STANDISH AYER & WOOD INVESTMENT TRUST
485APOS, 1997-02-28
Previous: RODNEY SQUARE MULTI MANAGER FUND, 485APOS, 1997-02-28
Next: STANDISH AYER & WOOD INVESTMENT TRUST, 485APOS, 1997-02-28



                                                  Registration Nos.  33-10615
                                                                     811-4813

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-1A

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF1933                      /X/

                                       Pre-Effective Amendment No.          / /

                                       Post-Effective Amendment No. 13      /X/

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940             /X/


                                       Amendment No. 84                     /X/
                        (Check appropriate box or boxes.)
                                 ---------------

                     Standish, Ayer & Wood Investment Trust
               (Exact Name of Registrant as Specified in Charter)

                One Financial Center, Boston, Massachusetts 02111
                    (Address of Principal Executive Offices)

Registrant's Telephone Number, including Area Code: (617) 375-1760


                              ERNEST V. KLEIN, Esq.
                                  Hale and Dorr
                                 60 State Street
                           Boston, Massachusetts 02109
                     (Name and Address of Agent for Service)

It is proposed that this filing will become effective:

    / /   Immediately upon filing pursuant to Rule 485(b)

    / /   On (date) pursuant to Rule 485(b)

    / /   60 days after filing pursuant to Rule 485(a)(1)

    /X/   On May 1, 1997 pursuant to Rule 485(a)(1)

    / /   75 days after filing pursuant to Rule 485(a)(2)

    / /   On (date) pursuant to Rule 485(a)(2)

         The Registrant has registered an indefinite  number of shares under the
Securities Act of 1933, as amended,  pursuant to Rule 24f-2 under the Investment
Company Act of 1940, as amended. The Rule 24f-2 Notice for the fiscal year ended
December 31, 1996 was filed on or about February 24, 1997.




<PAGE>


                     STANDISH, AYER & WOOD INVESTMENT TRUST*
                       Standish International Equity Fund

                  Cross-Reference Sheet Pursuant to Rule 495(a)
<TABLE>
<CAPTION>

Part A                                                                 Prospectus
Form Item                                                              Cross-Reference

<S>               <C>                                                 <C>
Item 1.           Cover Page                                           Cover Page

Item 2.           Synopsis                                             "Fund Comparison Highlights"
                                                                       and "Expense Information"

Item 3.           Condensed Financial                                  "Financial Highlights"
                     Information

Item 4.           General Description                                  Cover Page, "The Funds
                     of Registrant                                     and Their Shares", "Investment
                                                                       Objectives and Policies",
                                                                       "Description of Securities and
                                                                       Related Risks", "Investment
                                                                       Techniques and Related Risks"
                                                                       and "Information about the
                                                                       Master-Feeder Structure"

Item 5.           Management of the Fund                               "Management" and "Custodian,
                                                                       Transfer Agent and Dividend
                                                                       Disbursing Agent"

Item 6.           Capital Stock and                                    "The Funds and Their Shares",
                     Other Securities                                  "Purchase of Shares",
                                                                       "Redemption of Shares",
                                                                       "Dividends and Distributions"
                                                                       and "Federal Income Taxes"

Item 7.           Purchase of Securities                               Cover Page and "Purchase of
                     Being Offered                                     Shares"


Item 8.           Redemption or                                        "Redemption of Shares"
                     Repurchase


Item 9.           Pending Legal Proceedings                            Not Applicable

- -------------
* This Post-Effective  Amendment to the Registrant's  Registration  Statement is
being  filed with  respect to the series of the  Registrant  set forth above and
does not affect the Prospectuses and Statements of Additional Information of any
additional series of the Registrant.


<PAGE>



                                                                       Statement of Additional
Part B                                                                 Information Cross-
Form Item                                                              Reference

Item 10.          Cover Page                                           Cover Page

Item 11.          Table of Contents                                    "Contents"

Item 12.          General Information
                     and History                                       Not Applicable

Item 13.          Investment Objectives                                "Investment Objectives
                     and Policies                                      and Policies" and "Investment
                                                                       Restrictions"

Item 14.          Management of the Fund                               "Management"

Item 15.          Control Persons and                                  "Management"
                     Principal Holders
                     of Securities

Item 16.          Investment Advisory and                              "Management"
                     Other Services

Item 17.          Brokerage Allocation                                 "Portfolio Transactions"

Item 18.          Capital Stock and                                    "The Funds and Their Shares"
                     Other Securities

Item 19.          Purchase, Redemption                                 "Redemption of Shares" and
                     and Pricing of Securities                         "Determination of Net Asset
                     Being Offered                                     Value"

Item 20.          Tax Status                                           "Taxation"

Item 21.           Underwriters                                        Not Applicable

Item 22.          Calculation of                                       "Calculation of Performance
                     Performance Data                                  Data"

Item 23.          Financial Statements                                 "Experts and Financial
                                                                       Statements"
</TABLE>



<PAGE>
                                [PINE CONE LOGO]

                         STANDISH GROUP OF EQUITY FUNDS
                                   PROSPECTUS
                                 APRIL 30, 1997

The Standish  Group of Equity  Funds  includes  the  Standish  Equity Fund,  the
Standish Small  Capitalization  Equity Fund,  the Standish Small  Capitalization
Equity  Fund  II and  the  Standish  International  Equity  Fund.  Each  Fund is
organized as a separate diversified  investment series of Standish,  Ayer & Wood
Investment  Trust,  an open end  investment  company.  The  Equity  Fund,  Small
Capitalization  Equity  Fund and  Small  Capitalization  Equity  Fund II  invest
exclusively in the Standish  Equity  Portfolio,  Standish  Small  Capitalization
Equity  Portfolio  and  Standish  Small  Capitalization   Equity  Portfolio  II,
respectively,  each an open end investment company.  Standish, Ayer & Wood, Inc.
("Standish")  is the  investment  adviser  to the  Equity  Portfolio,  the Small
Capitalization  Equity Portfolio,  and the Small Capitalization Equity Portfolio
II.  Standish   International   Management  Company,  L.P.  ("SIMCO"),   Boston,
Massachusetts,  is the  investment  adviser to the  International  Equity  Fund.
Standish and SIMCO are  referred to in the  Prospectus  as the  "Adviser" or the
"Advisers."

Investors  may purchase  shares in the Funds  without  charge from Standish Fund
Distributors, L.P. An application may be obtained by calling (800) 221-4795.

The  Advisers  seek to add value by  capturing  improving  business  momentum at
reasonable valuations.  Their style blends quantitative and fundamental analysis
to find those stocks or markets  where  estimates of earnings are being  revised
upwards but whose valuation does not yet reflect this positive  trend.  Standish
has been providing  investment  counseling to mutual funds, other  institutional
investors  and high net worth  individuals  for more than sixty years.  Standish
offers a broad array of investment  services that includes  U.S.,  international
and global management of fixed income and equity securities for mutual funds and
separate  accounts.  SIMCO  serves  as  Standish's  international  research  and
investment arm for both debt and equity  securities in all countries  outside of
the  United  States.   Privately  held  by  twenty-two   employee/directors  and
headquartered in Boston, Massachusetts,  Standish employs over eighty investment
professionals with a total staff of more than two hundred.

This  Prospectus  sets forth  concisely the  information  about the Funds that a
prospective  investor  should know before  investing  and should be retained for
future reference.  Additional information has been filed with the Securities and
Exchange  Commission  in a Statement of Additional  Information  dated April 30,
1997, as amended or supplemented  from time to time. The Statement of Additional
Information is  incorporated  by reference into this Prospectus and is available
without charge upon request from (800) 221-4795.

Shares  of the Funds are not  deposits  or  obligations  of,  or  guaranteed  or
endorsed  by,  any bank or other  insured  depository  institution,  and are not
insured by the Federal Deposit Insurance Corporation,  the Federal Reserve Board
or any other  government  agency.  An investment in shares of the Funds involves
investment risks, including possible loss of principal.

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

Shares of the Funds are not available for sale in every state.  This  Prospectus
is not  intended  to be an offer to sell  shares,  nor may an offer to  purchase
shares be accepted from investors, in those states where shares of the Funds may
not legally be sold. Contact Standish Fund Distributors to determine whether the
Funds are available for sale in your state.

                                                         1

<PAGE>



                             [On inside front cover]

                                Table of Contents

                                                                     Page


Fund Comparison Highlights.............................................4
Expense Information....................................................5
Financial Highlights...................................................6
Investment Objectives and Policies....................................10
The Equity Fund.......................................................10
The Small Capitalization Equity Fund..................................11
The Small Capitalization Equity Fund Ii...............................11
The International Equity Fund.........................................12
Description of Securities and Related Risks...........................12
Investment Techniques and Related Risks...............................15
Information about the Master-feeder Structure.........................17
Calculation of Performance Data.......................................18
Dividends and Distributions...........................................18
Purchase of Shares....................................................18
Net Asset Value.......................................................19
Exchange of Shares....................................................19
Redemption of Shares..................................................20
Management............................................................21
Federal Income Taxes..................................................23
The Funds and Their Shares............................................24
Custodians............................................................24
Transfer Agent and Dividend Disbursing Agent..........................24
Independent Accountants...............................................24
Legal Counsel.........................................................24
Tax Certification Instructions........................................24



                                                         2

<PAGE>
<TABLE>
<CAPTION>
                           FUND COMPARISON HIGHLIGHTS

        The following table highlights  information contained in this Prospectus
and is  qualified  in its entirety by the more  detailed  information  contained
within. For a complete  description of each Fund's distinct investment objective
and  policies,  see  "Investment  Objectives  and  Policies,"   "Description  of
Securities and Related  Risks" and  "Investment  Techniques and Related  Risks."
There can be no assurance that a Fund's investment objective will be achieved.

