corp.*                                                                                                 27,700          1,731,250
                                                                                                                    ----------------
                                                                                                                          14,060,726
                                                                                                                    ----------------
Consumer Stable - 14.4%
- -------------------------------------------------------------------------
Alberto Culver Company, Class B                                                                            10,700            513,600
American Stores Co                                                                                         23,500            960,563
Conagra Inc.                                                                                               29,500          1,467,625
Dean Foods Company                                                                                         17,500            564,375
Eastman Kodak Company                                                                                      18,400          1,476,600
First Brands Corp.                                                                                         27,100            768,963
Food Lion Inc.                                                                                             86,800            849,008
Great Atlantic & Pacific Tea Co                                                                            14,600            465,375
Kingworld Productions Inc.*                                                                                33,600          1,239,000
Omnicom Group                                                                                              21,500            983,625
Philip Morris Companies, Inc.                                                                              15,500          1,745,688
Safeway Inc.*                                                                                              25,200          1,077,300
Universal Foods Corp                                                                                       16,500            581,625
Wallace Computer Services                                                                                  60,000          2,070,000
Washington Post Co.                                                                                         1,400            469,175
                                                                                                                    ----------------
                                                                                                                          15,232,522
                                                                                                                    ----------------
Energy - 9.4%
- -------------------------------------------------------------------------
Atlantic Richfield Co.                                                                                      5,700            755,250
British Petroleum Plc                                                                                      23,684          3,348,395
Camco International Inc.                                                                                   12,600            581,175
Phillips Petroleum Co.                                                                                     36,100          1,597,425
Reading & Bates Corp.*                                                                                     17,000            450,500
Texaco Inc.                                                                                                24,400          2,394,250
Unocal Corp.                                                                                               20,500            832,813
                                                                                                                    ----------------
                                                                                                                           9,959,808
                                                                                                                    ----------------
Financial - 13.4%
- -------------------------------------------------------------------------
American Bankers Insurance Group                                                                           21,900          1,119,638
BankAmerica Corp.                                                                                          10,400          1,037,400
Cigna Corp.                                                                                                14,800          2,022,050
Comerica Inc.                                                                                              23,700          1,241,288
Conseco Inc.                                                                                               18,400          1,173,000
First Chicago NBD Corp                                                                                      9,200            494,500

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

Financial - (continued)
- -------------------------------------------------------------------------
First Union Corp (N.E.)                                                                                    17,000          1,258,000
Mercantile Bankshares                                                                                      16,600            531,200
Old Republic International Corp.                                                                           17,000            454,750
Regions Financial Corp.                                                                                    19,000            982,063
Reliastar Financial Corp.                                                                                  22,200          1,282,050
Southtrust Corp.                                                                                           28,100            979,988
Travelers Group Inc.                                                                                       34,700          1,574,513
                                                                                                                    ----------------
                                                                                                                          14,150,440
                                                                                                                    ----------------
Health Care - 9.7%
- -------------------------------------------------------------------------
Abbott Laboratories                                                                                        24,100          1,223,075
Amgen Inc.*                                                                                                12,800            696,000
Beckman Instruments Inc.                                                                                   11,000            422,125
Bristol-Myers Squibb Co                                                                                    19,300          2,098,875
Coherent Inc.*                                                                                             24,300          1,026,675
Lincare Holdings Inc.*                                                                                     25,700          1,053,700
Merck & Co. Inc.                                                                                           13,400          1,061,950
Schering-Plough Corp.                                                                                      23,200          1,502,200
Sybron International Corp*                                                                                 17,400            574,200
Watson Pharmaceutical Inc.*                                                                                14,700            660,581
                                                                                                                    ----------------
                                                                                                                          10,319,381
                                                                                                                    ----------------
Reits - 2.2%
- -------------------------------------------------------------------------
Beacon Properties Corp.                                                                                    16,700            611,638
General Growth Properties                                                                                  15,900            512,775
Patriot American Hospitality                                                                               11,700            504,563
Starwood Lodging Trust                                                                                     13,000            716,625
                                                                                                                    ----------------
                                                                                                                           2,345,601
                                                                                                                    ----------------
Technology - 11.4%
- -------------------------------------------------------------------------
Advanced Technology Labs Inc.*                                                                             17,800            551,800
Belden Inc.                                                                                                 9,700            358,900
Cadence Design Systems Inc*                                                                                20,600            818,850
Compaq Computer*                                                                                            9,700            720,225
Computer Associates Intl Inc.                                                                              22,400          1,114,400
Dell Computer Corp.*                                                                                       21,000          1,115,625
Harris Corp.Inc.                                                                                           25,600          1,756,800
Intel Corp.                                                                                                15,400          2,016,438
Raychem Corp.                                                                                              12,900          1,033,613
Sci Sys Inc.*                                                                                              17,200            767,550
Storage Technology Corp.*                                                                                  20,800            990,600
Sun Microsystems Corp.*                                                                                    35,200            904,200
                                                                                                                    ----------------
                                                                                                                          12,149,001
                                                                                                                    ----------------

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

Utilities - 7.8%
- -------------------------------------------------------------------------
Ameritech Corp.                                                                                            32,100          1,946,063
Bellsouth Corp                                                                                             25,800          1,041,675
CMS Energy Corp.                                                                                           26,900            904,513
DQE Inc.                                                                                                   20,550            595,950
DTE Energy Company                                                                                         23,900            773,763
FPL Group Inc.                                                                                             17,000            782,000
Nynex Corp                                                                                                 22,800          1,097,250
Panenergy Corp.                                                                                            26,300          1,183,500
                                                                                                                    ----------------
                                                                                                                           8,324,714
                                                                                                                    ----------------
Total Equities (Cost $86,830,426)                                                                                        103,894,434
                                                                                                                    ----------------

Short-Term Investments - 2.1%
- -------------------------------------------------------------------------

Repurchase Agreements - 2.0%
- -------------------------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 12/31/96,
5.72% due 1/2/97, to pay $2,108,307 (Collateralized by                                                   Par
FNMA FNARM with a rate of 6.084% and a maturity date of                                                 Value
                                                                                                     -------------
12/01/35 with a market value of $2,149,790.                                                             2,107,637          2,107,637
                                                                                                                    ----------------

U.S. Government Agency - 0.1%
- -------------------------------------------------------------------------
FNMA **                                                                          5.40%   1/17/1997        150,000            149,348
                                                                                                                    ----------------

Total Short-Term Investments (Cost $2,256,985)                                                                             2,256,985
                                                                                                                    ----------------

Total INVESTMENTS  (Cost $89,087,411) - 99.9%                                                                            106,151,419

Other Assets less Liabilities - 0.1%                                                                                         126,215
                                                                                                                    ----------------

NET ASSETS - 100.0%                                                                                                      106,277,634
                                                                                                                    ================

Notes to the Schedule of Investments:

*      Non-income producing security.
**    Denotes all or part of security is pledged as collateral for margin deposits (Note 5)

FNMA - Federal National Mortgage Association
FNARM - FNMA Adjustable Rate Mortgage
</TABLE>

<PAGE>

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

                       Statement of Assets and Liabilities
                                December 31, 1996



Assets:
<S>                                                                                               <C>                              
     Investments, at value (Note 1A) (identified cost, $89,087,411)                               $     106,151,419
     Interest and dividends receivable                                                                      219,299
     Deferred organizational costs (Note 1E)                                                                 85,593
                                                                                                    ----------------
        Total assets                                                                                    106,456,311


Liabilities:
     Payable for daily variation margin on open
        financial futures contracts (Note 5)                                   $        99,571       
     Payable to investment adviser (Note 1E)                                            40,912
     Accrued trustee fees                                                                  582
     Accrued expenses and other liabilities                                             37,612
                                                                                 --------------
        Total liabilities                                                                                   178,677
                                                                                                    ----------------


Net Assets (applicable to investors' beneficial interests)                                        $     106,277,634
                                                                                                    ================
 
<PAGE>

                     Standish Ayer & Wood Master Portfolio
                            Standish Equity Portfolio
 
                             Statement of Operations
             For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996

Investment Income
        Interest Income                                                                                 $        117,893
        Dividend income (net of withholding tax of $1,452)                                                     1,453,074
                                                                                                          ---------------
            Total income                                                                                       1,570,967

Expenses
        Investment advisory fee (Note 2)                                             $        345,301
        Custodian and accounting expenses                                                      81,888
        Legal and audit services                                                               23,672
        Amortization of organization expense (Note 1E)                                         10,067
        Trustee fees (Note 2)                                                                   2,459
        Miscellaneous                                                                          15,910
                                                                                       ---------------
            Total expenses                                                                                       479,297
                                                                                                          ---------------

                Net investment income (loss)                                                                   1,091,670
                                                                                                          ---------------

Realized and Unrealized Gain (Loss)
     Net realized gain (loss)
            Investment securities                                                          12,874,316
            Financial futures                                                                 428,300
                                                                                       ---------------
     Net realized gain (loss)                                                                                 13,302,616

     Change in unrealized appreciation (depreciation)
            Investment securities                                                           3,338,425  
            Financial futures                                                                  66,274  
                                                                                       ---------------
     Change in net unrealized appreciation (depreciation)                                                      3,404,699
                                                                                                          ---------------

            Net realized and unrealized gain (loss)                                                           16,707,315
                                                                                                          ---------------

                Net increase (decrease) in net assets from operations                                   $     17,798,985
                                                                                                          ===============




<PAGE>

                     Standish Ayer & Wood Master Portfolio
                            Standish Equity Portfolio
 
                       Statement of Changes in Net Assets
             For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996


Increase (Decrease) in Net Assets

     From operations
        Net investment income (loss)                                                                     $       1,091,670
        Net realized gain (loss)                                                                                13,302,616
        Change in net unrealized appreciation (depreciation)                                                     3,404,699
                                                                                                           ----------------
            Net increase (decrease) in net assets from operations                                               17,798,985
                                                                                                           ----------------
         

     Capital transactions
        Assets contributed by Standish Equity Fund at commencement
        (including unrealized gain of $13,669,897)                                                              97,994,616
        Contributions                                                                                           15,564,794
        Withdrawals                                                                                            (25,080,761)
                                                                                                           ----------------
         Increase in net assets resulting from capital transactions                                             88,478,649
                                                                                                           ----------------

            Total increase (decrease) in net assets                                                            106,277,634

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

     At end of period                                                                                    $     106,277,634
                                                                                                           ================

</TABLE>


<PAGE>

                     Standish Ayer & Wood Master Portfolio
                            Standish Equity Portfolio

                               Supplementary Data
                       Statement of Changes in Net Assets
             For the Period May 3, 1996 (commencement of operations)
                            through December 31, 1996



Ratios (to average daily net assets):
     Expenses                                          0.69  %  *
     Net investment income                             1.58  %  *


Portfolio Turnover                                       78  %

Average broker commission per share           $       0.048(1)

*    Annualized

(1)  Amount represents the average commission per share paid to brokers on the
     purchase and sale of portfolio securities.




<PAGE>

                           Notes to Financial Statements




(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 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.  These  costs  were  paid for by the  investment
         adviser and will be reimbursed by the portfolio.


<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 SA&W or to its officers,  all of whom receive
         remuneration for their services to the Portfolio from SA&W . 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                 $75,936,681          $81,731,354
                      ==================   ==================



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

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment  securities  owned at December  31,  1996,  as computed on a
         federal income tax basis, were as follows:

Aggregate cost                                             $89,104,533

                                                      
Gross unrealized appreciation                               $17,849,184
Gross unrealized depreciation                                  (802,298)
                                                     -------------------
      Net unrealized appreciation                           $17,046,886
                                                     ===================




(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:


<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 may use options to seek to hedge against
         risks of market  exposure and changes in securities  prices and foreign
         currencies,  as well as to seek 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 the following
         transactions during the period May 3, 1996 through December 31, 1996:

                                       # of Contracts               Premiums
                                       --------------               --------
Written Calls

Outstanding, Beginning of Period                   0                        $0
Options Written                                    1                    27,974
Options Exercised                                  0                         0
Options Expired                                    0                         0
Options Closed                                    (1)                  (27,974)
                                  -------------------       -------------------
Outstanding, End of Period                         0                        $0
                                  -------------------       -------------------


         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 December 31,
         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>               <C>    
S+P 500 (5 Contracts)               Long         03/21/97                                   $1,861,250         $10,588
                                                                   ====================================  ==============


</TABLE>


         At December 31, 1996,  the Portfolio  had  segregated  sufficient  cash
         and/or  securities  to  cover  margin   requirements  on  open  futures
         contracts.