- ---------------------------  -------------------------   -------------------------   ------------------------  ---------------------
                                   Equity Fund             Small Capitalization        Small Capitalization    International Equity
                                                               Equity Fund                Equity Fund II               Fund
- ---------------------------  -------------------------   -------------------------   ------------------------  ---------------------
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
<S>                          <C>                        <C>                         <C>                        <C>  
Investment Objective         Long-term growth of        Long-term growth of         Long-term growth of        Long-term capital
                             capital through            capital through             capital                    growth through
                             investment primarily in    investment primarily in                                investment in a
                             equity and                 equity and                                             diversified
                             equity-related             equity-related                                         portfolio of foreign
                             securities of companies    securities of small                                    equity securities
                             which appear to be         capitalization
                             undervalued                companies
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
Key Strategy                 Emphasize stocks           Emphasize rapidly           Emphasize rapidly          Emphasize stocks
                             believed to offer above    growing, high quality       growing, high quality      and markets
                             average potential for      companies with market       companies with market      believed to offer
                             capital growth through     capitalizations less        capitalizations less than  above average
                             the use of statistical     than $700 million that      $1 billion that are        potential for
                             modeling techniques        are involved with value     involved with value        capital growth
                             and fundamental            added products or           added products or          through the use of
                             analysis                   services                    services                   statistical modeling
                                                                                                               techniques
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
Market Capitalization of     No limit; general range    $700 million or less        $1 billion or less         No limit; general
Companies Focused on         is medium to large                                                                range is medium to
by the Fund                  capitalization                                                                    large capitalization
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
Foreign Securities           Yes; no limit for          Yes; limited to 15% of      Yes; limited to 15% of     Yes; without limit,
                             securities listed on a     total assets.               total assets.              including up to 25%
                             U.S. exchange or traded                                                           of total assets in
                             in the U.S.                                                                       securities of
                             over-the-counter                                                                  issuers located in
                             ("OTC") market but                                                                emerging markets
                             limited to 10% of total
                             assets for foreign
                             securities which are
                             not so listed or
                             traded.
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
Benchmark Index              S&P 500                    Russell 2000,               Russell 2000,               EAFE Index
                                                        Russell 2000 Growth,        Russell 2000 Growth,
                                                        S&P 500                     S&P 500
- ---------------------------  -------------------------  --------------------------  -------------------------  ---------------------
</TABLE>




                                                      3

<PAGE>



                                                EXPENSE INFORMATION

Total operating expenses are based on expenses for each Fund's fiscal year ended
December 31, 1996. Total operating expenses for the Equity Fund include expenses
of the Fund and the Equity Portfolio,  for the Small Capitalization  Equity Fund
include expenses of the Fund and the Small Capitalization Equity Portfolio,  and
for the Small Capitalization Equity Fund II include expenses of the Fund and the
Small  Capitalization  Equity  Portfolio II. The Trusts'  Trustees  believe that
total  operating  expenses of the Equity Fund, the Small  Capitalization  Equity
Fund and the Small  Capitalization  Equity Fund II are approximately equal to or
less  than  what  would be the case if the  Funds  did not  invest  all of their
investable assets in their respective Portfolios.
<TABLE>
<CAPTION>

                                                                         Small           Small
                                                           Equity    Capitalization Capitalization  International
                                                            Fund      Equity Fund   Equity Fund II   Equity Fund
Shareholder Transaction Expenses
<S>                                                         <C>          <C>            <C>             <C>   
    Maximum Sales Load Imposed on Purchases                 None          None           None            None
    Maximum Sales Load Imposed on Reinvested Dividends      None          None           None            None
    Deferred Sales Load                                     None          None           None            None
    Redemption Fees                                         None          None           None            None
Annual Operating Expenses (as a percentage of average net
assets)
    Management Fees (after applicable limitation)           0.50%        0.60%          0.00%*          0.00%
    12b-1 Fees                                              None          None           None            None
    Other Expenses (after applicable expense limitation)+   0.21%        0.15%          0.00%*          0.50%*
                                                            -----        -----          ------          ------

    Total Operating Expenses (after applicable expense      0.71%        0.75%          0.00%*          0.50%*
                                                            =====        =====          ======          =====-
    limitation)
- ----------

* Standish has voluntarily and temporarily  agreed to limit certain  expenses of
the Small Cap II Fund and  International  Equity  Fund.  In the  absence of such
agreements, the Management Fees, Other Expenses and Total Operating Expenses (as
a percentage of average daily net assets for the fiscal year ended  December 31,
1996) would have been: Small Cap II Fund--0.60%,  1.55% and 2.15%, respectively;
and International Equity Fund--0.50%, 0.79% and 1.29%, respectively.

+ Other Expenses include custodian and transfer agent fees,  registration costs,
payments for insurance, and audit and legal services.

Example

Hypothetically  assume that each Fund's  annual  return is 5% and that its total
operating  expenses  are exactly as  described.  For every $1,000  invested,  an
investor would have paid the following  expenses if an account were closed after
the number of years indicated:

                                                                    Small               Small         International
                                                                Capitalization     Capitalization        Equity
                                              Equity Fund        Equity Fund       Equity Fund II         Fund
    After 1 Year                                  $7                   $8                $0                 $5
    After 3 Years                                 23                   25                 0                 16
    After 5 Years                                 41                   43                 0                 28
    After 10 Years                                91                   95                 0                 63

The purpose of the table is to assist  investors  in  understanding  the various
costs  and  expenses  that an  investor  in each  Fund  will  bear  directly  or
indirectly.  The example is included solely for illustrative purposes and should
not be considered a  representation  of future  performance or expenses.  Actual
expenses may be more or less than those shown.  See  "Management" for additional
information about each Fund's expenses.
</TABLE>


                                                         4

<PAGE>



                              FINANCIAL HIGHLIGHTS

    The financial highlights for periods after 1992 have been audited by Coopers
& Lybrand  L.L.P.,  independent  accountants,  whose reports,  together with the
Financial  Statements  of the Funds,  are  incorporated  into the  Statement  of
Additional  Information.  Financial highlights for prior periods were audited by
other  independent  accountants.   The  Funds'  annual  reports,  which  contain
additional  information  about Fund  performance,  may be obtained from Standish
Fund Distributors without charge.

<TABLE>
<CAPTION>
                                   EQUITY FUND


                             Year Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
                                                     1996**         1995           1994           1993           1992*       1991*,+

<S>                                                <C>            <C>            <C>            <C>            <C>            <C>   
   Net asset value - beginning of period           $34.81         $28.66         $30.89         $26.28         $25.66         $20.00
                                            -------------  -------------  -------------  -------------  -------------  -------------
Income from investment operations
  Net investment income                             $0.60          $0.76          $0.45          $0.50          $0.56          $0.46
  Net realized and unrealized gain (loss)
     on investments                                  8.52           9.94          (1.62)          5.57           1.81           6.17
                                            -------------  -------------  -------------  -------------  -------------  -------------
  Total from investment operations                  $9.12         $10.70         ($1.17)         $6.07          $2.37          $6.63
                                            -------------  -------------  -------------  -------------  -------------  -------------
Less distributions declared to shareholders
  From net investment income                        (0.56)         (0.78)         (0.44)         (0.47)         (0.54)        (0.35)
  From realized gain on investments                 (4.58)         (3.77)         (0.62)         (0.99)         (1.19)        (0.62)
  From paid-in capital                                  -              -              -              -          (0.02)             -

  Total distributions declared to shareholders      (5.14)         (4.55)        ($1.06)        ($1.46)        ($1.75)       ($0.97)
                                            -------------  -------------  -------------  -------------  -------------  -------------
  Net asset value - end of period                  $38.79         $34.81         $28.66         $30.89         $26.28         $25.66
                                            =============  =============  =============  =============  =============  =============

Total return3                                       26.84%         37.55%         (3.78%)        20.79%          9.52%       33.45%t
   Net assets at end of period (000 omitted)     $105,855        $88,523        $86,591        $72,916        $14,679         $7,498
Ratios (to average daily net assets)/Supplemental Data
  Expenses**1                                        0.71%          0.69%          0.70%          0.80%          0.00%        1.00%t
  Net investment income**                            1.53%          2.05%          1.55%          1.29%          2.52%        1.92%t
  Portfolio turnover2                                  41%           159%           182%           192%            92%           86%
  Average Commission Rate Paid2                   $0.0499
- -------------

                                                                                                                           
**For the year ended December 31, 1996 and the three-year  period ended December
31, 1993, the  investment  adviser did not impose a portion of its advisory fee.
If this voluntary  reduction had not been undertaken,  the net investment income
per share and the ratios would have been:

    Net Investment Income per share                $0.59                                           $0.47       $0.34       $0.23
    Ratios (to average net assets) 
    Expenses                                        0.72%                                           0.97%       1.00%       1.99%
    Net Investment Income                           1.52%                                           1.12%       1.52%       0.93%

t    Computed on an annualized basis.

*    Audited by other auditors.

+    For the period from  January 2, 1991 (start of  business)  to December  31,
     1991.

1    Includes the Fund's share of  Portfolio  allocated  expenses for the period
     from May 3, 1996 through  December 31, 1996 y in securities.  The portfolio
     turnover and average

2    Portfolio  turnover and average broker commission rate represents  activity
     while the Fund was making  investments  directlfolio  are 78% and  $0.0483,
     respectively.  broker  commission  rate  for  the  period  since  the  Fund
     transferred  substantially  all of its investable assets to the PortS&P 500
     Index. The average annual total return of the

3    The Fund's performance  benchmark is the S&P 500 Index. See "Calculation of
     Performance  Data"  for a  description  of the S&P 500  Index for each year
     since the Fund's inception was as follows (this total return information is
     not audited):

Total Return:  1996        1995        1994      1993         1992        1991
    S&P 500    22.96%      37.58%      1.32%     10.08%       7.63%      30.47%


                                                         5

<PAGE>



                        SMALL CAPITALIZATION EQUITY FUND


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

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        

         Total from investment operations                  9.29       $12.57          ($1.84)         $11.24          $3.89        

Less distributions declared to shareholders
         From net investment income                          __           __              __              __             __        
From realized gains on investments                        (9.79)       (1.26)          (4.98)           (2.1)         (4.05)       
From paid-in capital                                         __           __              __              __             __        


         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 return3                                             17.36%       29.83%          (3.66)%         28.21%          9.74%       

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

Ratios (to average net assets)
/Supplemental Data
         Expenses1                                         0.75%        0.75%           0.79%           0.88%          1.04%       
Net investment income                                     (0.44%)      (0.30)%         (0.27)%         (0.18)%        (0.38)%      
Portfolio turnover2                                          28%         112%            130%            144%           101%       
Average Broker Commission Rate2                           $0.0450           __              __              __             __      

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

t    Computed on an annualized basis.
*    Audited by other auditors.
**   For the period from  January 1, 1996 to May 3, 1996  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       $ (0.01)
    Ratios (to average net assets):
        Expenses                            0.76%
        Net investment income              (0.45%)

+    For the period from August 31, 1990  (start of  business)  to December  31,
     1990.
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 are
     76% and $0.04335 respectively.
3    The Fund's  performance  benchmarks are the S&P 500 Index, the Russell 2000
     Index and the Russell 2000 Growth Index.  See  "Calculation  of Performance
     Data" for a description of these  indices.  The average annual total return
     of these  indices for each year since the Fund's  inception  was as follows
     (this total return information is not audited):

<PAGE>
                        SMALL CAPITALIZATION EQUITY FUND

                             Year Ended December 31,
                                  (continued)
- --------------------------------------------------------------------------------
                                                       1991*         1990*+

Net asset value - beginning of period                 $27.57        $26.24                
                                                                             
Income from investment operations                                            
         Net investment income(loss)                  ($0.04)        $0.01   
Net realized and unrealized gain (loss)                
     on investments                                    17.87          1.33   
                                                            
                                                      
         Total from investment operations              $17.83         $1.34 
                                                                            
Less distributions declared to shareholders                                 
         From net investment income                        __        ($0.01)
From realized gains on investments                      (5.35)           __ 
From paid-in capital                                    (0.06)           __ 
                                                                            
                                                                            
         Total distributions declared to shareholders  ($5.41)       ($0.01)
                                                                            
         Net asset value - end of period               $39.99        $27.57 
                                                                            
Total return3                                           64.71%      15.35%t 
                                                                            
         Net assets at end of period (000 omitted)    $35,418       $13,273 
                                                                            
Ratios (to average net assets)                                              
/Supplemental Data                                                          
         Expenses1                                       0.87%       1.48%t 
Net investment income                                   (0.15)%      0.17%t 
Portfolio turnover2                                        96%           13%
Average Broker Commission Rate2                            __            __ 
                                                                             
- -------------                                                                
                                                                 
t    Computed on an annualized basis.
*    Audited by other auditors.
**   For the period from  January 1, 1996 to May 3, 1996  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       $ (0.01)
    Ratios (to average net assets):
        Expenses                            0.76%
        Net investment income              (0.45%)

+    For the period from August 31, 1990  (start of  business)  to December  31,
     1990.
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 are
     76% and $0.04335 respectively.
3    The Fund's  performance  benchmarks are the S&P 500 Index, the Russell 2000
     Index and the Russell 2000 Growth Index.  See  "Calculation  of Performance
     Data" for a description of these  indices.  The average annual total return
     of these  indices for each year since the Fund's  inception  was as follows
     (this total return information is not audited):

Total Return:                             1996       1995        1994        1993       1992        1991        1990
                                          ----       ----        ----        ----       ----        ----        ----
    S&P 500                               22.96%      37.58%      1.32%      10.08%      7.63%      39.47%      (3.16)%
    Russell 2000                          16.53%      28.44%     (1.83)%     10.89%     18.42%      41.64%     (19.52)%
    Russell 2000 Growth


</TABLE>
                                                         6

<PAGE>


<TABLE>
<CAPTION>


                       SMALL CAPITALIZATION EQUITY FUND II
                                                                                          For the period December 23, 1996
                                                                                               (commencement of operations)
                                                                                                 through December 31, 1996
                            Year Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
                                                                                                                
<S>                                                                                                             <C>   
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                                                                              0.38
Less distributions declared to shareholders
    From net investment income                                                                                    __
    From realized gain                                                                                            __
                                                                                                                                    
    From paid-in capital

    Total distributions declared to shareholders                                                                  __
                                                                                                                                    
    Net asset value - end of period                                                                             $20.39
                                                                                                                                   
Total return1                                                                                                     __

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

Ratios (to average net assets)
/Supplemental Data
    Expenses1*                                                                                                     N/A 2
    Net investment income*                                                                                         N/A 2
    Portfolio turnover
    Average Commission Rate Paid
  ----------------

*    Computed on an annualized basis.
1    Includes the Fund's share of Portfolio allocated expenses.
2    Ratios are not meaningful due to the short period of operations.  All 
     expenses were reimbursed by the investment adviser.
                                                                                                                     

Total Return:                                 1996
                                              ----
    S&P 500                                   22.96%
    Russell 2000                              16.53%
    Russell 2000 Growth

4    Ratios  are not  meaningful  due to the  short  period of  operations.  All
     expenses were reimbursed by the investment advisor.


</TABLE>
                                                         7

<PAGE>

<TABLE>
<CAPTION>



                            INTERNATIONAL EQUITY FUND


                            Year Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------

                                                       1996                1995            1994             1993           1992*    

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

Income from investment operations
      Net investment income                           $0.47               $0.04           $0.21            $0.26          $0.26     
Net realized and unrealized gain (loss) on             1.28                0.45           (2.08)            7.29          (2.47)    
investments
      Total from investment operations                $1.75               $0.49          ($1.87)           $7.55         ($2.21)    

Less distributions declared to shareholders
      From net investment income                     ($0.51)                             ($0.12)         ($0.23)          ($0.21)   
In excess of net investment income                                                                         (0.36)
From realized gains on investments                    (1.53)              (0.07)          (1.63)                                    


      Total distributions declared to shareholders   ($2.04)             ($0.07)         ($1.75)          ($0.59)        ($0.21)    

      Net asset value - end of period                $23.25              $23.54          $23.12           $26.74         $19.78     

Total return3                                          7.44%               2.14%          (6.99%)          38.27%         (9.95%)   

      Net assets at end of period                   $47,739            $59,47 3       $104,43 5          $92,419        $56,539     
      (000 omitted)

Ratios (to average net assets) /Supplemental
Data
Expenses                                               0.50%**             1.22%           1.23%            1.34%          1.53%    
Net investment income                                  1.80%**             1.76%           1.52%            1.09%          1.18%    
Portfolio turnover                                      163%                108%             75%              98%            98%    
Average Broker Commission Rate Per Share           $0.00921
- -------------
t Computed on an annualized basis.
* Audited by other auditors.
**The  investment  adviser  voluntarily  waived  a  portion  of  its  investment
  advisory fee. Had this action not been undertaken,  the net investment  income
  per share and the ratios would have been:

         Net investment income per share             $0.27
         Ratios (to average daily net assets)
                  Expenses                           1.29%
                  Net investment income              1.01%


+    For the period from August 31, 1988  (start of  business)  to December  31,
     1988.
1    Amount  represents the average  commission per share paid to brokers on the
     purchase and sale of portfolio securities.
2    The Fund's  performance  benchmark is the Europe,  Asia,  Far-East ("EAFE")
     Index. See "Calculation of Performance  Data" for a description of the EAFE
     Index.  The  average  annual  total  return of the EAFE Index for each year
     since the Fund's inception was as follows (this total return information is
     not audited):




Total Return: 1996      1995       1994       1993      1992       1991       1990       1989       1988
              ----      ----       ----       ----      ----       ----       ----       ----       ----
  EAFE        6.04%    11.22%      7.79%     32.57%   (12.19)%   (12.12)%   (23.43)%    10.61%      0.60%



                                                         8

<PAGE>
                            INTERNATIONAL EQUITY FUND


                            Year Ended December 31,
                                  (continued)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                         1991*          1990*          1989*       1988*,+

       Net asset value - beginning of period           $20.16         $23.10         $20.07         $20.00

Income from investment operations
      Net investment income                             $0.33          $0.55          $0.49          $0.06
Net realized and unrealized gain (loss) on               2.02          (2.67)          3.23           0.01
investments
      Total from investment operations                  $2.35         ($2.12)         $3.72          $0.07

Less distributions declared to shareholders
      From net investment income                        ($0.30)        ($0.41)        ($0.50)
In excess of net investment income                 
From realized gain                                     (0.01)         (0.41)         (0.19)


      Total distributions declared to shareholders     ($0.31)        ($0.82)        ($0.69)         $0.00

      Net asset value - end of period                  $22.20         $20.16         $23.10         $20.07

Total return3                                           11.73%         (9.44%)        18.79%        5.32%t

      Net assets at end of period                     $47,077        $24,872        $19,141        $10,158
      (000 omitted)

Ratios (to average net assets) /Supplemental
Data
Expenses                                                 1.54%          1.60%          1.60%          1.60%+
Net investment income                                    1.30%          2.19%          2.29%          3.90%+
Portfolio turnover                                         27%            48%            38%             0%
Average Commission Rate Paid Per Share                     
</TABLE>


<PAGE>



                       INVESTMENT OBJECTIVES AND POLICIES

                      INVESTMENT STRATEGY FOR THE STANDISH
                              GROUP OF EQUITY FUNDS

Each Fund is an actively managed diversified  portfolio  consisting primarily of
equity and equity-related securities.  Each Fund is managed to achieve long-term
growth of capital.  The Equity Fund seeks to achieve its  objective by investing
primarily in equity and  equity-related  securities of companies which appear to
be undervalued.  The Small Capitalization Equity Fund ("Small Cap Fund") and the
Small Capitalization  Equity Fund II ("Small Cap II Fund") seek to achieve their
respective  objectives  by focusing on equity and  equity-related  securities of
small  capitalization  companies.  The  Small  Cap  Fund  invests  primarily  in
securities of companies with market capitalizations less than $700 million while
the Small Cap II Fund invests  primarily in securities of companies  with market
capitalizations  less than $1 billion.  The  International  Equity Fund seeks to
achieve its objective by investing in a diversified  portfolio of foreign equity
securities.  The Equity Fund,  the Small Cap Fund and the Small Cap II Fund each
invests all of its investable assets in a corresponding  Portfolio.  These Funds
are sometimes  referred to in this Prospectus as the Standish Feeder Funds. This
structure,  where one fund  invests  all of its  investable  assets  in  another
investment company, is described below under the caption  "Information About The
Master-Feeder Structure."

The Advisers seek to add value to portfolios of securities by finding  companies
with improving  business  momentum whose securities have reasonable  valuations.
For the Equity Fund and the International Equity Fund, the Advisers utilize both
quantitative and fundamental analysis to find stocks whose estimates of earnings
are being revised upwards but whose valuation does not yet reflect this positive
trend.  For the Small Cap and Small  Cap II  Funds,  Standish  emphasizes  small
capitalization companies that have developed strong sector or industry positions
and have produced solid balance sheets.

The equity and  equity-related  securities  in which each Fund  invests  include
exchange-traded  and  over-the-counter  common and preferred stocks but may also
include  warrants,   rights,   convertible   securities,   depositary  receipts,
depositary shares,  trust  certificates,  shares of other investment  companies,
limited partnership interests and equity participations. These equity securities
may be issued by U.S. or foreign companies, although not all Funds invest to the
same  extent in  securities  of foreign  issuers.  Please  refer to each  Fund's
specific  investment  objective and policies and  "Description of Securities and
Related  Risks" for a more  comprehensive  list of  permissible  securities  and
investments.

                                      * * *

Each Fund's specific investment objective, policies and strategies are set forth
below  to  assist  the   investor  in   differentiating   each   Fund's   unique
characteristics.  Because of the  uncertainty  inherent in all  investments,  no
assurance can be given that a Fund will achieve its  investment  objective.  See
"Description  of Securities  and Related Risks" and  "Investment  Techniques and
Related Risks" below for additional information.

                                 THE EQUITY FUND

The  investment  objective  and  characteristics  of the Equity Fund  correspond
directly to those of the Equity  Portfolio  in which the Fund invests all of its
investable assets. The following is a discussion of the investment objective and
policies of the Equity Portfolio.

Investment Objective.  The Equity Portfolio's investment objective is to achieve
long-term growth of capital through  investment  primarily in equity and equity-
related securities of companies which appear to be undervalued.

Principal  Investments.  Under normal circumstances,  at least 80% of the Equity
Portfolio's  total  assets  will  be  invested  in  equity  and   equity-related
securities.

Investment  Strategies.  The Equity Portfolio  follows a disciplined  investment
strategy,  emphasizing  stocks  which  Standish  believes  offer  above  average
potential for capital growth. Although the precise application of the discipline
will vary according to market  conditions,  Standish  intends to use statistical
modeling  techniques  that utilize stock specific  factors (e.g.,  current price
earnings ratios,  stability of earnings growth,  forecasted  changes in earnings
growth,  trends in  consensus  analysts'  estimates,  and  measures  of earnings
results  relative  to  expectations)  to  identify  equity  securities  that are
attractive as purchase  candidates.  Once  identified,  these securities will be
subject to further fundamental analysis by Standish's  professional staff before
they are included in the Equity Portfolio's  holdings.  Securities  selected for
inclusion in the Equity  Portfolio's  holdings will represent various industries
and sectors.