<PAGE>

                           Independent Auditor's Report



To the  Trustees of  Standish,  Ayer & Wood Master  Portfolio  and  Investors of
Standish Equity Portfolio:  We have audited the accompanying statement of assets
and  liabilities  of Standish  Equity  Portfolio,  including  the  portfolio  of
investments  as of December 31, 1996,  and the related  statement of operations,
the statement of changes in net assets and the supplementary data for the period
from May 3, 1996  (commencement  of  operations)  to December  31,  1996.  These
financial  statements  and  supplementary  data  are the  responsibility  of the
Portfolio's  management.  Our  responsibility  is to express an opinion on these
financial statements and supplementary data based on our audit. We conducted our
audit in accordance  with auditing  standards  generally  accepted in the United
States of America. Those standards require that we plan and perform the audit to
obtain  reasonable   assurance  about  whether  the  financial   statements  and
supplementary  data  are  free  of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the financial  statements.  Our procedures  included  confirmation of securities
owned as of December 31, 1996 by correspondence  with the custodian and brokers;
where  replies  were not  received  from  brokers we  performed  other  auditing
procedures.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion. In our opinion,  the financial  statements and
supplementary  data present  fairly,  in all material  respects,  the  financial
position of Standish  Equity  Portfolio as of December 31, 1996, and the results
of its  operations,  changes in its net assets  and  supplementary  data for the
respective  stated period,  in conformity with United States generally  accepted
accounting principles.

Coopers & Lybrand
Chartered Accountants
Toronto, Canada
February 25, 1997

<PAGE>


This Report is submitted for the general  information of shareholders and is not
authorized  for  distribution  to  prospective  investors  unless  proceeded  or
accompanied by an effective prospectus.  Nothing herein is to be construed to be
an offer of sale or  solicitation  or an offer to buy  shares of the Fund.  Such
offer is made only by the Fund's  prospectus,  which includes  details as to the
offering and other material information.


                                      
<PAGE>

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

                     Financial Statements for the Year Ended
                                December 31, 1996


<PAGE>

January 27, 1997

Dear Standish, Ayer & Wood Investment Trust Shareholder:

I am writing to provide you with a review of  development  at  Standish,  Ayer &
Wood as they relate to the  activities of the  Investment  Trust.  The financial
markets in 1996  provided  another  very fine year for our  clients.  Investment
returns were quite favorable. U.S. stocks had another excellent year on top of a
sensational  1995,  and U.S.  bonds  generally  earned  the  coupon,  a somewhat
surprising  development  given the very high bond returns of the previous  year.
Selected  international stocks and hedged international bonds also recorded very
high returns,  the latter  benefitting from protection  against currency loss as
the dollar  appreciated.  In addition to the  positive  market  returns,  we are
delighted  to report  that in  virtually  all of the asset  classes  in which we
operate,  the Standish  management  efforts added value compared to the relevant
benchmarks.

During this period in which our clients fared  exceptionally well, Standish also
had a successful  year. Our assets under management grew modestly to $30 billion
as new business  offset some  account  losses.  We  attribute a slightly  higher
attrition  of  accounts  to  a  wave  of  corporate  mergers  and  pension  fund
restructuring,  changes in asset allocation, and higher turnover in public funds
where political considerations are sometimes paramount. Substantial increases in
assets occurred in small capitalization U.S. equities where asset growth has met
our self-imposed  limits,  management for high net worth individuals through our
private client group,  and mutual funds where aggregate  assets under management
now total $4.2  billion.  One of the  distinctive  features  of  Standish is the
longevity  of many of our client  relationships.  We continue to work with three
insurance  company  clients which  retained  Standish in 1934,  1940,  and 1955,
respectively.  And it was with great  pleasure  that in 1996 we  celebrated  our
twenty-fifth year of service to American Telephone.

We have also grown  significantly as an enterprise.  At the end of the year, our
organization  had  213  members  (versus  198  at  the  end  of  1995).  We  are
particularly proud that 50 of the staff members are Chartered Financial Analysts
(CFAs) or the equivalent.  Our investment team has had only minimal turnover. At
midyear, Dave Murray, a Director and Treasurer, elected to take early retirement
after  twenty-two  years of  distinguished  service.  With that  exception,  the
directorship  remains  unchanged,  with 22 of us  continuing  as  owners  of the
business.

In our letter a year ago, we mentioned our  dissatisfaction  with our efforts in
managing international equity portfolios.  We are particularly pleased to report
that not only has performance  improved,  but we have brought aboard Remi Browne
as the leader of our effort.  Remi,  who was elected Vice  President of Standish
and SIMCO in September, has had long experience in adding value to international
equity portfolios at State Street Bank in Boston, and more recently at Ark Asset
Management in New York.

During 1996, we introduced a number of new products.  After extensive  research,
we  began  a  quantitatively   based  program  to  manage   international  small
capitalization equities. The results have been exceedingly favorable to date. As
our existing  Standish  International  Equity Fund was altered to include  stock
selection,  we have  begun a new  investment  discipline  designed  to  focus on
country  selection.  Due to the  increasing  appetite of investors  for absolute
returns,  we have introduced a duration neutral bond strategy with the objective
of  delivering  relatively  high returns with very limited  volatility  by using
derivatives to mitigate interest rate risk.  Finally, we had concluded some time
ago that in our style of U.S.  small  capitalization  equities  --  particularly
given  the  focus on "micro  caps" -- there is a finite  amount we could  manage
effectively  without risking liquidity or high transaction  costs.  Accordingly,
having  grown close to our asset  target,  we have closed the Small Cap Fund and
have introduced the Standish Small  Capitalization  Equity Fund II with the same
management  style applied to companies  with a median market  capitalization  of
$500 million.

Fulfilling  your  objectives as our client must be our first  priority.  To that
end, we are honing our  research and the  implementation  of what we believe are
solid, durable investment philosophies.


<PAGE>

We are also making  efforts to diversify our  organization  from a dependence on
bond management.  Our activities are both internal -- designing new products and
marketing  programs  -  and  external  --  looking  to  acquisitions,  strategic
partnership  relationships,  and the  acquisition of minority  interests.  Among
other  initiatives  designed to diversify  our product and client base,  we have
begun a  partnership  relationship  as well as an  equity  interest  in  Cypress
Investments,  Inc.,  an effort  designed  to acquire  and manage  bank-sponsored
mutual funds on a private label basis.

We are confident that we have the people, resources,  investment technology, and
organizational  stability  to  succeed.  While  both the  investment  world  and
Standish  are  changing  at  an  accelerating  pace,  the  successful   business
principles we have applied for many decades are still intact.  Most importantly,
we believe that we are in partnership  with our clients to meet their  financial
needs.  We are  dedicated to working hard to fulfill  your  expectations  in the
years ahead, and we are confident we can achieve your and our objectives.

Sincerely yours,





Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc.


<PAGE>



                               Management Discussion

Global bond markets posted positive  returns on average during the year with the
J.P. Morgan Hedged Global  Government Bond index returning 8.60%. We are pleased
to report that the strategies  employed in the Standish Global Fixed Income Fund
resulted in a return of 13.03%, 443 basis point more than our index.

There was a wide  disparity  of returns  among the major bond markets in 1996 as
prospects for economic growth and inflation  diverged.  In the U.S.,  relatively
strong  economic  growth,  a tight labor market,  modestly  rising wages and the
surging  equity market raised the risk that the Federal  Reserve would be forced
to raise rates in order to restrain prospective  inflation.  Yields rose on U.S.
bonds for most of the year but recovered  modestly in the fourth  quarter as the
pace of growth slowed and inflation  failed to materialize.  Yields also rose in
the U.K. as that  economy  strengthened  during the year and the Bank of England
raised interest rates.

In other economies,  the economic outlook was not as bright.  European  economic
activity  weakened,  driving  unemployment  to record levels and forcing central
banks to reduce  rates.  The pursuit of monetary  union in Europe had a profound
impact on policy  decisions,  resulting in tighter  fiscal  policies  than would
normally  be the ease  during a period of economic  weakness.  European  markets
produced the best returns during the year particularly Scandinavian and Southern
European  markets.  The Japanese  economy grew modestly in the year and Japanese
bonds  produced  meager  returns.  The dollar  continued  to  appreciate  and by
year-end had returned to levels last seen in 1993.

The fund has benefited during the year from our successful  country  weightings,
longer duration than the index, corporate and mortgages outperformance,  and our
use  of  currency  options  to  increase  exposure  to  high  yielding  European
currencies  relative  to  the  German  mark,  Swiss  franc,  and  Japanese  yen.
Overweight positions in European bonds, particularly in Italy, Spain and Sweden,
an underweight in Japan, and a small underweight in the U.S. added significantly
to  our  outperformance.  Our  duration  was  modestly  longer  than  the  index
particularly in Europe due to economic  conditions that were generally favorable
for bonds.

In 1996 we emphasized  alternatives to government  bonds, such as corporates and
mortgages,  when we  identified  attractive  opportunities.  These  bonds in our
portfolio have generally outperformed during the year.

We  purchased  currency  options due to our belief that high  yielding  European
currencies were attractive relative to the German mark, Swiss franc and Japanese
yen. This was another source of value added during the year.

Since May 3, 1996 -- the date of conversion -- the assets of the Standish Global
Fixed  Income  Fund  have  been  invested  in  a  "Portfolio"   entity,   having
substantially  the same investment  objective,  policies and restrictions as the
corresponding  fund.  The fund in which you are  invested  is now  considered  a
"Spoke," sharing in the activities of the Portfolio proportionately according to
its relative size.

Thank you for your support during 1996. We will be working faithfully in the New
Year to produce superior risk adjusted  returns.  As always,  we appreciate your
comments and suggestions and look forward to serving you in 1997.







Richard S. Wood

<PAGE>



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

             Comparison of Change in Value of $100,000 Investment in
                        Standish Global Fixed Income Fund
                                       and
                       the J.P. Morgan Global Hedged Index

The following is a description  of the graphical  chart omitted from  electronic
format:

This line chart shows the cumulative  performance  of the Standish  Global Fixed
Income Fund  compared  with the J.P.  Morgan  Global Hedged Index for the period
January 3, 1994 to December 31,  1996,  based upon a $100,000  investment.  Also
included are the average annual total returns for one year and since inception.

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


                       Statement of Assets and Liabilities
                                December 31, 1996

Assets
     Investment in Standish Global Fixed Income Portfolio,
<S>                                                                             <C>                      <C>              
        (Portfolio) at value (Note 1A)                                                                   $     159,814,385
     Receivable for Fund shares sold                                                                                43,750
     Deferred organization expenses (Note 1D)                                                                        4,515
     Other assets                                                                                                    3,784
                                                                                                           ----------------
        Total assets                                                                                           159,866,434

Liabilities
     Distribution payable                                                             $     4,046,538
     Payable for Fund shares redeemed                                                          60,000
     Accrued trustee fees                                                                         714
     Accrued expenses and other liabilities                                                    28,619
                                                                                        --------------
        Total liabilities                                                                                        4,135,871
                                                                                                           ----------------

Net Assets                                                                                               $     155,730,563
                                                                                                           ================
 
Net Assets consist of
     Paid-in capital                                                                                     $     149,753,799
     Undistributed net investment income (loss)                                                                    364,160
     Accumulated net realized gain (loss)                                                                         (493,895)
     Net unrealized appreciation (depreciation)                                                                  6,106,499
                                                                                                           ================
        Total                                                                                            $     155,730,563
                                                                                                           ================

Shares of beneficial interest outstanding                                                                        7,752,638
                                                                                                           ================

Net asset value, offering price and redemption price per share                                           $           20.09
                                                                                                           ================
     (Net Assets/Shares Outstanding)

<PAGE>

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

                             Statement of Operations
                      For the Year Ended December 31, 1996

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                                                                  7,969,911
     Dividend income allocated from Portfolio (net of withholding tax of $3,845)                                  59,537
     Expenses allocated from Portfolio                                                                          (639,252)
                                                                                                           --------------
        Total income                                                                                          11,152,513

Expenses
     Investment Advisory Fee (Note 3)                                                 $       198,747
     Trustees fees                                                                              3,224
     Accounting, custody and transfer agent fees                                              102,790
     Legal and audit services                                                                  30,698
     Registration fees                                                                          2,779
     Insurance expense                                                                          1,672
     Amortization of organization expenses (Note 1D)                                            2,274
     Miscellaneous                                                                              6,373
                                                                                        --------------
        Total expenses                                                                                           348,557
                                                                                                           --------------
               Net investment income (loss)                                                                   10,803,956

Realized and Unrealized Gain (Loss)

     Net realized gain (loss) 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                                                    4,568,887
        Financial futures                                                                      58,443
        Written option transactions                                                         1,036,044
        Foreign currency and forward foreign currency contracts                              (791,430)
                                                                                        --------------
               Net realized gain (loss)                                                                        7,333,996

     Change in unrealized appreciation (depreciation) from:
        Investment securities                                                              (6,161,680)
        Financial futures                                                                       2,296
        Written option transactions                                                           189,117
        Foreign currency and forward foreign currency contracts                               423,157
        From Portfolio                                                                      6,373,075
                                                                                        --------------
               Change in net unrealized appreciation (depreciation)                                              825,965
                                                                                                           --------------
                                                                                                           --------------
               Net realized and unrealized gain (loss)                                                         8,159,961
                                                                                                           --------------
               Net increase (decrease) in net assets resulting from operations                           $    18,963,917
                                                                                                           ==============