Other  Investments.  When  Standish  believes  that foreign  markets offer above
average  growth  potential,  the Equity  Portfolio  may invest  without limit in
equity and  equity-related  securities  of foreign  issuers that are listed on a
United  States  securities  exchange  or  traded  in the U.S.  OTC  market.  The
Portfolio  may not invest more than 10% of its total  assets in such  securities
which are not so listed or traded.


                                                         9

<PAGE>



The Equity  Portfolio may invest in debt  securities and preferred  stocks which
are convertible into, or exchangeable for, common stocks.  These securities will
be rated Aaa, Aa or A by Moody's  Investor  Service,  Inc.,  or AAA, AA, or A by
Standard and Poor's  Ratings  Group,  Duff and Phelps,  Inc. or Fitch  Investors
Service, Inc., or, if unrated, determined by Standish to be of comparable credit
quality. Up to 5% of the Equity Portfolio's total assets invested in convertible
debt  securities  and  preferred  stocks  may be rated Baa by  Moody's or BBB by
Standard  & Poor's,  Duff,  or  Fitch.  The  Equity  Portfolio  may  enter  into
repurchase  agreements,  engage in short  selling and invest in  restricted  and
illiquid  securities,  although it intends to invest in restricted  and illiquid
securities on an occasional  basis only.  The Equity  Portfolio may purchase and
sell put and call options,  enter into futures contracts on U.S. equity indices,
purchase  and sell  options on such  futures  contracts  and engage in  currency
transactions.  See "Description of Securities and Related Risks" and "Investment
Techniques and Related Risks" below for additional information.

                            THE SMALL CAPITALIZATION
                                   EQUITY FUND

The investment  objective and  characteristics  of the Small Cap Fund correspond
directly  to those of the Small  Capitalization  Equity  Portfolio  ("Small  Cap
Portfolio")  in  which  the  Fund  invests  all of its  investable  assets.  The
following is a discussion of the investment objectives and policies of the Small
Cap Portfolio.

Investment  Objective.  The Small Cap  Portfolio's  investment  objective  is to
achieve long-term growth of capital through  investment  primarily in equity and
equity-related securities of small capitalization companies.

Principal Investments. Under normal circumstances, at least 80% of the Small Cap
Portfolio's  total  assets  will  be  invested  in  equity  and   equity-related
securities of small capitalization companies. The Small Cap Portfolio will focus
its   investments   in  small   capitalization   companies   that  have   market
capitalizations  less than $700 million.  When Standish believes that securities
of small  capitalization  companies are overvalued,  the Small Cap Portfolio may
invest in  securities  of larger,  more  mature  companies,  provided  that such
investments  do not exceed 20% of the  Portfolio's  total assets.  The Small Cap
Portfolio may participate in initial public  offerings for previously  privately
held companies which are expected to have market  capitalizations less than $700
million  after  the  consummation  of the  offering,  and whose  securities  are
expected to be liquid after the offering.

Investment  Strategies.  The Small Cap  Portfolio  will  pursue  investments  in
rapidly  growing,  high quality  companies  that are  involved  with value added
products or services. These companies will have market capitalizations less than
$700 million, although the Small Cap Portfolio may include securities of larger,
more mature companies. Companies with small market capitalizations may have more
limited  operating  histories  and/or less  experienced  management  than larger
capitalization companies and may pose additional risks.

Other  Investments.  When  Standish  believes  that foreign  markets offer above
average  growth  potential,  the Small Cap Portfolio may invest up to 15% of its
total  assets  in equity  and  equity-related  securities  of  foreign  issuers,
including issuers located in emerging markets. The Small Cap Portfolio may enter
into repurchase agreements, engage in short selling and invest in restricted and
illiquid  securities,  although it intends to invest in restricted  and illiquid
securities on an occasional basis only. The Small Cap Portfolio may purchase and
sell put and call  options,  enter into  futures  contracts,  purchase  and sell
options on such  futures  contracts  and engage in  currency  transactions.  See
"Description  of Securities  and Related Risks" and  "Investment  Techniques and
Related Risks" below for additional information.


                            THE SMALL CAPITALIZATION
                                 EQUITY FUND II

The investment objective and characteristics of the Small Cap II Fund correspond
directly to those of the Small Capitalization Equity Portfolio II ("Small Cap II
Portfolio")  in  which  the  Fund  invests  all of its  investable  assets.  The
following is a discussion of the investment objectives and policies of the Small
Cap II Portfolio.

Investment  Objective.  The Small Cap II Portfolio's  investment objective is to
achieve long term growth of capital.

Principal Investments. Under normal circumstances, at least 80% of the Small Cap
II  Portfolio's  total  assets  will be  invested  in equity and  equity-related
securities of small  capitalization  companies.  The Small Cap II Portfolio will
focus its  investments  in small  capitalization  companies on those with market
values less than $1 billion.  When Standish  believes  that  securities of small
capitalization  companies are overvalued,  the Small Cap II Portfolio may invest
in securities of larger,  more mature companies,  provided that such investments
do not exceed 20% of the  Portfolio's  total assets.  The Small Cap II Portfolio
may  participate  in initial  public  offerings for  previously  privately  held
companies which are generally expected

                                                        10

<PAGE>



to have market  capitalizations  less than $1 billion after the  consummation of
the offering, and whose securities are expected to be liquid after the offering.

Investment  Strategies.  The Small Cap II Portfolio  will pursue  investments in
rapidly  growing,  high quality  companies  that are  involved  with value added
products or services. These companies will have market capitalizations less than
$1 billion.  Companies with small market  capitalizations  may have more limited
operating   histories   and/or   less   experienced   management   than   larger
capitalization companies and may pose additional risks.

Other  Investments.  When  Standish  believes  that foreign  markets offer above
average growth potential, the Small Cap II Portfolio may invest up to 15% of its
total  assets  in equity  and  equity-related  securities  of  foreign  issuers,
including  issuers located in emerging  markets.  The Small Cap II Portfolio may
enter into  repurchase  agreements,  engage in short selling and is permitted to
invest in restricted and illiquid  securities,  although it intends to invest in
restricted and illiquid securities on an occasional basis only. The Small Cap II
Portfolio may also  purchase and sell put and call  options,  enter into futures
contracts,  purchase and sell options on such  futures  contracts  and engage in
currency  transactions.  See  "Description  of Securities and Related Risks" and
"Investment Techniques and Related Risks" below for additional information.


                          THE INTERNATIONAL EQUITY FUND

Investment Objective. The International Equity Fund's investment objective is to
obtain long-term capital growth through investment in a diversified portfolio of
foreign equity  securities.  Capital growth is expected to result primarily from
appreciation of the equity securities held in the Fund's portfolio; however, the
Fund may take  advantage of changes in currency  exchange  rates in an effort to
realize  additional  capital   appreciation.   Income  received  on  the  Fund's
investments  is incidental to the Fund's primary  objective to obtain  long-term
capital growth.

Principal  Investments.  Under  normal  circumstances,   at  least  65%  of  the
International  Equity  Fund's  total  assets  will be  invested  in  equity  and
equity-related   securities  of  companies  located  in  the  foreign  countries
represented in the Morgan Stanley Capital  International  World Index (the "MSCI
Index") and the Europe,  Australia,  Far East Index (the "EAFE  Index"),  Canada
and, to a limited extent, emerging markets. The Fund intends to be invested in a
broad range of foreign countries,  but is not required to invest in each country
represented in the EAFE Index or to invest in those countries in accordance with
their  weightings in the EAFE Index.  The Fund intends to invest in a minimum of
five countries.

Up to 25% of the Fund's  total assets may be invested in  securities  of issuers
doing business in emerging markets, provided that not more than 5% of the Fund's
total  assets may be invested  in issuers  located in any one  emerging  market.
SIMCO  considers  an  emerging  equity  market  to be any  country  that  is not
represented  in the MSCI World  Index,  which is an index of stocks in developed
markets.

Investment  Strategy.  The  Fund  follows  a  disciplined  investment  strategy,
emphasizing  stocks  and  markets  which  SIMCO  believes  offer  above  average
potential for capital growth. Although the precise application of the discipline
varies  according  to  market  conditions,   SIMCO  uses  statistical   modeling
techniques  that utilize stock and market  specific  factors to identify  equity
securities and markets that are attractive as purchase candidates. These factors
include  current and historical  price  multiple  ratios and trends in consensus
analysis estimates. Once identified, these securities and markets are subject to
further review by the Fund's  portfolio  manager before they are included in the
Fund's portfolio. Securities selected for inclusion in the Fund's portfolio will
represent various industries and sectors.

Other Investments. The Fund may invest in fixed income securities such as bonds,
notes,  Eurodollar  securities  and other  debt  obligations  issued by the U.S.
government,  its  agencies,  authorities  and  sponsored  enterprises,   foreign
governments and their political  subdivisions,  and corporate issuers located in
or doing business in foreign  countries.  These fixed income  securities will be
rated at the time of investment A or better by Moody's,  Standard & Poor's, Duff
or Fitch or, if unrated, determined by SIMCO to be of comparable credit quality.
The Fund may invest in  preferred  stocks of an issuer of any credit  quality if
the common  stocks of the issuer are not  available to the Fund for  investment.
The Fund may enter  into  repurchase  agreements,  engage in short  selling  and
invest in restricted and illiquid securities. The Fund may purchase and sell put
and call  options,  enter into futures  contracts,  purchase and sell options on
such futures contracts and engage in currency transactions.  See "Description of
Securities  and Related  Risks" and  "Investment  Techniques  and Related Risks"
below for additional information.


                            DESCRIPTION OF SECURITIES
                                AND RELATED RISKS

The following sections include descriptions of specific securities and the risks
that are  associated  with the purchase of a particular  type of security or the
utilization of a specific investment technique. For

                                                        11

<PAGE>



purposes of the  discussion in this section and the  "Investment  Techniques and
Related Risks" section of this Prospectus, the use of the term "Fund" or "Funds"
refers to each of the Equity Portfolio,  the Small Cap Portfolio,  the Small Cap
II Portfolio and the International Equity Fund, unless otherwise noted.

Common  Stocks.  Common stocks are shares of a corporation  or other entity that
entitle  the holder to a pro rata share of the  profits of the  corporation,  if
any,  without  preference over any other  shareholder or class of  shareholders,
including  holders of the  entity's  preferred  stock and other  senior  equity.
Common  stock  usually  carries  with it the  right  to vote and  frequently  an
exclusive right to do so.

Small  Capitalization  Stocks. The Small Cap and Small Cap II Portfolios invests
primarily,  and the other Funds may invest to a lesser extent,  in securities of
small  capitalization  companies.  Although  investments in small capitalization
companies  may  present  greater  opportunities  for growth,  they also  involve
greater risks than are customarily  associated with investments in larger,  more
established companies.  The securities of small companies may be subject to more
volatile market movements than securities of larger, more established companies.
Smaller  companies  may  have  limited  product  lines,   markets  or  financial
resources,  and they may depend  upon a limited or less  experienced  management
group.  The securities of small  capitalization  companies may be traded only on
the over-the-counter  market or on a regional securities exchange and may not be
traded  daily or in the volume  typical  of  trading  on a  national  securities
exchange.  As a result, the disposition by a Portfolio of securities in order to
meet  redemptions or otherwise may require the Portfolio to sell securities at a
discount from market prices, over a longer period of time or during periods when
disposition is not desirable.

Convertible  Securities  Convertible debt securities and preferred stock entitle
the  holder  to  acquire  the  issuer's  stock by  exchange  or  purchase  for a
predetermined  rate.  Convertible  securities are subject both to the credit and
interest rate risks  associated  with fixed income  securities  and to the stock
market risk associated with equity securities.

Warrants.  Warrants  acquired by a Fund  entitle it to buy common stock from the
issuer at a specified  price and time.  Warrants  are subject to the same market
risks as stocks,  but may be more  volatile  in price.  A Fund's  investment  in
warrants will not entitle it to receive  dividends or exercise voting rights and
will become  worthless if the warrants  cannot be  profitably  exercised  before
their expiration dates.

Foreign  Securities.  The  International  Equity  Fund  may  invest  in  foreign
securities without limit. The Small Cap Portfolio and the Small Cap II Portfolio
limit their  investments in foreign  securities to 15% of their respective total
assets, including securities of foreign issuers that trade on a U.S. exchange or
in the U.S.  OTC  market.  The Equity Fund may invest  without  limit in foreign
securities  which  trade on a U.S.  exchange or in the U.S.  OTC market,  but is
limited  to 10% of total  assets on those  foreign  securities  which are not so
listed or traded.

Investing in Foreign Securities.  Investing in the securities of foreign issuers
involves  risks  that  are  not  typically  associated  with  investing  in U.S.
dollar-denominated  securities  of  domestic  issuers.  Investments  in  foreign
issuers may be affected by changes in currency rates, changes in foreign or U.S.
laws or  restrictions  applicable to such  investments  and in exchange  control
regulations  (e.g.,  currency  blockage).  A decline in the exchange rate of the
currency (i.e.,  weakening of the currency  against the U.S.  dollar) in which a
portfolio  security is quoted or denominated  relative to the U.S.  dollar would
reduce the value of the  portfolio  security.  Commissions  on  transactions  in
foreign securities may be higher than those for similar transactions on domestic
stock markets. In addition, clearance and settlement procedures may be different
in foreign  countries and, in certain markets,  such procedures have on occasion
been unable to keep pace with the volume of securities transactions, thus making
it difficult to conduct such transactions.

Foreign issuers are not generally  subject to uniform  accounting,  auditing and
financial  reporting  standards  comparable to those applicable to U.S. issuers.
There may be less publicly  available  information  about a foreign  issuer than
about a U.S. issuer. In addition,  there is generally less government regulation
of foreign  markets,  companies  and  securities  dealers than in the U. S. Most
foreign  securities markets may have substantially less trading volume than U.S.
securities  markets and  securities of many foreign  issuers are less liquid and
more volatile than  securities of comparable  U.S.  issuers.  Furthermore,  with
respect to certain foreign countries, there is a possibility of nationalization,
expropriation or confiscatory taxation, imposition of withholding or other taxes
on dividend or interest payments (or in some cases, capital gains),  limitations
on the removal of funds or other  assets,  political  or social  instability  or
diplomatic developments which could affect investments in those countries.

Currency  Risks.  The U.S.  dollar value of securities  denominated in a foreign
currency  will  vary with  changes  in  currency  exchange  rates,  which can be
volatile. Accordingly,  changes in the value of the currencies in which a Fund's
investments are

                                                        12

<PAGE>



denominated  relative to the U.S. dollar will affect the Fund's net asset value.
Exchange rates are generally  affected by the forces of supply and demand in the
international  currency  markets,  the relative merits of investing in different
countries  and the  intervention  or failure  to  intervene  of U.S.  or foreign
governments and central banks.  Some countries in emerging markets also may have
managed  currencies,  which are not free floating  against the U.S.  dollar.  In
addition, emerging markets are subject to the risk of restrictions upon the free
conversion of their currencies into other currencies.  Any devaluations relative
to the U.S.  dollar in the  currencies in which a Fund's  securities  are quoted
would reduce the Fund's net asset value per share.

The International Equity Fund may invest any portion of its assets in securities
denominated in a particular  currency.  The portion of the International  Equity
Fund's assets  invested in securities  denominated in non-U.S.  currencies  will
vary depending on market conditions.

Each Fund may enter into forward foreign currency  exchange  contracts and cross
currency  forward  contracts  with banks or other  foreign  currency  brokers or
dealers to purchase or sell foreign currencies at a future date and may purchase
and sell foreign currency futures contracts and cross-currency futures contracts
to hedge  against  changes in foreign  currency  exchange  rates,  although  the
Equity,  the Small Cap and Small Cap II Portfolios have no current  intention to
engage in such  transactions.  A forward foreign currency exchange contract is a
negotiated  agreement  between the  contracting  parties to exchange a specified
amount  of  currency  at  a  specified  future  time  at  a  specified  rate.  A
cross-currency  forward  contract is a forward  contract  that uses one currency
which  historically  moves in  relation to a second  currency  to hedge  against
changes  in that  second  currency.  See  "Strategic  Transactions"  within  the
"Investment  Techniques and Related  Risks" section for a further  discussion of
the risks associated with currency transactions.

Emerging Markets. The International Equity Fund is permitted to invest up to 25%
of its total assets in issuers located in emerging  markets.  The Equity,  Small
Cap and Small Cap II  Portfolios  may invest up to 10% of their total  assets in
issuers located in emerging markets generally and up to 3% of their total assets
in issuers of any one specific emerging market country.  Investments in emerging
markets   involves  risks  in  addition  to  those  generally   associated  with
investments  in foreign  securities.  Political and economic  structures in many
emerging markets may be undergoing  significant evolution and rapid development,
and such  countries  may lack  the  social,  political  and  economic  stability
characteristics  of more developed  countries.  As a result, the risks described
above  relating to  investments  in foreign  securities,  including the risks of
nationalization  or  expropriation  of assets,  may be heightened.  In addition,
unanticipated  political  or social  developments  may  affect the values of the
Fund's investments and the availability to the Fund of additional investments in
such  emerging  markets.  The small  size of the  securities  markets in certain
emerging  markets  and the  limited  volume of  trading in  securities  in those
markets may make the Fund's  investments  in such countries less liquid and more
volatile than  investments in countries with more developed  securities  markets
(such as the U.S., Japan and most Western European countries).

Depositary  Receipts and Depositary Shares.  Depositary  receipts and depositary
shares are  typically  issued by a U.S.  or foreign  bank or trust  company  and
evidence  ownership  of  underlying  securities  of a U.S.  or  foreign  issuer.
Unsponsored programs are organized  independently and without the cooperation of
the issuer of the  underlying  securities.  As a result,  available  information
concerning  the  issuer  may  not  be as  current  as for  sponsored  depositary
instruments and their prices may be more volatile than if they were sponsored by
the issuers of the underlying securities.  Examples of such investments include,
but are not limited to,  American  Depositary  Receipts  and Shares  ("ADRs" and
"ADSs"),  Global Depositary Receipts and Shares ("GDRs" and "GDSs") and European
Depository Receipts and Shares ("EDRs" and "EDSs").

Money Market Instruments and Short-Term  Securities.  Although each Fund intends
to stay invested in equity and equity-related securities to the extent practical
in light of its  objective,  each  Fund may,  under  normal  market  conditions,
establish and maintain cash balances and may purchase  money market  instruments
with  maturities  of less than one year and  short-term  interest  bearing fixed
income   securities  with   maturities  of  one  to  three  years   ("Short-Term
Obligations") to maintain liquidity to meet redemptions. The Small Cap Portfolio
and Small Cap II  Portfolio  may hold up to 20% of their  total  assets in money
market  instruments and Short-Term  Obligations  without regard to the liquidity
needs of their portfolios.  Each Fund may also maintain cash balances and invest
in money market instruments and Short-Term  Obligations  without limitation as a
temporary defensive measure.

Money market  instruments in which the Funds invest will be rated at the time of
purchase  P-1 by Moody's or A-1 or Duff-1 by  Standard & Poor's,  Duff and Fitch
or, if unrated,  determined  by the Adviser to be of comparable  quality.  Money
market  instruments and Short-Term  Obligations  include  obligations  issued or
guaranteed by the U.S. Government or any of its agencies and  instrumentalities,
U.S. and foreign

                                                        14

<PAGE>



commercial  paper,  bank  obligations,  repurchase  agreements  and  other  debt
obligations  of U.S. and foreign  issuers.  At least 95% of a Fund's assets that
are invested in Short-Term  Obligations must be invested in obligations rated at
the time of purchase  Aaa,  Aa, A or P-1 by Moody's or AAA, AA, A, A-1 or Duff-1
by Standard & Poor's, Duff or Fitch or, if unrated, determined by the Adviser to
be of comparable  credit quality.  Up to 5% of a Fund's total assets invested in
Short-Term  Obligations  may be invested in obligations  rated Baa by Moody's or
BBB by  Standard  &  Poor's,  Duff or Fitch or, if  unrated,  determined  by the
Adviser to be of comparable credit quality.

U.S. Government  securities.  include U.S. Treasury  obligations and obligations
issued or guaranteed by U.S. Government agencies, instrumentalities or sponsored
enterprises  which are  supported  by (a) the full  faith and credit of the U.S.
Treasury (such as the Government National Mortgage  Association),  (b) the right
of the  issuer to  borrow  from the U.S.  Treasury  (such as  securities  of the
Student Loan Marketing Association), (c) the discretionary authority of the U.S.
Government to purchase  certain  obligations  of the issuer (such as the Federal
National Mortgage  Association and Federal Home Loan Mortgage  Corporation),  or
(d) only the  credit of the  agency.  No  assurance  can be given  that the U.S.
Government  will  provide  financial  support  to  U.S.   Government   agencies,
instrumentalities  or  sponsored  enterprises  in the  future.  U.S.  Government
securities also include Treasury receipts,  zero coupon bonds, deferred interest
securities and other stripped U.S. Government securities, where the interest and
principal   components  of  stripped  U.S.  Government   securities  are  traded
independently ("STRIPS").

Securities rated within the top three investment grade ratings (i.e., Aaa, Aa, A
or P-1 by Moody's  or AAA,  AA, A, A-1 or Duff-1 by  Standard & Poor's,  Duff or
Fitch) are generally regarded as high grade obligations. Securities rated Baa by
Moody's or BBB by  Standard  & Poor's,  Duff or Fitch are  generally  considered
medium grade  obligations  and have some  speculative  characteristics.  Adverse
changes in economic  conditions or other circumstances are more likely to weaken
the medium grade issuer's capability to pay interest and repay principal than is
the case for high grade securities. If a security is rated differently by two or
more rating  agencies,  the Adviser  uses the highest  rating to  determine  its
rating category.  If the rating of a security held by a Fund is downgraded below
the minimum rating,  the Adviser will determine  whether to retain that security
in the Fund's portfolio.