<PAGE>

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

                       Statements of Changes in Net Assets


                                                                                    Year Ended                  Year Ended
                                                                                 December 31, 1996          December 31, 1995
                                                                               ----------------------     -----------------------
Increase (Decrease) in Net Assets:
     From operations
        Net investment income                                                $            10,803,956    $             10,692,949
        Net realized gain (loss)                                                           7,333,996                   1,595,141
        Change in net unrealized appreciation (depreciation)                                 825,965                  10,169,602
                                                                               ----------------------
                                                                                                          -----------------------
            Net increase (decrease) in net assets from operations                         18,963,917                  22,457,692
                                                                               ----------------------     -----------------------
 
     Distributions to shareholders
        From net investment income                                                       (14,538,791)                (10,692,948)
        In excess of net investment income                                                     -----                    (736,162)
                                                                               ----------------------     -----------------------
            Total distributions to shareholders                                          (14,538,791)                (11,429,110)
                                                                               ----------------------     -----------------------

     Fund share (principal) transactions (Note 6)
        Net proceeds from sale of shares                                                  20,121,710                  10,989,037
        Net asset value of shares issued to shareholders
            in payment of distributions declared                                           7,659,510                   6,104,310
        Cost of shares redeemed                                                          (14,374,805)                (25,454,420)
                                                                               ----------------------
                                                                                                          -----------------------
            Increase (decrease) in net assets from Fund share transactions                13,406,415                  (8,361,073)
                                                                               ----------------------
                                                                                                          -----------------------

            Net increase (decrease) in net assets                                         17,831,541                   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 $364,160 and $424,310 at December 31, 1996 and December 31,
            1995, respectively)                                              $           155,730,563    $            137,899,022
                                                                               ======================     =======================

</TABLE>

<PAGE>

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

                              Financial Highlights
<TABLE>
<CAPTION>


                                                                              Year Ended December 31,
                                                             ----------------------------------------------------------
                                                                1996 (3)               1995                 1994 +
                                                             ---------------       --------------        --------------

<S>                                                        <C>                 <C>                   <C>               
Net asset value - Beginning of period                      $           19.53   $            17.99    $            20.00
                                                             ---------------       --------------        --------------

Income from investment operations:
     Net investment income                                             $1.42                $1.59                 $1.29
     Net realized and unrealized gain
        (loss) on investments                                           1.05                 1.60                 (2.70)

                                                             ---------------       --------------        --------------
Total from investment operations                                       $2.47                $3.19                ($1.41)
                                                             ---------------       --------------        --------------

Less distributions to shareholders:
     Tax return of capital                                         -                     -                       ($0.60)
     From net investment income                                       ($1.91)              ($1.65)                 -

                                                             ---------------       --------------        --------------
        Total distributions declared to shareholders                  ($1.91)              ($1.65)               ($0.60)
                                                                                   --------------        --------------
                                                             ---------------

Net asset value - end of period                            $           20.09   $            19.53    $            17.99
                                                             ===============       ==============        ==============

Total Return                                                           13.03%               18.13%                (7.06%)

Ratios (to average daily net assets)/Supplemental Data:
     Expenses (1)                                                       0.65%                0.62%                 0.65%t,*
     Net investment income                                              7.11%                7.69%                 7.73%t,*

Portfolio Turnover (2)                                                    73%                 163%                  140%

Net assets, end of year (000 omitted)                      $         155,731      $       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                                                                                               0.73%  t
            Net Investment Income                                                                                  7.65%  t

+  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 December 31, 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.
(3)  Calculated based on average shares outstanding.
</TABLE>



<PAGE>

                           Notes to Financial Statements

(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
         non-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 December 31, 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--
         The Fund records its  investment  in  Portfolio at value.  Valuation of
         securities  held  by the  Portfolio  is  discussed  in  Note  1A 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, 1996,  the Fund, for federal income tax purposes,
         had a capital  loss  carryover  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 carryover is $402,973,  which expires on December 31,
         2002.

     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.

     E...Other-
         All net investment  income and realized and unrealized gains and losses
         of the Portfolio  are  allocated  pro rata among all of the  respective
         investors in the Portfolio.


<PAGE>

(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  reinvested  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 foreign
         currency and option and futures  transactions.  Permanent  book and tax
         basis differences relating to shareholder  distributions will result in
         reclassifications between paid-in capital, undistributed net investment
         income and accumulated net realized gain (loss).

(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.  Standish,  Ayer & Wood, Inc. has  voluntarily  agreed to limit
         total annual  operating  expenses of the Fund and Portfolio  (excluding
         brokerage  commissions,  taxes and extraordinary  expenses) to 0.66% of
         the Fund's  average  daily net assets for the year ended  December  31,
         1996.  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 SIMCO 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 SIMCO
         or to its officers, all of whom receive remuneration for their services
         to the Fund from the SIMCO. Certain of the trustees and officers of the
         Trust are limited partners 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:

                                             Purchases              Sales

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

Non-U.S. government securities                $99,130,363          $87,126,072
                                        ==================   ==================



(5)       Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the  period  from  May  3,  1996  to  December   31,  1996   aggregated
         $152,810,268 and $11,630,993, 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>
                                                                              Year Ended           Year Ended
                                                                             December 31,         December 31,
                                                                                 1996                 1995
                                                                          -------------------  -------------------

<S>                                                                                <C>                    <C>    
Shares sold                                                                        1,015,265              558,609
Shares issued to shareholders in payment of distributions declared                   384,287              317,125
Shares redeemed                                                                     (706,939)          (1,332,915)
                                                                          ===================  ===================
       Net increase (decrease)                                                       692,613             (457,181)
                                                                          ===================  ===================

</TABLE>



<PAGE>

(7).....Financial Instruments:

         Prior to the Fund's  contribution of investable assets to the Portfolio
         on May 3,  1996,  the  following  instruments  were  used  for  hedging
         purposes and were used to enhance potential gain in circumstances where
         hedging was not  involved.  The nature,  risks and  objectives of these
         investments  are set forth  more  fully in the  Fund's  Prospectus  and
         Statement  of  Additional  Information.  The Fund traded the  following
         financial instruments with off-balance sheet risk:

 .........Options--
         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date. The Fund used options to seek to hedge against risks of
         market exposure and changes in security prices and foreign  currencies,
         as well as to seek to enhance returns.  Premiums  received from writing
         options which expire are treated as realized gains.  Premiums  received
         from writing  options which are exercised or are closed are added to or
         offset  against  the  proceeds  or amount  paid on the  transaction  to
         determine  the realized  gain or loss.  If a put option  written by the
         Fund is exercised, the premium reduces the cost basis of the securities
         purchased  by the Fund.  The Fund,  as 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 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                                               4            $       153,696
      Options written                                                          11                   242,400
      Options exercised                                                       (2)                  (34,728)
      Options expired                                                         (5)                  (162,292)
      Options closed                                                          (1)                  (29,088)
                                                                       -------------------     ------------------
Outstanding, prior to conversion                                               7                    169,988
      Options contributed to Portfolio                                        (7)                  (169,988)
                                                                       -------------------     ------------------

Outstanding, end of period                                                     0            $          0
                                                                       ===================     ==================

                                        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, prior to conversion                                               9                    278,244
      Options contributed to Portfolio                                        (9)                  (278,244)
                                                                       -------------------     ------------------

Outstanding, end of period                                                     0            $          0
                                                                       ===================     ==================

                                   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, prior to conversion                                               5                    214,415
      Options contributed to Portfolio                                        (5)                  (214,415)
                                                                       -------------------     ------------------

Outstanding, end of period                                                     0            $          0
                                                                       ===================     ==================

</TABLE>


<PAGE>

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

         Prior to May 3,  1996,  the  Fund  could  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 were used by the fund primarily to protect the value
         of the Fund's foreign securities from adverse currency movements.

 .........Futures contracts--
         Prior to May 3, 1996,  the Fund  could  enter  into  financial  futures
         contracts  for the delayed sale or delivery of  securities or contracts
         based on financial  indices at a fixed price on a future date. The Fund
         was required to deposit either in cash or securities an amount equal to
         a certain percentage of the contract amount.  Subsequent  payments were
         made  or  received  by the  Fund  each  day,  dependent  on  the  daily
         fluctuations in the value of the underlying security, and were recorded
         for financial  statement  purposes as unrealized gains or losses by the
         Fund.  There are several  risks in  connection  with the use of futures
         contracts as a hedging device. The change in value of futures contracts
         primarily corresponds with the value of their underlying instruments or
         indices,  which may not  correlate  with changes in the value of hedged
         investments.  The Fund  entered  into  financial  futures  transactions
         primarily to manage its  exposure to certain  markets and to changes in
         security prices and foreign currencies.


<PAGE>

                         Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of Standish Global Fixed Income Fund: We have audited the accompanying statement
of assets and liabilities of Standish,  Ayer & Wood Investment  Trust:  Standish
Global Fixed  Income Fund (the  "Fund"),  as of December  31, 1996,  the related
statement of operations for the year then ended, the statement of changes in net
assets for the two years then ended and financial  highlights  for the two years
ended  December  31, 1996 and the period  January 3, 1994 (start of business) to
December 31, 1994. These financial  statements and financial  highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits.  We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion. In our opinion,  the financial  statements and
financial highlights referred to above present fairly, in all material respects,
the  financial  position of Standish,  Ayer & Wood  Investment  Trust:  Standish
Global Fixed Income Fund as of December 31, 1996,  the results of its operations
for the year then  ended,  the  changes in its net assets for the two years then
ended, and the financial  highlights for the two years then ended and the period
January 3, 1994 (start of business) to December 31,  1994,  in  conformity  with
generally accepted accounting principles.

Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 25, 1997

<PAGE>
                     Standish, Ayer & Wood Master Portfolio
                     Standish Global Fixed Income Portfolio
                            Portfolio of Investments
                                December 31, 1996


<TABLE>
<CAPTION>
                                                                                                     Par                Value
Security                                                   Rate             Maturity                 Value             (Note 1A)
- -------------------------------------------------------- --------- ---------------------- -------------------- ------------------

BONDS and NOTES - 91.0%

Asset Backed - 1.0%
- --------------------------------------------------------
<S>                                                       <C>          <C>                          <C>      <C>              
Citibank Credit Card Master Trust                         0.00%        2/07/2003                    150,000  $         115,688
GMAC Mortgage Corp. 96-C1                                 7.86        11/15/2006                    500,000            432,891
The Money Store Home Equity 1995-C A3                     6.55         9/15/2021                    500,000            491,563
The Money Store Home Equity 1996-B A5                     7.18         2/15/2015                    525,000            531,234
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     1,571,376
                                                                                                             ------------------

Collateralized Mortgage Obligations - 0.3%
- --------------------------------------------------------
UCFC Home Equity Loan Trust 1996 BA-1                     6.50         4/15/2016                    500,000            495,938
                                                                                                             ------------------

Corporate - 17.0%
- --------------------------------------------------------

Basic Industry - 1.0%
- --------------------------------------------------------
AK Steel Holding Corp.                                   10.75         4/01/2004                    500,000            543,750
Brascan Ltd.                                              7.38        10/01/2002                    500,000            500,965
Time Warner Entertainment                                 7.25         9/01/2008                    500,000            484,680
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     1,529,395
                                                                                                             ------------------
Capital Goods - 0.8%
- --------------------------------------------------------
American Standard Sr Notes                               10.88         5/15/1999                    500,000            529,375
Conseco Finance Trust                                     8.70        11/15/2026                    250,000            252,918
Trizec Finance                                           10.88        10/15/2005                    500,000            551,250
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     1,333,543
                                                                                                             ------------------
Consumer Cyclical - 1.1%
- --------------------------------------------------------
Building Materials 144A                                   8.63        12/15/2006                    250,000            247,813
Exide Corp.                                              10.00         4/15/2005                    500,000            516,250
General Motors Acceptance Corp.                           6.70         4/30/2001                  1,000,000          1,002,790
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     1,766,853
                                                                                                             ------------------
Consumer Stable - 0.6%
- --------------------------------------------------------
Southland Corp.                                           5.00        12/15/2003                    500,000            408,125
Stop & Shop Companies                                     9.75         2/01/2002                    500,000            560,000
                                                                                                             --
                                                                                                               ----------------
                                                                                                                       968,125
                                                                                                             ------------------
Energy - 1.0%
- --------------------------------------------------------
Clark Oil                                                10.50        12/01/2001                  1,000,000          1,040,000
Safeway Inc                                               9.65         1/15/2004                    500,000            562,790
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     1,602,790
                                                                                                             ------------------