                              INVESTMENT TECHNIQUES
                                AND RELATED RISKS

Strategic  Transactions.  Each Fund may, but is not required to, utilize various
investment  strategies  to seek to hedge market  risks (such as interest  rates,
currency  exchange rates and broad or specific equity market  movements),  or to
enhance potential gain. Such strategies are generally accepted as part of modern
portfolio  management and are regularly  utilized by many mutual funds and other
institutional investors. Techniques and instruments used by each Fund may change
over time as new instruments and strategies are developed or regulatory  changes
occur.

In the course of pursuing their  investment  objectives,  each Fund may purchase
and sell (write)  exchange-listed and  over-the-counter  put and call options on
securities,  equity indices and other financial  instruments;  purchase and sell
financial  futures  contracts  and  options  thereon;  and, to the extent a Fund
invests in foreign  securities  denominated  in foreign  currencies,  enter into
currency transactions such as forward foreign currency exchange contracts, cross
currency forward contracts,  currency futures contracts,  cross currency futures
contracts,  currency  swaps and  options  on  currencies  or  currency  futures,
(collectively,  all the above are called  "Strategic  Transactions").  Strategic
Transactions  may be used in an attempt to protect against  possible  changes in
the  market  value of  securities  held in or to be  purchased  for a  portfolio
resulting  from  securities  markets,  currency  exchange  rate or interest rate
fluctuations,  to seek to  protect  unrealized  gains in the value of  portfolio
securities,  to facilitate the sale of such securities for investment  purposes,
or to establish a position in the derivatives markets as a temporary  substitute
for  purchasing  or selling  particular  securities.  In addition to the hedging
transactions referred to in the preceding sentence,  Strategic  Transactions may
also be used to enhance  potential  gain in  circumstances  where hedging is not
involved.

The ability of a Fund to utilize Strategic Transactions successfully will depend
on Standish's  ability to predict  pertinent market and interest rate movements,
which  cannot be  assured.  Each Fund will  comply  with  applicable  regulatory
requirements when implementing these strategies, techniques and instruments. The
Funds'  activities  involving  Strategic  Transactions  may  be  limited  by the
requirements of the Code for qualification as a regulated investment company.

Strategic  Transactions  have  risks  associated  with them  including  possible
default by the other party to the  transaction,  illiquidity  and, to the extent
the Adviser's view as to certain market,  interest rate or currency movements is
incorrect, the risk that the use of such

                                                        15

<PAGE>



Strategic  Transactions could result in losses greater than if they had not been
used. The writing of put and call options may result in losses to a Fund,  force
the purchase or sale, respectively, of portfolio securities at inopportune times
or for prices  higher than (in the case of purchases  due to the exercise of put
options)  or  lower  than  (in the case of  sales  due to the  exercise  of call
options)  current  market  values,  limit the amount of  appreciation a Fund can
realize on its investments or cause a Fund to hold a security it might otherwise
sell.

The use of options and futures transactions entails certain other risks. Futures
markets are highly  volatile and the use of futures may increase the  volatility
of a Fund's net asset value.  In particular,  the variable degree of correlation
between price movements of futures  contracts and price movements in the related
portfolio  position of a Fund creates the possibility that losses on the hedging
instrument  may be greater than gains in the value of the Fund's  position.  The
writing of options could significantly increase a Fund's portfolio turnover rate
and  associated  brokerage  commissions  or spreads.  In  addition,  futures and
options   markets   may  not  be  liquid  in  all   circumstances   and  certain
over-the-counter options may have no markets. As a result, in certain markets, a
Fund might not be able to close out a transaction without incurring  substantial
losses. Losses resulting from the use of Strategic Transactions could reduce net
asset  value and the net  result  may be less  favorable  than if the  Strategic
Transactions  had not been  utilized.  Although  the use of futures  and options
transactions  for  hedging  should  tend to  minimize  the risk of loss due to a
decline  in the  value of the  position,  at the same  time,  it can  limit  any
potential  gain which might  result from an increase in value of such  position.
The loss  incurred  by a Fund in writing  options on futures and  entering  into
futures transactions is potentially unlimited.

The use of  currency  transactions  can result in a Fund  incurring  losses as a
result of a number of factors  including the  imposition  of exchange  controls,
suspension  of  settlements,  or the inability to deliver or receive a specified
currency.  Each Fund will attempt to limit its net loss exposure  resulting from
Strategic  Transactions  entered  into  for  non-hedging  purposes  to 3% of net
assets.   In  calculating  a  Fund's  net  loss  exposure  from  such  Strategic
Transactions,  an unrealized gain from a particular Strategic  Transaction would
be netted against an unrealized loss from a related position.  See the Statement
of Additional Information for further information regarding the use of Strategic
Transactions.

Repurchase  Agreements.  Each Fund  (except the  International  Equity Fund) may
invest up to 10% of its net assets in repurchase  agreements.  The International
Equity  Fund is not  subject  to the same  limit,  except  that  investments  in
repurchase agreements maturing in more than 7 days are subject to the Fund's 15%
limit on investments in illiquid securities.  In a repurchase agreement,  a Fund
buys a  security  at one  price and  simultaneously  agrees to sell it back at a
higher price.  Delays or losses could result if the other party to the agreement
defaults or becomes  insolvent.  Repurchase  agreements  acquired by a Fund will
always be fully  collateralized  as to  principal  and  interest by money market
instruments  and will be entered into only with  commercial  banks,  brokers and
dealers considered creditworthy by the Adviser.

Short  Sales.  Each Fund may engage in short sales and short  sales  against the
box. In a short sale, a Fund sells a security it does not own in anticipation of
a decline in the market value of that security. In a short sale against the box,
a Fund either owns or has the right to obtain at no extra cost the security sold
short.  The broker  holds the  proceeds  of the short sale until the  settlement
date, at which time the Fund delivers the security (or an identical security) to
cover the short  position.  The Fund  receives the net  proceeds  from the short
sale.  When a Fund enters into a short sale other than against the box, the Fund
must first borrow the security to make delivery to the buyer and must place cash
or liquid  assets in a  segregated  account  with the Fund's  custodian  that is
marked to market daily. Short sales other than against the box involve unlimited
exposure to loss.  No  securities  will be sold short if, after giving effect to
any such short sale, the total market value of all  securities  sold short would
exceed 5% of the value of a Fund's net assets.

Restricted  and Illiquid  Securities.  Each Fund may invest up to 15% of its net
assets in illiquid  securities;  however,  the Equity  Portfolio,  the Small Cap
Portfolio  and Small Cap II  Portfolio  invest  in these  securities  only on an
occasional basis. Illiquid securities are those that are not readily marketable,
repurchase  agreements  maturing in more than seven days,  time  deposits with a
notice or demand  period of more than seven  days,  swap  transactions,  certain
over-the-counter   options  and  certain  restricted   securities.   Based  upon
continuing review of the trading markets for a specific restricted security, the
security may be determined to be eligible for resale to qualified  institutional
buyers pursuant to Rule 144A under the Securities Act of 1933 and, therefore, to
be liquid.  Also, certain illiquid  securities may be determined to be liquid if
they are found to satisfy certain relevant liquidity requirements.

The Boards of Trustees have adopted  guidelines and delegated to the Adviser the
daily  function  of  determining  and  monitoring  the  liquidity  of  portfolio
securities,   including  restricted  and  illiquid  securities.  The  Boards  of
Trustees, however, retain oversight and

                                                        16

<PAGE>



are  ultimately  responsible  for such  determinations.  The purchase  price and
subsequent  valuation of illiquid securities normally reflect a discount,  which
may be significant,  from the market price of comparable  securities for which a
liquid market exists.

Investments in Other Investment  Companies.  Each Fund is permitted to invest up
to 10% of its total assets in shares of investment companies and up to 5% of its
total assets in any one investment  company as long as that  investment does not
represent  more than 3% of the total  voting  stock of the  acquired  investment
company. Investments in the securities of other investment companies may involve
duplication  of  advisory  fees and other  expenses.  Because  certain  emerging
markets are closed to investment by foreigners,  the Funds may invest in issuers
in those markets primarily through specifically  authorized investment funds. In
addition,  each Fund may invest in  investment  companies  that are  designed to
replicate the composition and  performance of a particular  index.  For example,
Standard & Poor's Depositary Receipts ("SPDERS") are exchange-traded shares of a
closed-end  investment  company designed to replicate the price  performance and
dividend yield of the Standard & Poor's 500 Composite Stock Price Index. Another
example is World Equity  Benchmark  Series  ("WEBS")  which are exchange  traded
shares of open-end  investment  companies  designed to replicate the composition
and performance of publicly traded issuers in particular countries.  Investments
in index baskets involve the same risks  associated with a direct  investment in
the types of securities included in the baskets.

Portfolio  Turnover.  A high rate of portfolio  turnover (100% or more) involves
correspondingly  higher transaction costs which must be borne directly by a Fund
and  thus  indirectly  by its  shareholders.  It may  also  result  in a  Fund's
realization of larger amounts of short-term  capital gains,  distributions  from
which are taxable to  shareholders  as ordinary  income and may,  under  certain
circumstances,  make it more  difficult  for the Fund to qualify as a  regulated
investment  company under the Code. See "Financial  Highlights"  for each Fund's
portfolio turnover rates.

Short-Term  Trading.  Each Fund will sell a portfolio security without regard to
the  length of time such  security  has been held if, in  Standish's  view,  the
security meets the criteria for disposal.

Investment  Restrictions.  The  investment  objectives of the Portfolios and the
Small  Capitalization  Equity Fund II are not  fundamental and may be changed by
the Boards of Trustees  without the  approval of  shareholders.  The  investment
objectives  of the Equity  Fund,  the  International  Equity  Fund and the Small
Capitalization Equity Fund are fundamental and may not be changed without a vote
of the  applicable  Fund's  shareholders.  If  there  is a  change  in a  Fund's
investment objectives,  shareholders should consider whether the Fund remains an
appropriate  investment  in light of their  current  financial  situation.  Each
Portfolio's  and Fund's  investment  policies set forth in this  Prospectus  are
non-fundamental and may be changed without shareholder approval, except that the
Equity Fund's 10% limit on repurchase  agreements is fundamental.  Each Fund and
Portfolio has adopted fundamental  policies which may not be changed without the
approval  of the  Funds'  shareholders.  See  "Investment  Restrictions"  in the
Statement of Additional Information. If any percentage restriction is adhered to
at the time of investment,  a subsequent  increase or decrease in the percentage
resulting  from a change in the value of a Fund's  assets will not  constitute a
violation of the restriction.

                              INFORMATION ABOUT THE
                             MASTER-FEEDER STRUCTURE

Each Standish Feeder Fund seeks to achieve its investment objective by investing
all of its  investable  assets  in its  corresponding  Portfolio,  which  has an
identical  investment  objective.  Each of the Standish Feeder Funds is a feeder
fund and its  corresponding  Portfolio is the master fund in a so-called master-
feeder structure.  The International  Equity Fund purchases  securities directly
and maintains its own individual portfolio.

In addition to the Standish Feeder Funds, other feeder funds may invest in these
Portfolios,  and  information  about these other feeder funds is available  from
Standish Fund  Distributors.  The other feeder funds invest in the Portfolios on
the same terms as the Funds and bear a  proportionate  share of the  Portfolios'
expenses.  The other feeder funds may sell shares on different terms and under a
different  pricing  structure  than  the  Funds,  which  may  produce  different
investment results.

There  are  certain  risks  associated  with an  investment  in a  master-feeder
structure.  Large scale  redemptions  by other feeder  funds in a Portfolio  may
reduce the  diversification  of a Portfolio's  investments,  reduce economies of
scale and increase a Portfolio's  operating  expenses.  If the Portfolio Trust's
Board of Trustees  approves a change to the investment  objective of a Portfolio
that is not approved by the Trust's Board of Trustees,  a Fund would be required
to  withdraw  its  investment  in the  Portfolio  and engage the  services of an
investment  adviser or find a  substitute  master fund.  Withdrawal  of a Fund's
interest in its  Portfolio  might cause the Fund to incur  expenses it would not
otherwise be required to pay.

If a Fund is requested to vote on a matter affecting its

                                                        17

<PAGE>



Portfolio,  the Fund will call a meeting of the Fund's  shareholders  to vote on
the matter.  The Fund will vote on any matter at the meeting of the  Portfolio's
investors  in the same  proportion  that the  Fund's  shareholders  voted on the
matter.  The Fund will vote the shares held by Fund shareholders who do not vote
in the same proportion as the shares of Fund shareholders who do vote.

A majority of the Trustees who are not  "interested  persons" (as defined in the
1940 Act) of the Trust or the Portfolio  Trust, as the case may be, have adopted
procedures  reasonably  appropriate to deal with potential conflicts of interest
arising from the fact that the same individuals are trustees of the Trust and of
the Portfolio Trust.

                         CALCULATION OF PERFORMANCE DATA

From time to time, each Fund may advertise its annual total return is determined
by  computing  the  average  annual  percentage  change  in the  value of $1,000
invested at the maximum public offering price for specified  periods ending with
the most recent  calendar  quarter,  assuming  reinvestment of all dividends and
distributions  at net  asset  value.  The  total  return  calculation  assumes a
complete  redemption of the investment at the end of the relevant  period.  Each
Fund may also from time to time advertise total return on a cumulative, average,
year-  by-year  or  other  basis  for  various  specified  periods  by  means of
quotations, charts, graphs or schedules.

From time to time, a Fund may compare its performance in publications  with that
of other  mutual funds with similar  investment  objectives,  to stock and other
relevant indices, and to performance rankings prepared by recognized mutual fund
statistical  services.  In  addition,  a Fund's  performance  may be compared to
alternative  investment  or savings  vehicles  or to indices  or  indicators  of
economic activity.

The EAFE  Index.  The EAFE  Index is a market  capitalization  weighted  foreign
securities  index which is widely used to measure the  performance  of European,
Australian,  and Far Eastern stock markets.  The EAFE Index  currently  includes
over 1,000 companies drawn from the following 20 countries:  Australia, Austria,
Belgium,  Denmark,  Finland,  France, Germany, Hong Kong, Ireland, Italy, Japan,
Malaysia,  The  Netherlands,  New Zealand,  Norway,  Singapore,  Spain,  Sweden,
Switzerland and the United Kingdom.

The S&P 500 Index.  The S&P 500 Index is a market  weighted  compilation  of 500
common stocks selected on a statistical basis by Standard & Poor's. Total return
for the S&P 500 Index assumes  reinvestment  of dividends.  The S&P 500 Index is
typically  composed of issues in the following sectors:  industrial,  financial,
public utilities and transportation. Most stocks that comprise the S&P 500 Index
are  traded on the New York  Stock  Exchange,  although  some are  traded on the
American Stock Exchange and in the over-the-counter market.

The Russell  2000 Index.  The  Russell  2000 Index is composed of  approximately
2,000 small  capitalization  common  stocks and is generally  representative  of
unmanaged small  capitalization  stocks in the U.S.  markets.  A company's stock
market  capitalization  is the total market  value of its  floating  outstanding
shares.

The Russell  2000 Growth  Index.  The Russell  2000 Growth  Index is composed of
approximately  2,000  small  capitalization   common  stocks  and  is  generally
considered  to be  representative  of those Russell 2000  companies  with higher
price-to-book ratios and forecasted growth.

                           DIVIDENDS AND DISTRIBUTIONS

The Funds' dividends from short-term and long-term  capital gains, if any, after
reduction by 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 Equity Fund, Small Cap Fund and Small Cap II Fund will take into
account  their share of the  income,  gain or loss,  expense,  and any other tax
items of its corresponding  Portfolio.  Dividends from net investment income and
capital gains distributions,  if any, are automatically reinvested in additional
shares of the applicable Fund unless the  shareholder  elects to receive them in
cash.

                               PURCHASE OF SHARES

Shares of the Funds may be purchased  from  Standish  Fund  Distributors,  which
offers the Funds' shares to the public on a continuous basis. Shares are sold at
the net asset value per share next computed after the purchase order is received
in good  order by  Standish  Fund  Distributors  and  payment  for the shares is
received by the Fund's  custodians  (the  "Custodians").  Investors Bank & Trust
Company serves as custodian for the Equity Fund, Small Cap Fund and Small Cap II
Fund and Morgan Stanley Trust Company serves as custodian for the  International
Equity Fund. Please see each Fund's account  application or call (800) 221- 4795
for instructions on how to make payment for shares to the Custodians.  Each Fund
requires minimum initial investments of $100,000. Additional investments must be
in amounts of at least $10,000.  Certificates  for Fund shares are generally not
issued.  Shares of the Funds may also be purchased through  securities  dealers.
Orders  for the  purchase  of Fund  shares  received  by dealers by the close of
regular

                                                        18

<PAGE>



trading  on the  New  York  Stock  Exchange  ("NYSE")  on any  business  day and
transmitted  to  Standish  Funds  Distributor  or its  agent by the close of its
business day (normally 4:00 p.m., New York City time) will be effected as of the
close of regular  trading on the NYSE on that day,  if payment for the shares is
also received by the Custodians that day. Otherwise,  orders will be effected at
the net asset value per share  determined  on the next  business  day. It is the
responsibility  of  dealers  to  transmit  orders  so they will be  received  by
Standish Fund  Distributors  before the close of its business  day.  Shares of a
Fund purchased through dealers may be subject to transaction fees on purchase or
redemption,  no part of which  will be  received  by the  Funds,  Standish  Fund
Distributors or the Advisers.

In the sole discretion of the Trust, each Fund may accept securities  instead of
cash for the purchase of shares.  The Trust will ask the  applicable  Adviser to
determine  that  any  securities  acquired  by the  Funds  in  this  manner  are
consistent  with the  investment  objective,  policies and  restrictions  of the
applicable  Fund. The securities will be valued in the manner stated below.  The
purchase  of  shares  of a Fund for  securities  instead  of cash  may  cause an
investor who contributed  them to realize a taxable gain or loss with respect to
the securities transferred to the Fund.

The Trust reserves the right in its sole  discretion (i) to suspend the offering
of a Fund's shares,  (ii) to reject purchase orders when in the best interest of
a Fund,  (iii)  to  modify  or  eliminate  the  minimum  initial  or  subsequent
investment  in Fund  shares and (iv) to  eliminate  duplicate  mailings  of Fund
material to  shareholders  who reside at the same address.  A Fund's  investment
minimums do not apply to accounts  for which  Standish or any of its  affiliates
serves  as  investment  adviser  or to  employees  of  Standish  or  any  of its
affiliates  or  to  members  of  such  persons'  immediate  families.  A  Fund's
investment  minimums apply to the aggregate  value invested in omnibus  accounts
rather than to the  investment  of the  underlying  participants  in the omnibus
accounts.

                                 NET ASSET VALUE

Each Fund's net asset value per share is computed  each day on which the NYSE is
open as of the close of regular  trading on the NYSE  (normally  4:00 p.m.,  New
York City time).  The net asset value per share is calculated by determining the
value  of  all  a  Fund's  assets  (the  value  of  their   investments  in  the
corresponding  Portfolio  and other  assets in the case of the  Standish  Feeder
Funds),  subtracting all liabilities and dividing the result by the total number
of shares outstanding.  Portfolio  securities are valued at the last sale prices
on the  exchange  or  national  securities  market on which  they are  primarily
traded.  Securities not listed on an exchange or national  securities  market or
securities for which there were no reported  transactions are valued at the last
quoted bid prices.  Securities for which market prices are not readily available
and all other assets are valued at fair value as determined in good faith by the
applicable Adviser in accordance with procedures approved by the Trustees. Money
market instruments with less than sixty days remaining to maturity when acquired
by a Fund are valued on an amortized  cost basis  unless the Trustees  determine
that amortized  cost does not represent  fair value.  If a Fund acquires a money
market  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.

Portfolio  securities traded on more than one U.S. national  securities exchange
or on a U.S. exchange and a foreign  securities  exchange are valued at the last
sale  price  from  the  exchange  representing  the  principal  market  for such
securities on the business day when such value is  determined.  The value of all
assets and  liabilities  expressed in foreign  currencies will be converted into
U.S. dollar values at currency  exchange rates  determined by Investors Bank and
Trust Company, the Funds' transfer agent, to be representative of fair levels at
times  prior  to the  close  of  trading  on the  NYSE.  If such  rates  are not
available,  the  rate  of  exchange  will be  determined  in  good  faith  under
procedures  established  by the Trustees.  Trading in securities on European and
Far  Eastern  securities  exchanges  and  over-the-counter  markets is  normally
completed  well  before the close of business on the NYSE and may not take place
on all  business  days that the NYSE is open and may take place on days when the
NYSE is closed.  Events affecting the values of portfolio  securities that occur
between the time their prices are determined and the close of regular trading on
the NYSE will not be  reflected  in the Funds'  calculation  of net asset values
unless the Adviser  determines that the particular event would materially affect
net asset value, in which case an adjustment will be made.

                               EXCHANGE OF SHARES

Shares of the Funds may be  exchanged  for shares of one or more other  funds in
the Standish fund family  subject to the terms and  restrictions  imposed on the
purchase  of shares of such  funds.  Shares of a fund  redeemed  in an  exchange
transaction are valued at the net asset value next determined after the exchange
request is received by Standish Fund Distributors or its agent. Shares of a fund
purchased  in an  exchange  transaction  are valued at the net asset  value next
determined after the exchange request is received by

                                                        19

<PAGE>



Standish Fund  Distributors  or its agent and payment for the shares is received
by the fund into which shares are to be exchanged. Until receipt of the purchase
price by the fund into which  shares are to be  exchanged  (which may take up to
three  business  days),  your  money will not be  invested.  To obtain a current
prospectus  for any of the other funds in the Standish fund family,  please call
(800) 221-4795.  Please  consider the  differences in investment  objectives and
expenses of a fund as described in its prospectus before making an exchange.

Written  Exchanges.  Shares of the Funds may be  exchanged  by written  order to
Standish Fund Distributors, One Financial Center, Boston, Massachusetts 02111. A
written  exchange request must (a) state the name of the current Fund, (b) state
the name of the fund into which the current Fund shares will be  exchanged,  (c)
state the number of shares or the dollar  amount to be  exchanged,  (d) identify
the  shareholder's  account  numbers  in both  funds  and (e) be  signed by each
registered  owner  exactly as the shares are  registered.  Signature(s)  must be
guaranteed as described under "Written Redemption" below.