<PAGE>

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

Financial - 8.5%
- --------------------------------------------------------
Aames Financial Corp.                                     9.13%       11/01/2003                    250,000  $         253,750
Advanta Corp.                                             7.00         5/01/2001                    450,000            450,954
Anchor Bancorp                                            8.94         7/09/2003                  1,000,000          1,025,000
Bank America Corp. Capital Securities 144A                7.70        12/31/2026                    300,000            291,801
Barnett Banks Capital Securities 144A                     8.06        12/01/2026                    250,000            252,513
Capital One Bank Co.                                      5.95         2/15/2001                    500,000            482,917
Corestates Capital CFL 144A                               8.00        12/15/2026                    600,000            598,614
Enterprise Corp.                                          7.00         6/15/2000                    500,000            506,050
First Chicago Corp Notes 144A                             7.75        12/01/2026                    300,000            296,922
First Nationwide                                          9.13         1/15/2003                    500,000            508,125
First Nationwide Escrow 144A                             10.63        10/01/2003                    500,000            537,500
Goldman Sachs Inc. Group L P 144A                         6.20         2/15/2001                  1,000,000            983,966
Homeside Inc 144A                                        11.25         5/15/2003                    500,000            550,625
Irsa Parcks Cvt 144A                                      4.50         8/02/2003                    840,000            831,600
ISP Holdings Inc. 144A                                    9.00        10/15/2003                    500,000            505,000
Liberty Mutual Insurance Co. Inc. 144A                    8.50         5/15/2025                  1,000,000          1,069,720
Morgan Stanley Group Inc.                                 6.70         5/01/2001                    900,000            901,215
Reliance Group Holdings Corp.                             9.00        11/15/2000                  1,500,000          1,537,500
Riggs Capital Trust 144A                                  8.63        12/31/2026                    125,000            123,714
Salomon Brothers Inc.                                     7.25         5/01/2001                    500,000            504,730
Transamerica Capital 144A                                 7.80        12/01/2026                    250,000            242,500
United Companies Financial                                9.35        11/01/1999                  1,000,000          1,063,570
                                                                                                             --
                                                                                                               ----------------
                                                                                                                    13,518,286
                                                                                                             ------------------
Health Care - 0.3%
- --------------------------------------------------------
Healthsouth Rehabilitation                                9.50         4/01/2001                    500,000            528,750
                                                                                                             ------------------

Real Estate - 2.0%
- --------------------------------------------------------
Corporate Property 144A                                   7.88         3/15/2016                    500,000            509,110
Equity Residential Property Operating LP 144A             8.50         5/15/1999                    500,000            517,795
Taubman Realty Group                                      8.00         6/15/1999                  1,000,000          1,021,560
Wellsford REIT                                            9.38         2/01/2002                  1,000,000          1,090,000
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     3,138,465
                                                                                                             ------------------
Services - 1.4%
- --------------------------------------------------------
Century Communications                                    9.50         8/15/2000                    500,000            513,750
Comcast Corp.                                            10.63         7/15/2012                    500,000            544,375
Time Warner Inc.                                          9.13         1/15/2013                    250,000            272,288
Time Warner Inc.                                          9.15         2/01/2023                    150,000            163,160
Viacom Inc.                                               7.63         1/15/2016                    225,000            203,265
Viacom Inc.                                               7.75         6/01/2005                    575,000            566,185
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     2,263,023
                                                                                                             ------------------


<PAGE>

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

Technology - 0.3%
- --------------------------------------------------------
Jones Intercable                                          9.63%        3/15/2002                    500,000  $         525,000
                                                                                                             ------------------

TOTAL Corporate                                                                                                     27,174,230
                                                                                                             ------------------

Australia - 2.1%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Australia                                       10.00        10/15/2007                    800,000            751,757
New South Wales Treasury                                  0.00         9/03/2010                  1,300,000            366,616
South Australia Government Finance                        0.00        12/21/2015                  1,400,000            261,358
Treasury Corp. of Victoria                                0.00         8/31/2011                  2,000,000            516,360
                                                                                                             ------------------
                                                                                                                     1,896,091
                                                                                                             ------------------
Other
- --------------------------------------------------------
News America Holdings                                     8.63         2/07/2014                  2,000,000          1,482,303
                                                                                                             ------------------

TOTAL Australia                                                                                                      3,378,394
                                                                                                             ------------------



Canada - 0.4%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Canada                                           7.75         9/01/1999                    800,000            627,460
                                                                                                             ------------------

Denmark - 5.7%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Kingdom of Denmark                                        8.00        11/15/2001                  5,400,000          1,017,066
Kingdom of Denmark                                        8.00         3/15/2006                  8,000,000          1,491,284
Kingdom of Denmark                                        9.00        11/15/1998                  8,000,000          1,476,618
                                                                                                             ------------------
                                                                                                                     3,984,968
                                                                                                             ------------------
Other
- --------------------------------------------------------
Denmark Nykredit                                          7.00        10/01/2026                 19,284,000          3,068,720
Denmark Nykredit                                          8.00        10/01/2026                  9,323,000          1,592,789
Denmark Nykredit                                         11.00        10/01/2017                     12,000              2,281
Denmark Realkredit                                        7.00        10/01/2026                  2,492,000            396,559
                                                                                                             ------------------
                                                                                                                     5,060,349
                                                                                                             ------------------

TOTAL Denmark                                                                                                        9,045,317
                                                                                                             ------------------

European Currency Unit - 1.0%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Italy (Strip)                                    0.00         3/07/2005                    351,500            263,033
Govt. of Italy (Strip)                                    0.00         3/07/2010                    222,000            111,911
                                                                                                             ------------------
                                                                                                                       374,944
                                                                                                             ------------------


<PAGE>

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

Other
- --------------------------------------------------------
Govt. of Italy (Strip)                                    0.00%        3/07/1999                  1,017,500  $       1,162,153
                                                                                                             ------------------

TOTAL European Currency Unit                                                                                         1,537,097
                                                                                                             ------------------

Finland - 2.9%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Finland                                          7.25         4/18/2006                 20,000,000          4,656,929
                                                                                                             ------------------

Germany - 6.3%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Baden Nurttemberg                                         6.20        11/22/2013                  2,000,000          1,345,096
Bundesobligation                                          5.13        11/21/2000                  2,250,000          1,500,000
Die Bundrep Deutschland Dm1000                            8.25         9/20/2001                  3,900,000          2,895,443
Federal Republic of Germany                               8.38         5/21/2001                  2,000,000          1,485,622
Federal Republic of Germany                               9.00        10/20/2000                  1,630,000          1,224,537
Province of Buenos Aires                                 10.00         3/05/2001                  2,000,000          1,389,159
                                                                                                             ------------------
                                                                                                                     9,839,857
                                                                                                             ------------------
Other
- --------------------------------------------------------
LKB Global                                                6.00         1/25/2006                    400,000            260,201
                                                                                                             ------------------

TOTAL Germany                                                                                                       10,100,058
                                                                                                             ------------------

Ireland - 4.5%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Irish Gilts                                               6.25         4/01/1999                    640,000          1,089,801
Irish Gilts                                               6.50        10/18/2001                  1,270,000          2,186,232
Irish Gilts                                               8.00        10/18/2000                  1,550,000          2,799,483
Irish Gilts                                               9.25         7/11/2003                    608,000          1,193,877
                                                                                                             ------------------
                                                                                                                     7,269,393
                                                                                                             ------------------
Italy - 6.2%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Italy                                            9.50         5/01/2001              3,300,000,000          2,401,896
Govt. of Italy                                           10.50        11/01/2000              2,860,000,000          2,123,253
                                                                                                             ------------------
                                                                                                                     4,525,149
                                                                                                             ------------------
Other
- --------------------------------------------------------
Bank Nederlandse                                         10.50         6/18/2003                800,000,000            613,825
Govt. of Italy                                           12.00         9/01/2001              6,200,000,000          4,900,816
                                                                                                             ------------------
                                                                                                                     5,514,641
                                                                                                             ------------------

TOTAL Italy                                                                                                         10,039,790
                                                                                                             ------------------



<PAGE>

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

Japan - 3.1%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Kingdom of Spain                                          5.75%        3/23/2002                155,000,000  $       1,582,020
                                                                                                             ------------------

Other
- --------------------------------------------------------
Glaxo Holdings                                            4.30         9/28/1998                 50,000,000            473,607
Interamer Development Bank                                6.00        10/30/2001                 80,000,000            820,970
KFW International Finance                                 6.00        11/29/1999                133,000,000          1,303,258
Kingdom of Belgium                                        5.00        12/17/1999                 80,000,000            764,626
                                                                                                             ------------------
                                                                                                                     3,362,461
                                                                                                             ------------------

TOTAL Japan                                                                                                          4,944,481
                                                                                                             ------------------

New Zealand - 5.3%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Government Property Services                              7.25         3/15/1999                  2,000,000          1,395,221
Housing New Zealand                                       8.00        11/15/2006                  2,000,000          1,417,091
                                                                                                             ------------------
                                                                                                                     2,812,312
                                                                                                             ------------------
Other
- --------------------------------------------------------
Fernz Capital                                             9.80         4/15/2002                  4,100,000          2,932,441
Fletcher Challenge                                       10.00         4/30/2005                  1,000,000            753,282
Fletcher Challenge                                       14.50         9/30/2000                    500,000            420,187
Fletcher Challenge Cvt                                   11.25        12/15/2002                  1,900,000          1,499,684
                                                                                                             ------------------
                                                                                                                     5,605,594
                                                                                                             ------------------

TOTAL New Zealand                                                                                                    8,417,906
                                                                                                             ------------------

Norway - 2.9%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Govt. of Norway                                           7.00         5/31/2001                  5,500,000            922,249
Govt. of Norway                                           9.00         1/31/1999                  8,000,000          1,363,805
Govt. of Norway                                           9.50        10/31/2002                  7,400,000          1,386,614
                                                                                                             ------------------
                                                                                                                     3,672,668
                                                                                                             ------------------
Other
- --------------------------------------------------------
Vital Forsikring                                          7.85         9/22/2003                  6,000,000            991,210
                                                                                                             ------------------

TOTAL Norway                                                                                                         4,663,878
                                                                                                             ------------------



<PAGE>

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

Spain - 5.7%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Castilla Junta                                            8.30%       11/29/2001                 28,000,000  $         232,597
Junta de Andalucia                                       11.10        12/02/2005                248,000,000          2,407,098
Kingdom of Spain                                         10.10         2/28/2001                330,000,000          2,921,370
Kingdom of Spain                                         10.30         6/15/2002                270,000,000          2,465,633
Kingdom of Spain                                         12.25         3/25/2000                111,000,000          1,012,709
                                                                                                             ------------------
                                                                                                                     9,039,407
                                                                                                             ------------------
Sweden - 3.8%
- --------------------------------------------------------
Government
- --------------------------------------------------------
Kingdom of Sweden                                        13.00         6/15/2001                 22,400,000          4,217,569
Kingdom of Sweden #1036                                  10.25         5/05/2000                  9,700,000          1,636,752
                                                                                                             ------------------
                                                                                                                     5,854,321
                                                                                                             ------------------
Other
- --------------------------------------------------------
Fulmar Mortgage Sec #1                                    7.65        11/01/2000                  1,473,300            215,543
                                                                                                             ------------------

TOTAL Sweden                                                                                                         6,069,864
                                                                                                             ------------------

United Kingdom - 9.7%
- --------------------------------------------------------
Government
- --------------------------------------------------------
UK Gilt Treasury                                          9.00         3/03/2000                    296,000            533,040
UK Treasury                                               7.50        12/07/2006                    660,000          1,128,861
UK Treasury                                               8.00        12/07/2000                  2,100,000          3,695,192
UK Treasury                                               8.50        12/07/2005                    800,000          1,458,624
                                                                                                             ------------------
                                                                                                                     6,815,717
                                                                                                             ------------------
Other
- --------------------------------------------------------
Alliance And Leicester Bldg Soc.                          8.75        12/07/2006                  1,200,000          2,095,488
Birmingham Midshires Bldg Soc.                            9.13         1/05/2006                    750,000          1,323,724
Inco Ltd.                                                15.75         7/15/2006                    200,000            496,302
Mepc Plc                                                 12.00         6/30/2006                    750,000          1,595,370
Northern Rock Building Soc.                               9.38        10/17/2021                    950,000          1,694,709
Royal Bank of Scotland                                    9.63         6/22/2015                    350,000            644,140
Woolwich Building Society                                11.63        12/18/2001                    400,000            781,314
                                                                                                             ------------------
                                                                                                                     8,631,047
                                                                                                             ------------------

TOTAL United Kingdom                                                                                                15,446,764
                                                                                                             ------------------



<PAGE>

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

Yankee Bonds - 3.6%
- --------------------------------------------------------
Cominco Ltd.                                              6.88%        2/15/2006                    525,000  $         501,170
Falconbridge Case Limited                                 7.35        11/01/2006                    550,000            555,649
Govt. of Argentina                                        6.63         3/31/2005                  2,891,000          2,515,170
Methanex Corp.                                            7.40         8/15/2002                    250,000            255,008
Methanex Corp.                                            7.75         8/15/2005                    450,000            462,375
Se Banken Perp 10Yr Step Up                               8.13         9/06/2049                    500,000            515,240
Tembec Finance Corp.                                      9.88         9/30/2005                  1,000,000            945,000
                                                                                                             --
                                                                                                               ----------------
TOTAL Yankee Bonds                                                                                                   5,749,612
                                                                                                             ------------------

U.S. Government Agency - 3.6%
- --------------------------------------------------------

Pass Thru Securities - 3.6%
- --------------------------------------------------------
FHLMC                                                     6.50     3/01/2026 - 3/01/2026            420,350            402,355
FHLMC                                                     7.00     3/01/2026 - 6/01/2026          3,083,048          3,023,917
FNMA                                                      7.00     5/01/2024 - 9/01/2025          1,224,900          1,200,251
GNMA                                                      9.00     6/15/2016 - 2/25/2027            195,263            209,279
Resolution Trust Corp. 1995 C1 Cl C                       6.90         2/25/2027                    500,000            488,594
RFC Ser 96 Hs2 Al                                         7.60         9/15/2012                    350,000            355,797
                                                                                                             --
                                                                                                               ----------------
TOTAL U.S. Government Agency                                                                                         5,680,193
                                                                                                             ------------------

U.S. Treasury Obligations - 6.0%
- --------------------------------------------------------

Treasury Bonds - 1.4%
- --------------------------------------------------------
U.S. Treasury Bond                                        6.50         8/15/2005                  1,500,000          1,509,615
U.S. Treasury Bond                                        8.13         8/15/2019                    605,000            699,816
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     2,209,431
                                                                                                             ------------------
Treasury Notes - 4.6%
- --------------------------------------------------------
U.S. Treasury Note                                        5.63         1/31/1998                  1,000,000            999,530
U.S. Treasury Note                                        5.63        11/30/2000                  2,150,000          2,111,021
U.S. Treasury Note                                        5.75         8/15/2003                    700,000            679,000
U.S. Treasury Note                                        6.25         2/15/2003                    250,000            249,688
U.S. Treasury Note                                        6.38         3/31/2001                  1,075,000          1,082,224
U.S. Treasury Note                                        6.63         6/30/2001                    250,000            254,023
U.S. Treasury Note                                        6.88         5/15/2006                  1,350,000          1,391,135
U.S. Treasury Note                                        7.13                                       50,000             51,477
U.S. Treasury Note                                        6.13         7/31/2000                    500,000            500,000
                                                                                                             --
                                                                                                               ----------------
                                                                                                                     7,318,098
                                                                                                             ------------------
TOTAL U.S. Treasury Obligations                                                                                      9,527,529
                                                                                                             ------------------

TOTAL BONDS and NOTES (Cost $139,643,662)                                                                          145,435,616
                                                                                                             ------------------



<PAGE>

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

Preferred Stock - 0.8%
- --------------------------------------------------------
Fresenius Medical Care                                                                                  250  $         254,375
Newscorp Overseas Ltd. Ser B                                                                         20,000            457,500
Texaco Capital Llc                                                                                   14,000            302,750
Time Warner                                                                                             210            224,253
Wellsford Residential Property                                                                        3,000             76,500
                                                                                                             --
                                                                                                               ----------------
TOTAL Preferred Stock (Cost $1,370,251)                                                                              1,315,378
                                                                                                             ------------------
                                                                                              Principal
Purchased Options - 0.8%                                                                      Amount of
- --------------------------------------------------------
- --------------------------------------------------------
Deliver/Receive, Excercise Price, Expiration                                                  Contracts
- --------------------------------------------------------                                   -----------------
BGB 7% Put/ Str 106.29, 4/24/97                                                                  90,000,000             29,520
BTPS 9.50% Put/ Str 108.47, 4/30/97                                                           4,500,000,000             13,500
BTPS 9.5% Put/ Str 107.44, 10/08/97                                                           4,600,000,000                  0
CAN 7% Call, Str 105.71, 1/16/97                                                                  1,000,000              6,273
CHF Put/AUD Call, Str .9725, 9/10/97                                                              1,900,000            112,015
CHF Put/GBP Call, Str 2.26, 9/25/97                                                               4,400,000             88,986
CHF Put/USD Call, Str 1.30, 1/31/97                                                               2,200,000             65,340
DBR 6.25% Call, Str 101.92, 10/20/97                                                              4,800,000             54,014
DBR 6.25% Call, Str 102.33, 5/9/97                                                                4,700,000             37,525
DBR 6.25% Call, Str 94.13, 2/6/97                                                                 3,700,000             29,064
DBR 6.25% Call, Str 96.00, 2/28/97                                                                5,100,000             21,185
DEM 8.375% Call, Str 114.62, 1/09/97                                                              6,600,000              4,283
DEM Put/ITL Call, Str 40.0000, 09/08/97                                                           4,500,000             98,735
DEM Put/USD Call, Str 1.5020, 09/05/97                                                            3,800,000            114,000
DEM Put/USD Call, Str 1.550, 4/22/97                                                              3,000,000             38,100
DGB 8% Call, Str 108.84, 3/17/97                                                                 13,700,000             30,935
FRF 6.5% Put/ Str 103.65, 4/16/97                                                                16,200,000             31,833
FRF Put/USD Call, Str 5.265, 3/20/97                                                              3,000,000             22,500
FRF Put/USD Call, Str 5.3000, 12/01/97                                                            3,000,000             40,800
ITL 9.5% Call, Str 109.68, 3/6/97                                                             3,700,000,000             29,600
ITL 9.5% Put/ Str 102.07, 1/10/97                                                             4,454,000,000                  0
JGB 6.4% Call, Str 120.603, 2/5/97                                                              800,000,000              2,400
JPY 4.8% Call, Str 115.912, 2/03/97                                                             860,000,000              8,600
JPY Put/AUD Call, Str 86.0000, 9/10/97                                                          200,000,000             94,800
JPY Put/ITL Call, Str 14.5000, 09/08/97                                                         300,000,000            176,400
JPY Put/USD Call, Str 120.00, 1/05/98                                                             3,000,000             38,700
SPGB 8.40% Call, Str 107.910, 2/19/97                                                           280,000,000             32,200
SPGB 8.40% Put/ Str 105.65, 4/30/97                                                             370,000,000              5,550
UKT 7.5% Call, Str 99.0625, 2/14/97                                                               1,500,000             35,310
USD Put/MXP Call, Str 9.12, 9/30/97                                                               1,300,000             54,860
                                                                                                             --
                                                                                                               ----------------
Total Purchased Options (Premium Paid $1,249,755)                                                                    1,317,028
                                                                                                             ------------------



<PAGE>

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

Short-Term Investments - 5.4%
- --------------------------------------------------------

U.S. Government Agency - 1.9%
- --------------------------------------------------------
FNMA                                                      5.50%        1/15/1997                  3,000,000  $       2,989,917
                                                                                                             ------------------

Repurchase Agreements - 3.6%
- --------------------------------------------------------
Prudential-Bache Repurchase Agreement, dated 12/31/96,
5.72% due 1/2/97, to pay $5,675,519 (Collateralized by
FNMA FNAR with a rate of 6.084% and a maturity date of
12/01/35 with a market value of $5,787,191.                                                       5,673,716          5,673,716
                                                                                                             ------------------

TOTAL Short-Term Investments (Cost $8,663,633)                                                                       8,663,633
                                                                                                             ------------------

TOTAL INVESTMENTS  (Cost $150,927,301) - 98.1%                                                                     156,731,655
                                                                                              Principal
Written Options - (0.2%)                                                                      Amount of
- --------------------------------------------------------
- --------------------------------------------------------
Deliver/Receive, Excercise Price, Expiration                                                  Contracts
- --------------------------------------------------------                                   -----------------
AUD Put/CHF Call, Str .9060, 9/10/97                                                              1,900,000             (7,940)
AUD Put/JPY Call, Str 79.0000, 9/10/97                                                          200,000,000            (12,200)
DBR 6.25% Call, Str 101.92, 4/18/97                                                               4,800,000            (49,546)
DBR 6.25% Put/ Str 101.60, 4/16/97                                                                4,800,000            (30,538)
DBR 6.25% Put/ Str 101.650, 4/24/97                                                               4,400,000            (29,704)
DBR 8.25% Put/ Str 112.420, 2/19/97                                                               3,400,000             (3,754)
DBR 8.25% Put/ Str 113.57, 4/30/97                                                                4,400,000            (37,418)
DBR 8.25% Put/ Str 113.58, 4/30/97                                                                4,500,000            (45,572)
DEM 6.25% Put/ Str 101.95, 1/08/97                                                                4,700,000               (611)
DGB 8% Call, Str 111.84, 3/17/97                                                                 13,700,000             (8,138)
DGB 8% Put/ Str 105.84, 3/17/97                                                                  13,700,000             (6,275)
GBP Put/CHF Call, Str 1.835, 9/25/97                                                              3,700,000             (3,315)
ITL 9.5% Call, Str 111.68, 3/6/97                                                             3,700,000,000             (7,400)
ITL 9.5% Put/ Str 107.68, 3/6/97                                                              3,700,000,000             (3,700)
ITL Put/DEM Call, Str 1080.00, 09/08/97                                                           4,500,000             (8,762)
ITL Put/JPY Call, Str 15.1000, 09/08/97                                                         300,000,000            (19,500)
JPY Put/USD Call, Str 105.00, 1/05/98                                                             3,000,000            (38,700)









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


Written Options - (0.2%)
- --------------------------------------------------------
- --------------------------------------------------------
Deliver/Receive, Excercise Price, Expiration
- --------------------------------------------------------                                   -----------------
UKT 7.5% Call, Str 102.0625, 2/14/97                                                              1,500,000             (7,224)
USD Put/CHF Call, Str 1.22, 1/31/97                                                               2,200,000             (1,100)
USD Put/CHF Call, Str 1.42, 3/20/97                                                               3,000,000             (9,000)
USD Put/DEM Call, Str 1.3800, 09/05/97                                                            3,800,000            (15,960)
USD Put/DEM Call, Str 1.425, 4/22/97                                                              3,000,000             (7,200)
                                                                                                             --
                                                                                                               ----------------
Total Written Options (Premium Received $846,428)                                                                     (353,557)
                                                                                                             ------------------

Other Assets less Liabilities - 2.2%                                                                                 3,436,400
                                                                                                             ------------------

NET ASSETS - 100.0%                                                                                          $     159,814,498
                                                                                                             ==================

Notes to the Schedule of Investments:

*      Non-income producing security.

144A - Securities exempt from registration under Rule 144A of the                               AUD  Australian Dollar
            Securities Act of 1933.  These securities may be resold in                          DEM  German Mark
            transactions exempt from registration.                                              GBP  British Pound Sterling
                                                                                                ITL    Italian Lira
FNMA  Federal National Mortgage Association                                                     JPY  Japanese Yen
GNMA Government National Mortgage Association                                                   USD  United States Dollar
</TABLE>

<PAGE>

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

                      Statement of Assets and Liabilities
                               December 31, 1996

<TABLE>
<CAPTION>

Assets
<S>                                                                                  <C>                   <C>                     
    Investments, at value (Note 1A) (identified cost, $150,927,301)                                      $    156,731,655
    Foreign currency, at value (cost, $110,460)                                                                   123,265
    Unrealized appreciation on interest rate swap contracts (Note 5)                                                4,236
    Unrealized appreciation on forward foreign currency exchange contracts (Note 5)                             1,949,833
    Receivable for investments sold                                                                             1,556,512
    Interest and dividends receivable                                                                           3,649,745
    Deferred organization expenses (Note 1F)                                                                       85,593
                                                                                                           ---------------
       Total assets                                                                                           164,100,839

Liabilities
    Payable for investments purchased                                                 $     1,729,890
    Unrealized depreciation on forward foreign currency
       exchange contracts (Note 5)                                                          2,056,631
    Options written, at value (premiums received $848,428) (Note 5)                           353,554
    Accrued trustee fees                                                                          460
    Payable to Investment Adviser (Note 1F)                                                    98,922
    Accrued expenses and other liabilities                                                     46,884
                                                                                        --------------
       Total liabilities                                                                                        4,286,341
                                                                                                           ---------------

Net Assets (applicable to investors' beneficial interests)                                               $    159,814,498
                                                                                                           ===============
 

<PAGE>

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

                            Statement of Operations
            For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996

Investment Income (Note 1C)
        Interest Income                                                                                  $     7,969,915
        Dividend income (net of withholding tax of $1,890)                                                        59,537
                                                                                                           --------------
            Total income                                                                                       8,029,452

Expenses
        Investment advisory fee (Note 2)                                              $       412,216
        Custodian and accounting fees                                                         188,499
        Legal and audit services                                                               21,197
        Amortization of organization expenses (Note 1F)                                        10,067
        Insurance expense                                                                       3,957
        Trustee fees                                                                            3,288
        Miscellaneous                                                                              28
                                                                                        --------------
            Total expenses                                                                                       639,252
                                                                                                           --------------

               Net investment income (loss)                                                                    7,390,200
                                                                                                           --------------

Realized and Unrealized Gain (Loss)
        Net realized gain (loss)
            Investment securities                                                           4,568,890
            Financial futures                                                                  58,443
            Written options                                                                 1,036,045
            Foreign currency and forward foreign
               currency exchange contracts                                                   (791,430)
                                                                                        --------------
                   Net realized gain (loss)                                                                    4,871,948

        Change in unrealized appreciation (depreciation)
            Investment securities                                                           7,230,451
            Financial futures                                                                  (2,911)
            Written options                                                                   218,147
            Foreign currency transactions and forward foreign
               currency contracts                                                          (1,072,612)
                                                                                        --------------
                   Change in net unrealized appreciation (depreciation)                                        6,373,075
                                                                                                           --------------

                   Net realized and unrealized gain (loss)                                                    11,245,023
                                                                                                           --------------

                   Net increase (decrease) in net assets from operations                                 $    18,635,223
                                                                                                           ==============

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

                       Statement of Changes in Net Assets
            For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996


Increase (Decrease) in Net Assets:

     From operations
        Net investment income (loss)                                                                      $       7,390,200
        Net realized gain (loss)                                                                                  4,871,948
        Change in net unrealized appreciation (depreciation)                                                      6,373,075
                                                                                                            ----------------
            Net increase (decrease) in net assets from operations                                                18,635,223
                                                                                                            ----------------
         

     Capital transactions -
        Assets contributed by Standish Global Fixed Income Fund at
            commencement (including unrealized depreciation of $266,576)                                        149,438,650
        Contributions                                                                                             3,371,618
        Withdrawals                                                                                             (11,630,993)
                                                                                                            ----------------
         Increase in net assets resulting from capital transactions                                             141,179,275
                                                                                                            ----------------

            Total increase (decrease) in net assets                                                             159,814,498

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

     At end of period                                                                                     $     159,814,498
                                                                                                            ================
</TABLE>

<PAGE>

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

                               Supplementary Data
            For the period May 3, 1996 (commencement of operations)
                            through December 31, 1996







Ratios (to average daily net assets):
     Expenses                                 0.62% *
     Net investment income                    7.17% *

Portfolio Turnover                            111 %

*    Annualized



<PAGE>

                           Notes to Financial Statements


(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 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.  These  costs  were  paid for by the  Investment
         Adviser and will be reimbursed by the Portfolio.

(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 monthly 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 SIMCO or to its officers,  all of whom
         receive  remuneration  for their  services to the Portfolio from SIMCO.
         Certain of the trustees and officers of the Portfolio Trust are limited
         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:

                                       Purchases              Sales

U.S. Government Securities               $21,783,105          $18,434,880
                                   ==================   ==================

Non-U.S. government securities          $135,364,765         $142,691,893
                                   ==================   ==================




(4)       Federal Income Tax Basis of Investment Securities:

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment  securities  owned at December  31,  1996,  as computed on a
         federal income tax basis, were as follows:


Aggregate cost                                       $151,018,224


Gross unrealized appreciation                          $7,158,802
Gross unrealized depreciation                          (1,445,371)
                                               ===================
      Net unrealized appreciation                      $5,713,431
                                               ===================




(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 Fund'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 may use options to seek to hedge against
         risks of market  exposure  and changes in  security  prices and foreign
         currencies,  as well as to seek 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.  A summary of such  transactions for the
         period May 3, 1996 through December 31, 1996 is as follows:
<TABLE>
<CAPTION>

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

<S>                                                                             <C>          <C>        
Outstanding, beginning of period                                                0            $         0
        Options contributed by Standish Global Fixed Income Fund                7                   169,988
        Options written                                                        29                   973,706
        Options exercised                                                       0                      0
        Options expired                                                       (11)                 (259,153)
        Options closed                                                        (16)                 (465,951)
                                                                        ------------------     -------------------

Outstanding, end of period                                                      9            $      418,590
                                                                        ==================     ===================

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

Outstanding, beginning of period                                                0            $         0
        Options contributed by Standish Global Fixed Income Fund                9                   278,244
        Options written                                                        13                   230,699
        Options exercised                                                      (4)                  (40,198)
        Options expired                                                        (6)                 (215,150)
        Options closed                                                         (4)                  (74,936)
                                                                        ------------------     -------------------

Outstanding, end of period                                                      8            $      178,659
                                                                        ==================     ===================

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

Outstanding, beginning of period                                                0            $         0
        Options contributed by Standish Global Fixed Income Fund                5                   214,415
        Options written                                                        12                   538,734
        Options exercised                                                       0                      0
        Options expired                                                        (2)                  (22,296)
        Options closed                                                        (10)                 (479,674)
                                                                        ------------------     -------------------

Outstanding, end of period                                                      5            $      251,179
                                                                        ==================     ===================


</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 December 31, 1996, the Portfolio held the following  forward foreign
         currency and cross currency exchange contracts:

<TABLE>
<CAPTION>
Forward Foreign Currency Contracts
                                                           U.S. $         U.S. $          U.S. $
                       Local Principal    Contract        Aggregate       Market         Unrealized
Contracts to Receive      Amount         Value Date       Face Amount      Value         Gain/(Loss)
- -------------------------------------   --------------   ---------------------------     ----------
<S>                        <C>            <C>             <C>            <C>              <C>      
Australian Dollar          1,968,624      02/06/97        $1,606,397     $1,562,995       ($43,402)
Canadian Dollar              973,071      02/10/97           727,911        711,637        (16,274)
Deutsche Mark                 76,106      08/01/97            51,869         50,123         (1,746)
Danish Krone              26,994,372    1/24-8/04/97       4,584,586      4,602,239         17,653
Finnish Markka             3,000,000      01/08/97           666,229        652,420        (13,809)
British Pound Sterling       170,640      01/21/97           272,301        292,004         19,703
Greek Drachma                330,000      08/01/97             1,289          1,294              5
Italian Lira           8,550,157,352    1/2-08/01/97       5,563,438      5,616,580         53,142
Japanese Yen             357,520,493      03/13/97         3,255,514      3,109,820       (145,694)
Norwegian Krone            4,198,318      01/13/97           647,889        659,381         11,492
Swedish Krona              9,773,094     01/08-5/19/97     1,440,248      1,438,487         (1,761)
                                                         ============   ============     ==========
Total                                                    $18,817,671    $18,696,980      ($120,691)
                                                         ============   ============     ==========
                                                                         
                                                           U.S. $         U.S. $
                       Local Principal    Contract        Aggregate       Market         Unrealized
Contracts to Deliver      Amount         Value Date       Face Amount      Value         Gain/(Loss)
- -------------------------------------   --------------   ---------------------------     ----------
Australian Dollar          5,564,895    2/6 -3/27/97      $4,387,888     $4,418,117       ($30,229)
Canadian Dollar            1,858,940    2/10-2/28/97       1,371,612      1,359,885         11,727
Deutsche Mark             19,221,344     1/9 -8/1/97      12,647,773     12,559,870         87,903
Danish Krone              79,261,348     1/10 -6/16/97    13,696,987     13,515,797        181,190
Spanish Peseta         1,116,304,341     1/29 -6/20/97     9,113,425      8,963,643        149,782
Finnish Markka            21,848,005    1/8 -5/27/97       4,867,736      4,793,148         74,588
British Pound Sterling     8,995,340    1/7 -3/27/97      14,521,450     15,384,265       (862,815)
Irish Punt                 4,299,602     1/17 - 2/24/97    7,079,388      7,279,007       (199,619)
Italian Lira           22,211,312,715    1/2 -4/2/97      14,489,880     14,587,898        (98,018)
Japanese Yen             911,375,320    2/5 - 3/13/97      8,530,342      7,911,191        619,151
Norwegian Krone           37,922,644     1/13 - 7/21/97    5,966,992      6,012,291        (45,299)
New Zealand Dollar        11,420,989     1/13 -2/18/97     7,995,744      8,052,466        (56,722)
Swedish Krona             55,515,560     1/8- 6/5/97       8,318,178      8,150,674        167,504
European Currency Unit     1,040,508    1/7 -2/12/97       1,311,016      1,305,547          5,469
                                                         ------------   ------------     ----------
Total                                                    $114,298,414   $114,293,800        $4,612
                                                         ============   ============     ==========

Forward Foreign Cross Currency Contracts                   U.S. $        Contract         U.S. $
                          U.S. $         In Exchange       Market          Value         Unrealized
Contracts to Deliver     Market Value        For            Value          Date          Gain/(Loss)
- ------------------------------------------------------   ------------   ------------     ----------
Swiss Franc             $1,712,323      Norwegian Krone   $1,923,399     07/21/97         $211,076
Swiss Franc              1,831,586      Danish Krone       1,987,701     08/04/97          156,116
Deutsche Mark            1,017,606      Italian Lira       1,061,541     08/01/97           43,935
Deutsche Mark            1,975,779      Greek Drachma      2,061,458     08/01/97           85,679
Danish Krone             2,007,313      Swiss Franc        1,831,586     08/04/97         (175,727)
French Franc             2,981,555      Czech Koruna       2,999,666     08/27/97           18,111
Greek Drachma            2,062,752      Deutsche Mark      1,975,779     08/01/97          (86,973)
Italian Lira             2,123,083      Deutsche Mark      1,975,779     08/01/97         (147,304)
Norgewian Krone          1,843,564      Swiss Franc        1,712,325     07/21/97         (131,239)
Finnish Markka            652,420       Swedish Krona        688,028     01/08/97           35,608
                       --------------                    ------------                    ----------
Total                   $18,207,981                      $18,217,262                        $9,282
                       ==============                    ============                    ==========
</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 December  31,
         1996, the Portfolio held no following futures 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 December 31, 1996,  the  Portfolio  held an interest rate swap
         contract  with a notional  amount of  2,250,000  Deutsche  Marks and an
         expiration  date of 12/16/2000,  which had unrealized  appreciation  of
         $4,236.



<PAGE>

                           Independent Auditors' Report

To the  Trustees of  Standish,  Ayer & Wood Master  Portfolio  and  Investors of
Standish  Global  Fixed  Income  Portfolio:  We have  audited  the  accompanying
statement of assets and liabilities of Standish  Global Fixed Income  Portfolio,
including the portfolio of investments, as of December 31, 1996, and the related
statement  of  operations,  the  statement  of  changes  in net  assets  and the
supplementary  data for the period from May 3, 1996 (commencement of operations)
to December 31, 1996. These financial  statements and supplementary data are the
responsibility of the Portfolio's  management.  Our responsibility is to express
an opinion on these  financial  statements and  supplementary  data based on our
audit.  We conducted our audit in accordance with auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and supplementary  data are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities  owned as of December 31, 1996 by  correspondence  with the custodian
and brokers;  where  replies were not received  from brokers we performed  other
auditing procedures.  An audit also includes assessing the accounting principles
used and  significant  estimates made by  management,  as well as evaluating the
overall financial statement  presentation.  We believe that our audit provides a
reasonable basis for our opinion. In our opinion,  the financial  statements and
supplementary  data present  fairly,  in all material  respects,  the  financial
position of Standish Global Fixed Income  Portfolio as of December 31, 1996, and
the results of its operations,  changes in its net assets and supplementary data
for the respective  stated period,  in conformity  with United States  generally
accepted accounting principles.

Coopers & Lybrand
Chartered Accountants
Toronto, Canada
February 25, 1997


<PAGE>


This Report is submitted for the general  information of shareholders and is not
authorized  for  distribution  to  prospective  investors  unless  proceeded  or
accompanied by an effective prospectus.  Nothing herein is to be construed to be
an offer of sale or  solicitation  or an offer to buy  shares of the Fund.  Such
offer is made only by the Fund's  prospectus,  which includes  details as to the
offering and other material information.
<PAGE>

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

                       Financial Statements for the Period
               from December 23, 1996 (Commencement of operations)
                              to December 31, 1996

<PAGE>

January 27, 1997

Dear Standish, Ayer & Wood Investment Trust Shareholder:

I am writing to provide you with a review of  development  at  Standish,  Ayer &
Wood as they relate to the  activities of the  Investment  Trust.  The financial
markets in 1996  provided  another  very fine year for our  clients.  Investment
returns were quite favorable. U.S. stocks had another excellent year on top of a
sensational  1995,  and U.S.  bonds  generally  earned  the  coupon,  a somewhat
surprising  development  given the very high bond returns of the previous  year.
Selected  international stocks and hedged international bonds also recorded very
high returns,  the latter  benefitting from protection  against currency loss as
the dollar  appreciated.  In addition to the  positive  market  returns,  we are
delighted  to report  that in  virtually  all of the asset  classes  in which we
operate,  the Standish  management  efforts added value compared to the relevant
benchmarks.

During this period in which our clients fared  exceptionally well, Standish also
had a successful  year. Our assets under management grew modestly to $30 billion
as new business  offset some  account  losses.  We  attribute a slightly  higher
attrition  of  accounts  to  a  wave  of  corporate  mergers  and  pension  fund
restructuring,  changes in asset allocation, and higher turnover in public funds
where political considerations are sometimes paramount. Substantial increases in
assets occurred in small capitalization U.S. equities where asset growth has met
our self-imposed  limits,  management for high net worth individuals through our
private client group,  and mutual funds where aggregate  assets under management
now total $4.2  billion.  One of the  distinctive  features  of  Standish is the
longevity  of many of our client  relationships.  We continue to work with three
insurance  company  clients which  retained  Standish in 1934,  1940,  and 1955,
respectively.  And it was with great  pleasure  that in 1996 we  celebrated  our
twenty-fifth year of service to American Telephone.

We have also grown  significantly as an enterprise.  At the end of the year, our
organization  had  213  members  (versus  198  at  the  end  of  1995).  We  are
particularly proud that 50 of the staff members are Chartered Financial Analysts
(CFAs) or the equivalent.  Our investment team has had only minimal turnover. At
midyear, Dave Murray, a Director and Treasurer, elected to take early retirement
after  twenty-two  years of  distinguished  service.  With that  exception,  the
directorship  remains  unchanged,  with 22 of us  continuing  as  owners  of the
business.

In our letter a year ago, we mentioned our  dissatisfaction  with our efforts in
managing international equity portfolios.  We are particularly pleased to report
that not only has performance  improved,  but we have brought aboard Remi Browne
as the leader of our effort.  Remi,  who was elected Vice  President of Standish
and SIMCO in September, has had long experience in adding value to international
equity portfolios at State Street Bank in Boston, and more recently at Ark Asset
Management in New York.

During 1996, we introduced a number of new products.  After extensive  research,
we  began  a  quantitatively   based  program  to  manage   international  small
capitalization equities. The results have been exceedingly favorable to date. As
our existing  Standish  International  Equity Fund was altered to include  stock
selection,  we have  begun a new  investment  discipline  designed  to  focus on
country  selection.  Due to the  increasing  appetite of investors  for absolute
returns,  we have introduced a duration neutral bond strategy with the objective
of  delivering  relatively  high returns with very limited  volatility  by using
derivatives to mitigate interest rate risk.  Finally, we had concluded some time
ago that in our style of U.S.  small  capitalization  equities  --  particularly
given  the  focus on "micro  caps" -- there is a finite  amount we could  manage
effectively  without risking liquidity or high transaction  costs.  Accordingly,
having  grown close to our asset  target,  we have closed the Small Cap Fund and
have introduced the Standish Small  Capitalization  Equity Fund II with the same
management  style applied to companies  with a median market  capitalization  of
$500 million.

Fulfilling  your  objectives as our client must be our first  priority.  To that
end, we are honing our  research and the  implementation  of what we believe are
solid, durable investment philosophies.


<PAGE>

We are also making  efforts to diversify our  organization  from a dependence on
bond management.  Our activities are both internal -- designing new products and
marketing  programs  -  and  external  --  looking  to  acquisitions,  strategic
partnership  relationships,  and the  acquisition of minority  interests.  Among
other  initiatives  designed to diversify  our product and client base,  we have
begun a  partnership  relationship  as well as an  equity  interest  in  Cypress
Investments,  Inc.,  an effort  designed  to acquire  and manage  bank-sponsored
mutual funds on a private label basis.

We are confident that we have the people, resources,  investment technology, and
organizational  stability  to  succeed.  While  both the  investment  world  and
Standish  are  changing  at  an  accelerating  pace,  the  successful   business
principles we have applied for many decades are still intact.  Most importantly,
we believe that we are in partnership  with our clients to meet their  financial
needs.  We are  dedicated to working hard to fulfill  your  expectations  in the
years ahead, and we are confident we can achieve your and our objectives.

Sincerely yours,





Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc.
<PAGE>


                               Management Discussion

Launched in December,  1996,  the Standish Small  Capitalization  Equity Fund II
focuses on stocks of companies  with a market  capitalization  under $1 billion.
The average market capitalization as of 12/31/96 was $525 million.

The  Standish  Small  Capitalization  Equity  Fund II is  oriented  toward  high
quality,  rapidly growing companies. The emphasis is on investing in firms which
are experiencing  accelerating  revenue growth and expanding profit margins.  We
seek  companies  with very strong  business  positions,  operating in attractive
industries,  which  have  solid  balance  sheets.  We also look for  experienced
management teams motivated by meaningful equity incentives.  Finally, there is a
sensitivity  to the  price at which we buy the  stock:  we prefer to buy a stock
where  the  price-to-earnings  ratio  is less  than  the  company's  sustainable
earnings growth rate.

The  focus on  sustainable  rapidly  growing  companies  leads to above  average
weightings in technology,  healthcare and business services--three sectors which
are likely to be growth leaders over the next 5-10 years.

We  sincerely  appreciate  your  interest in the Standish  Small  Capitalization
Equity Fund II.





Nicholas S. Battelle

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Investment Trust
                  Standish Small Capitalization Equity Fund II


                       Statement of Assets and Liabilities
                                December 31, 1996

Assets:
<S>                                                                                 <C>                 <C>            
     Investment in Standish Small Capitalization Equity Portfolio II (Portfolio) at value (Note 1A)      $       484,168
     Deferred organization costs (Note 1D)                                                                         9,180
     Receivable from Investment Adviser (Note 3)                                                                   7,588
                                                                                                           --------------
        Total assets                                                                                             500,936


Liabilities:
     Payable to investment adviser (Note 1D)                                         $          9,221
     Accrued accounting, custody and transfer agent fees                                          672
     Accrued trustees fees                                                                         85
     Accrued legal and audit fees                                                               6,790
                                                                                       ---------------
        Total liabilities                                                                                         16,768
                                                                                                           --------------


Net Assets                                                                                               $       484,168
                                                                                                           ==============

 
Net Assets consist of:
     Paid-in capital                                                                                     $       475,000
     Undistributed net investment income                                                                             198
     Net unrealized appreciation                                                                                   8,970
                                                                                                           ==============
        Total                                                                                            $       484,168
                                                                                                           ==============

Shares of beneficial interest outstanding                                                                         23,750
                                                                                                           ==============

Net asset value, offering price and redemption price per share                                          $          20.39
                                                                                                           ==============
     (Net assets/Shares outstanding)

<PAGE>

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

                             Statement of Operations


      For the period December 23, 1996 (commencement of operations) through
                                December 31, 1996

Investment Income (Note 1B):
     Interest income allocated from Portfolio                                                            $            198
     Expenses allocated from Portfolio (net of Portfolio level reimbursement of $15,784)                                0
                                                                                                           ---------------
        Total income                                                                                                  198

Expenses:
        Accounting, custody and transfer agent fees                                               672
        Legal and audit services                                                                6,790
        Amortization of deferred organization costs (Note 1D)                                      41
        Trustees fees                                                                              85
                                                                                        --------------
            Total expenses                                                                      7,588

        Deduct:
        Reimbursement of Fund operating expenses                                               (7,588)
                                                                                        --------------

            Net expenses                                                                                                0
                                                                                                           ---------------

               Net Investment Income (loss)                                                                           198

Realized and Unrealized Gain (Loss):

        Change in unrealized appreciation from Portfolio                                                            8,970
                                                                                                           ---------------

                   Net increase (decrease) in net assets resulting from operations                       $          9,168
                                                                                                           ===============


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

                       Statements of Changes in Net Assets

      For the period December 23, l996 (commencement of operations) through
                                December 31, l996






Increase (Decrease) in Net Assets:
From operations
     Net investment income                                                                               $            198
     Change in net unrealized appreciation                                                                          8,970
                                                                                                           ---------------
        Net increase (decrease) in net assets from operations                                                       9,168
                                                                                                           ---------------
 

Fund share transactions, (Note 4)
     Net proceeds from sale of shares                                                                             475,000
     Net asset value of shares issued to shareholders
        in payment of distributions declared                                                                                 -
     Cost of shares redeemed                                                                                                 -
                                                                                                           ---------------
Increase (decrease) in net assets from Fund share transactions                                                    475,000
                                                                                                           ---------------

        Net increase (decrease) in net assets                                                                     484,168

Net Assets:
     At beginning of period                                                                                             0
                                                                                                           ---------------

     At end of period (including undistributed net investment income of $198 at December 31, 1996)       $        484,168
                                                                                                           ===============



<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                  Standish Small Capitalization Equity Fund II


                              Financial Highlights


                                                                               For the period December 23, 1996
                                                                               (commencement of operations)
                                                                                to December 31, 1996
                                                                                ---------------------------

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

Income from investment Operations

     Net investment income (1)                                                               0.00
     Net realized and unrealized gain (loss
        on investments                                                                       0.39
                                                                                -----------------

        Total from investment operations                                                     0.39
                                                                                -----------------

Net asset value - end of period                                                            $20.39
                                                                                =================


Net Assets at end of period (000 omitted)                                                    $484

Ratios (to average daily net assets)/Supplemental Data:

     Expenses (1) *                                                                            N/A (2)
     Net Investment income*                                                                    N/A (2)


* Computed on annualized basis
(1)  Includes the Fund's share of Standish Small Capitalization Equity Portfolio II's allocated expenses.
(2)  Ratios are not meaningful due to the short period of operations.  All expenses were
     reimbursed by the investment adviser.
</TABLE>


<PAGE>

                           Notes to Financial Statements

(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 II (the "Fund") is a
         separate  diversified  investment series of the Trust. The Fund invests
         all of  its  investable  assets  an  interest  of  the  Standish  Small
         Capitalization  Equity Portfolio II ( the  "Portfolio"),  a subtrust of
         Standish,  Ayer & Wood Master Portfolio ( the "Portfolio Trust"), which
         is organized as a New York trust, and 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 December 31, 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--
         The Fund records its investment in the Portfolio at value. Valuation of
         securities  held  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. 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.

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

     D. .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  2002.  These  costs were paid for by the  investment
         adviser and will be reimbursed by the Portfolio.

     F.  Other-
         All net investment  income and realized and unrealized gains and losses
         of the Portfolio are allocated pro rata among the respective  investors
         in the Portfolio.


<PAGE>

(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 reinvested 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.   Permanent   book  and  tax  basis
         differences  relating  to  shareholder  distributions  will  result  in
         reclassifications between paid-in capital, undistributed net investment
         income and accumulated net realized gain (loss).

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

         The Fund  does not  directly  pay any  investment  advisory  fees,  but
         indirectly  bears its pro rata  share of the  compensation  paid by the
         Portfolio to Standish, Ayer & Wood (SA&W) for such services. See Note 2
         of the  Portfolio's  Notes to Financial  Statements  which are included
         elsewhere in this report.  For the period ended  December 31, 1996, the
         investment  adviser  voluntarily agreed to limit the operating expenses
         of the Fund and the Portfolio (excluding brokerage  commissions,  taxes
         and  extraordinary  expenses) to 0.00% of the Fund's  average daily net
         assets.  The investment adviser has voluntarily agreed to reimburse the
         Fund for its operating expenses of $7,588 for the period ended December
         31, 1996.  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 SA&W.
         Certain of the  trustees  and  officers of the Trust are  directors  or
         officers of SA&W.

(4) ....Investment Transactions:

         Increases and  decreases in the Fund's  investment in the Portfolio for
         the period  from  December  23, 1996 to  December  31, 1996  aggregated
         $475,000 and $0, respectively.

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

         The  Declaration  of Trust  permits the  trustees to issue an unlimited
         number of full and fractional  shares of beneficial  interest  having a
         par value of one cent per share.  Transactions  in Fund  shares were as
         follows:  At December 31, 1996,  substantially  all of the  outstanding
         shares of the Fund were owned by individuals affiliated with SA&W.

                                                      For the Period
                                                    December 23, 1996
                                              (commencement of operations) to
                                                    December 31, 1996
                                           -----------------------------------

Shares sold                                                    23,750
Shares issued to shareholders
      in payment of distribution declared                           -
Shares redeemed                                                     -
                                                  ====================
      Net increase (decrease)                                  23,750
                                                  ====================




<PAGE>

                         Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of  Standish  Small   Capitalization   Equity  Fund  II:  We  have  audited  the
accompanying  statement  of assets  and  liabilities  of  Standish,  Ayer & Wood
Investment Trust:  Standish Small Capitalization Equity Fund II (the "Fund"), as
of December 31, 1996 and the related  statement of operations,  the statement of
changes in net assets and financial  highlights for the period from December 23,
1996  (commencement  of  operations)  to  December  31,  1996.  These  financial
statements  and  financial  highlights  are  the  responsibility  of the  Fund's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and financial  highlights  based on our audit. We conducted our audit
in accordance  with  generally  accepted  auditing  standards.  Those  standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements and financial  highlights are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit  provides a reasonable  basis for our opinion.  In our
opinion,  the financial  statements and financial  highlights  referred to above
present fairly, in all material  respects,  the financial  position of Standish,
Ayer & Wood Investment Trust: Standish Small Capitalization Equity Fund II as of
December 31, 1996, the results of its operations,  changes in its net assets and
financial  highlights  for the period from  December 23, 1996  (commencement  of
operations)  to  December  31,  1996,  in  conformity  with  generally  accepted
accounting principles.

Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 25, 1997

<PAGE>
<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                   Standish Small Capitalization II Portfolio
                            Portfolio of Investments
                                December 31, 1996

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

Equities - 96.1%
- -------------------------------------------------------------------------

Basic Industry - 1.1%
- -------------------------------------------------------------------------
<S>                                                                                               <C>          <C>  
OM Group Inc.                                                                                     200          5,400
                                                                                                       --------------

Capital Goods - 5.7%
- -------------------------------------------------------------------------
BE Aerospace Inc.*                                                                                300          8,138
Littelfuse Inc.*                                                                                  100          4,850
Newpark Resources Inc.*                                                                           200          7,450
Philip Environmental Inc.*                                                                        500          7,250
                                                                                                       --
                                                                                                         ------------
                                                                                                              27,688
                                                                                                       --------------
Consumer Stable - 4.9%
- -------------------------------------------------------------------------
Arbor Drugs Inc.                                                                                  300          5,213
Hughes Supply Inc.                                                                                200          8,625
Martek Biosciences*                                                                               300          6,000
Robert Mondavi Corp.  Cl A*                                                                       100          3,650
                                                                                                       --
                                                                                                         ------------
                                                                                                              23,488
                                                                                                       --------------
Growth Cyclical - 4.9%
- -------------------------------------------------------------------------
Abercrombie & Fitch Co.       *                                                                   300          4,950
Apple South Inc.                                                                                  300          4,050
Eagle Hardware & Garden Inc.*                                                                     200          4,150
Scientific Games Holdings Corp.*                                                                  400         10,700
                                                                                                       --
                                                                                                         ------------
                                                                                                              23,850
                                                                                                       --------------
Health Care - 24.3%
- -------------------------------------------------------------------------
Access Health, Inc.*                                                                              200          8,950
Agouron Pharmaceuticals Inc.*                                                                     100          6,775
American Homepatient Inc.*                                                                        200          5,450
American Medical Response Inc.*                                                                   200          6,500
Curative Health Services, Inc.*                                                                   400         11,075
Genesis Health Ventures Inc.*                                                                     200          6,225
HCIA Inc.*                                                                                        300         10,350
Neurogen Corp*                                                                                    400          7,700
Orthodontic Centers of America   *                                                                600          9,600




<PAGE>

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

Health Care - (continued)
- -------------------------------------------------------------------------

Physician Sales & Service*                                                                        500  $       7,188
Rotech Medical Corp.*                                                                             400          8,400
Sepracor Inc.*                                                                                    400          6,650
Sofamor/Danek Group, Inc.*                                                                        200          6,100
Sunrise Assisted Living Inc.*                                                                     300          8,363
Vertex Pharmaceuticals Inc.*                                                                      200          8,050
                                                                                                       --
                                                                                                         ------------
                                                                                                             117,376
                                                                                                       --------------
Services - 33.4%
- -------------------------------------------------------------------------
Affiliated Computer Services Cl A*                                                                200          5,950
American Management Systems Inc.*                                                                 400          9,800
American Radio Systems Corp.*                                                                     200          5,450
Bet Holdings Inc. Cl A*                                                                           200          5,750
Coach USA Inc.*                                                                                   300          8,700
Central Parking Corp.                                                                             300         10,050
Compdent Corporation*                                                                             300         10,575
Computer Horizons Corp.*                                                                          300         11,550
Computer Task Group Inc.                                                                          200          8,625
CRA Managed Care Inc.*                                                                            100          4,500
Devry Inc.*                                                                                       300          7,048
Emmis Broadcasting Corp.  Cl A*                                                                   200          6,550
Evergreen Media Corporation*                                                                      200          5,000
Fair Issac & Company Inc.                                                                         200          7,825
Globalstar Telecommunications*                                                                    200         12,600
Healthplan Services Corp.*                                                                        300          6,338
Norrell Corp.                                                                                     400         10,900
Quickresponse Services Inc.*                                                                      200          5,700
Scandinavian Broadcast Systems*                                                                   600         10,425
Technology Solutions Company*                                                                     200          8,300
                                                                                                       --
                                                                                                         ------------
                                                                                                             161,636
                                                                                                       --------------
Technology - 21.8%
- -------------------------------------------------------------------------
Comverse Technology Inc.*                                                                         100          3,781
Credence Systems Corp.*                                                                           200          4,025
Dallas Semiconductor Corp.                                                                        200          4,600
Fusion Systems Corp.*                                                                             300          6,375
Gasonics Intl Corp.*                                                                              400          4,100
Geoworks*                                                                                         300          7,350
Hadco Corporation*                                                                                200          9,800
Industry Group Inc.*                                                                              300          7,725
JDA Software Group Inc.*                                                                          300          8,550


<PAGE>

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

Technology - (continued)
- -------------------------------------------------------------------------
Natural Microsystems Corp.*                                                                       300  $       9,450
Photronics Inc.*                                                                                  300          8,175
PRI Automation Inc.*                                                                              100          4,550
Sanmina Corp.*                                                                                    100          5,650
Systemsoft Corp.*                                                                                 600          8,925
Vanstar Corporation*                                                                              300          7,350
Zygo Corp.*                                                                                       100          5,200
                                                                                                       --
                                                                                                         ------------
                                                                                                             105,606
                                                                                                       --------------
Total Equities (Cost $456,074)                                                                               465,044
                                                                                                       --------------

Total INVESTMENTS  (Cost $456,074) - 96.1%                                                                   465,044

Other Assets less Liabilities - 3.9%                                                                          19,124
                                                                                                       --------------

NET ASSETS - 100.0%                                                                                    $     484,168
                                                                                                       ==============

Notes to the Schedule of Investments:

*      Non-income producing security.
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                     Standish, Ayer & Wood Master Portfolio
                Standish Small Capitalization Equity Portfolio II

                       Statement of Assets and Liabilities
                                December 31, 1996


Assets:
<S>                                                                                  <C>                <C>                  
     Investments, at value (Note 1A) (identified cost, $456,074)                                        $       465,044
     Cash                                                                                                        18,917
     Interest receivable                                                                                            198
     Receivable from Investment Adviser                                                                          15,722
     Deferred organization costs (Note 1C)                                                                       30,602
                                                                                                          --------------
        Total assets                                                                                            530,483


Liabilities:
     Payable to investment adviser (Note 1E)                                         $        30,737
     Accrued investment advisory fee (Note 2)                                                     62
     Accrued expenses and other liabilities                                                   15,516
                                                                                       --------------
        Total liabilities                                                                                        46,315
                                                                                                          --------------


Net Assets (applicable to investors' beneficial interest)                                               $       484,168
                                                                                                          ==============


<PAGE>

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

                             Statement of Operations
          For the period December 23, 1996 (commencement of operations)
                            through December 31, l996

Investment Income
        Interest income                                                                                 $           198

Expenses
        Investment advisory fee (Note 2)                                            $             62
        Trustees fees                                                                            100
        Amortization of organization costs (note 1F)                                              94
        Legal and audit services                                                              14,500
        Custody fees                                                                           1,002
        Miscellaneous                                                                             26
                                                                                      ---------------
            Total expenses                                                                                       15,784

        Waiver of investment advisory fee                                           $            (62)
        Reimbursement of operating expenses                                                  (15,722)
                                                                                      ---------------
            Total waiver of investment advisory fee and reimbursement of operating expenses                     (15,784)

            Net expenses                                                                                              0
                                                                                                          --------------

               Net investment income (loss)                                                                         198
                                                                                                          --------------

Realized and Unrealized Gain (Loss):

     Change in unrealized appreciation (depreciation) on investments                                              8,970
                                                                                                          --------------

               Net increase (decrease) in net assets from operations                                    $         9,168
                                                                                                          ==============


<PAGE>

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


                       Statement of Changes in Net Assets
      For the period December 23, 1996 (commencement of operations) thorugh
                                December 31, 1996


Increase (Decrease) in Net Assets

     From operations
        Net investment income (loss)                                                                     $           198
        Change in net unrealized appreciation (depreciation)                                                       8,970
                                                                                                           --------------
            Increase in net assets from operations                                                                 9,168
         

     Capital transactions

        Contributions                                                                                            475,000
        Withdrawals                                                                                                          -
                                                                                                           --------------
        Increase (Decrease) in net assets resulting from capital transactions                                    475,000
      

            Total increase (decrease) in net assets                                                              484,168

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

     At end of period                                                                                    $       484,168
                                                                                                           ==============
</TABLE>

<PAGE>

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

                               Supplementary Data
          For the period December 23, 1996 (commencement of operations)
                            through December 31, 1996







Ratios (to average daily net assets):
     Expenses                                                        N/A  *
     Net investment income                                           N/A  *

Average broker commission per share                            $0.2000(1)

Portfolio turnover                                                0.00%

*    Ratios are not meaningful due to the short period of operations.
     All expenses were reimbursed by the Investment Adviser.

(1)  Amount represents the average commission paid per share to
     brokers on the purchase and sale of portfolio securities.

<PAGE>

                           Notes to Financial Statements

(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 and is  registered  under the  Investment  Company Act of 1940, as
         amended, as an open-end,  management investment company. Standish Small
         Capitalization  Equity  Portfolio  II (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  December  2001.  These  costs were paid for by the  investment
         adviser and will be reimbursed by the portfolio.


<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.  For the period ended  December 31,  1996,  the  investment
         adviser voluntarily agreed to limit the Portfolio's  operating expenses
         (excluding brokerage commissions,  taxes and extraordinary expenses) to
         0.00% of the  Portfolio's  average daily net assets.  Such expenses for
         the period ended December 31, 1996 were $15,784 and were  reimbursed by
         the investment adviser. 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                                $456,074                   $0
                                 ===================  ===================



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

         The cost and  unrealized  appreciation  (depreciation)  in value of the
         investment  securities  owned at December  31,  1996,  as computed on a
         federal income tax basis, were as follows:


Aggregate cost                                                    $456,074


Gross unrealized appreciation                                      $16,214
Gross unrealized depreciation                                       (7,244)
                                                         ==================
      Net unrealized appreciation (depreciation)                    $8,970
                                                         ==================




<PAGE>

                           Independent Auditors' Report

To the  Trustees of  Standish,  Ayer & Wood Master  Portfolio  and  Investors of
Standish  Small  Capitalization   Equity  Portfolio  II:  We  have  audited  the
accompanying   statement   of  assets  and   liabilities   of   Standish   Small
Capitalization  Equity Portfolio II, including the portfolio of investments,  as
of December 31, 1996, and the related statement of operations,  the statement of
changes in net assets and the  supplementary  data for the period from  December
23, 1996  (commencement  of  operations) to December 31, 1996.  These  financial
statements and  supplementary  data are the  responsibility  of the  Portfolio's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and supplementary  data based on our audit. We conducted our audit in
accordance with auditing  standards  generally  accepted in the United States of
America.  Those  standards  require that we plan and perform the audit to obtain
reasonable  assurance about whether the financial  statements and  supplementary
data are free of material misstatement.  An audit includes examining,  on a test
basis,  evidence  supporting  the  amounts  and  disclosures  in  the  financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
December  31, 1996 by  correspondence  with the  custodian  and  brokers;  where
replies were not received from brokers we performed  other auditing  procedures.
An audit also includes assessing the accounting  principles used and significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audit provides a reasonable  basis
for our opinion. In our opinion, the financial statements and supplementary data
data  present  fairly,  in all  material  respects,  the  financial  position of
Standish Small  Capitalization  Equity Portfolio II as of December 31, 1996, and
the results of its operations,  changes in its net assets and supplementary data
for the respective  stated period,  in conformity  with United States  generally
accepted accounting principles.

Coopers & Lybrand
Chartered Accountants
Toronto, Canada
February 25, 1997



<PAGE>



This Report is submitted for the general  information of shareholders and is not
authorized  for  distribution  to  prospective  investors  unless  proceeded  or
accompanied by an effective prospectus.  Nothing herein is to be construed to be
an offer of sale or  solicitation  or an offer to buy  shares of the Fund.  Such
offer is made only by the Fund's  prospectus,  which includes  details as to the
offering and other material information.

<PAGE>

Investors Bank and Trust
Dublin, Ireland




                                                      March 6, 1997

VIA EDGAR

Securities and Exchange Commission
Office of Filings, Information and Consumer Services
450 Fifth Street, NW
Washington, DC 20549

RE:  Standish Ayer & Wood Investment Trust (the "Trust")
        File No. 811 - 4813

Ladies and Gentlemen:

         Pursuant to Rule 30(b)(2) under the Investment  Company Act of 1940, as
amended,  we are  transmitting  via EDGAR the  semi-annual  reports for Standish
Equity Fund Series,  Standish Small Capitalization Equity Fund Series,  Standish
Fixed  Income Fund  Series,  and  Standish  Global Fixed Income Fund Series (the
"Funds") for the period ended December 31, 1996.  The Funds  represent a portion
of the portfolios of the Trust.

         If you have any questions,  please  telephone the  undersigned at 011-
353-1-475-2211 Thank you for your assistance with this matter.





                                                        Very truly yours,

                                                                   

                                                        Raymond O'Neil
                                                        Trust Administrator



cc:  Kevin Connerty, Denise Kneeland, Basil Murray




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