Telephone  Exchanges.  Shareholders who elect telephone  privileges may exchange
shares by  calling  Standish  Fund  Distributors  at (800)  221-4795.  Telephone
privileges   are   not   available   to   shareholders   automatically.   Proper
identification  will  be  required  for  each  telephone  exchange.  Please  see
"Telephone   Transactions"  below  for  more  information   regarding  telephone
transactions.

General  Exchange  Information.  All  exchanges  are  subject  to the  following
exchange  restrictions:  (i) the fund into which shares are being exchanged must
be lawfully  available for sale in your state;  (ii)  exchanges may be made only
between funds that are registered in the same name,  address and, if applicable,
taxpayer identification number; and (iii) unless waived by the Trust, the amount
to be  exchanged  must  satisfy  the  minimum  account  size  of the  fund to be
exchanged  into.  Exchange  requests will not be processed until payment for the
shares of the current Fund has been received by Standish Fund Distributors.  The
exchange  privilege  may be  changed  or  discontinued  and  may be  subject  to
additional  limitations upon sixty (60) days' notice to shareholders,  including
certain restrictions on purchases by market-timer accounts.

                              REDEMPTION OF SHARES

Shares of the Funds may be redeemed  or  repurchased  by the  methods  described
below at the net asset value per share next determined after receipt by Standish
Fund  Distributors or its agent of a redemption or repurchase  request in proper
form.  Redemptions will not be processed until a completed  account  application
and payment for the shares to be redeemed have been received.

Written  Redemption.  Shares of each Fund may be  redeemed  by written  order to
Standish  Fund  Distributors,   One  Financial  Center,   26th  Floor,   Boston,
Massachusetts 02111. A written redemption request must (a) state the name of the
Fund and the number of shares or the dollar amount to be redeemed,  (b) identify
the  shareholder's  account  number and (c) be signed by each  registered  owner
exactly as the shares  are  registered.  Signature(s)  must be  guaranteed  by a
member of either the  Securities  Transfer  Association's  STAMP  program or the
Exchange's   Medallion  Signature  Program  or  by  any  one  of  the  following
institutions,  provided that the institution meets credit standards  established
by Investors Bank & Trust Company, the Funds' transfer agent: (i) a bank; (ii) a
securities  broker or dealer,  including a government  or  municipal  securities
broker or dealer, that is a member of a clearing  corporation or has net capital
of at least $100,000;  (iii) a credit union having  authority to issue signature
guarantees;   (iv)  a  savings  and  loan  association,   a  building  and  loan
association,  a cooperative  bank, or a federal savings bank or association;  or
(v) a national  securities  exchange,  a  registered  securities  exchange  or a
clearing  agency.  Standish  Fund  Distributors  reserves the right to waive the
requirement that signatures be guaranteed.  Additional  supporting documents may
be required in the case of estates, trusts, corporations, partnerships and other
shareholders that are not individuals. Redemption proceeds will normally be paid
by  check  mailed  within  three  business  days of  receipt  by  Standish  Fund
Distributors  of a written  redemption  request in proper form.  If shares to be
redeemed were recently  purchased by check,  the Funds may delay  transmittal of
redemption  proceeds  until such time as they are  assured  that good funds have
been collected for the purchase of the shares.  This may take up to fifteen (15)
days in the case of payments made by check.

Telephone  Redemption.  Shareholders  who elect telephone  privileges may redeem
shares by  calling  Standish  Fund  Distributors  at (800)  221-4795.  Telephone
privileges are not available to shareholders automatically.  Redemption proceeds
will be mailed or wired in accordance with the shareholder's  instruction on the
account  application  to a  pre-designated  account.  Redemption  proceeds  will
normally be paid promptly after receipt of telephone instructions,  but no later
than  three  business  days  thereafter,  except as  described  above for shares
purchased by check.  Redemption  proceeds  will be sent only by check payable to
the  shareholder of record at the address of record,  unless the shareholder has
indicated, in the initial application for the purchase of shares, a

                                                        20

<PAGE>



commercial  bank  to  which  redemption  proceeds  may be sent  by  wire.  These
instructions  may be changed  subsequently  only in  writing,  accompanied  by a
signature guarantee,  and additional documentation in the case of shares held by
a corporation  or other entity or by a fiduciary  such as a trustee or executor.
Wire  charges,  if any,  will  be  deducted  from  redemption  proceeds.  Proper
identification will be required for each telephone redemption.

Repurchase  Order.  In addition to written  redemption of Fund shares,  Standish
Fund  Distributors  may accept  telephone orders from brokers or dealers for the
repurchase  of Fund  shares.  Brokers  and  dealers  are  obligated  to transmit
repurchase orders to Standish Fund  Distributors  promptly prior to the close of
Standish  Fund  Distributors'  business  day  (normally  4:00 p.m.).  Brokers or
dealers may charge for their  services in  connection  with a repurchase of Fund
shares,  but neither the Trust nor Standish Fund  Distributors  imposes a charge
for share repurchases.

Telephone Transactions. By maintaining an account that is eligible for telephone
exchange and redemption  privileges,  the  shareholder  authorizes the Advisers,
Standish  Fund   Distributors,   the  Trust  and  the  Custodians  to  act  upon
instructions   of  any  person  to  redeem  and/or   exchange  shares  from  the
shareholder's  account.  Further, the shareholder  acknowledges that, as long as
the Funds employ  reasonable  procedures to confirm that telephone  instructions
are genuine,  and follow telephone  instructions that they reasonably believe to
be genuine,  neither the Advisers,  Standish Fund  Distributors,  the Trust, the
applicable  Fund, the Custodians,  nor their  respective  officers or employees,
will be liable for any loss,  expense or cost  arising  out of any request for a
telephone  redemption  or exchange,  even if such  transaction  results from any
fraudulent or unauthorized instructions.

Depending  upon  the   circumstances,   the  Funds  intend  to  employ  personal
identification or written confirmation of transaction procedures, and if they do
not,  a Fund may be liable  for any losses  due to  unauthorized  or  fraudulent
instructions. All telephone transaction requests will be recorded.  Shareholders
may experience  delays in exercising  telephone  transaction  privileges  during
periods of abnormal market activity.  During these periods,  shareholders should
transmit redemption and exchange requests in writing.

                                     * * * *

The proceeds paid upon  redemption  or  repurchase  may be more or less than the
cost of the shares,  depending upon the market value of the applicable Fund's or
Portfolios' portfolio  investments at the time of redemption or repurchase.  The
Funds intend to pay cash for all shares redeemed,  but under certain conditions,
the Funds may make payments  wholly or partially in securities for this purpose.
Please see the Statement of Additional Information for further information.

Each Fund may redeem,  at net asset value, the shares in any account which has a
value of less than $25,000 as a result of redemptions or transfers. Before doing
so,  the Fund will  notify the  shareholder  that the value of the shares in the
account is less than the  specified  minimum and will allow the  shareholder  30
days to make an additional investment to increase the value of the account to an
amount equal to or above the stated minimums.

                                   MANAGEMENT

Trustees.   Each  Fund  is  a  separate   investment  series  of  the  Trust,  a
Massachusetts  business trust.  Under the terms of the Agreement and Declaration
of Trust  establishing  the  Trust,  the  Trustees  of the Trust are  ultimately
responsible for the management of its business and affairs.  Each Portfolio is a
separate  investment  series  of the  Standish,  Ayer &  Wood  Master  Portfolio
("Portfolio  Trust"),  a master trust fund organized under the laws of the State
of New York.  Under  the terms of the  Declaration  of Trust,  each  Portfolio's
affairs are managed under the supervision of the Portfolio Trust's Trustees. See
"Management"  in the Statement of Additional  Information  for more  information
about the Trustees and officers of the Trust and the Portfolio Trust.

Investment Advisers.  Standish, Ayer & Wood, Inc.,  ("Standish"),  One Financial
Center, Boston,  Massachusetts 02111, serves as investment adviser to the Equity
Portfolio,  Small Cap Portfolio and Small Cap II Portfolio  pursuant to separate
investment  advisory  agreements.   Standish  is  a  Massachusetts   corporation
incorporated in 1933 and is a registered investment adviser under the Investment
Advisers Act of 1940.

Standish International Management Company, L.P. ("SIMCO"), One Financial Center,
Boston, MA 02111, serves as investment adviser to the International  Equity Fund
pursuant to an  investment  advisory  agreement  and  manages the  International
Equity Fund's investments and affairs subject to the supervision of the Trustees
of the Trust.  SIMCO is a Delaware  limited  partnership  which was organized in
1991 and is a registered investment adviser under the Investment Advisers Act of
1940. The general partner of SIMCO is Standish, which holds a 99.98% partnership
interest.  The limited  partners,  who each hold a 0.01% interest in SIMCO,  are
Walter M. Cabot, Sr., Director and Senior Adviser to Standish, and D.

                                                        21

<PAGE>



Barr  Clayson,  Chairman  of the Board and a  Director  of SIMCO and a  Managing
Director  of  Standish.  Ralph S. Tate,  a Managing  Director  of  Standish,  is
President  and a  Director  of SIMCO.  Richard  S. Wood,  Vice  President  and a
Managing  Director of Standish and the President of the Trust,  is the Executive
Vice President and a Director of SIMCO.

Standish  and  SIMCO  provide  fully   discretionary   management  services  and
counseling  and  advisory  services to a broad range of clients  throughout  the
United  States and abroad.  As of February 28, 1997,  Standish or SIMCO  managed
approximately $[ ] billion of assets.

The  Equity  Portfolio's  portfolio  managers  are  Ralph S.  Tate and  David C.
Cameron.  Mr.  Tate and Mr.  Cameron  have been  primarily  responsible  for the
day-to-day  management of the Fund's  portfolio  since its inception in January,
1991  and of the  Portfolio's  portfolio  since  the  Fund's  conversion  to the
master-feeder structure on May 3, 1996. During the past five years, Mr. Tate has
served as a Managing  Director of Standish  and  President of SIMCO (since 1996)
and both  Messrs.  Tate and  Cameron  have each  served as a  Director  and Vice
President of Standish and a Director of SIMCO (since 1995 for Mr. Cameron).

The  International  Equity Fund's portfolio  manager is Remi J. Browne,  who has
been primarily responsible for the day-to-day management of the Fund's portfolio
since December 1996.  During the past five years,  Mr. Browne has served as Vice
President and Chief  Investment  Officer of SIMCO and Vice President of Standish
since 1996 and as Managing Director of Ark Asset Management  Company,  New York,
prior thereto.

The Small  Capitalization  Equity  Portfolio's  portfolio manager is Nicholas S.
Battelle.  Mr.  Battelle  has  been  primarily  responsible  for the  day-to-day
management of the Fund's  portfolio  since its inception in August,  1990 and of
the Portfolio's  portfolio since the Fund's conversion to the master-feeder fund
structure on May 3, 1996. During the past five years, Mr. Battelle has served as
a Vice President as well as a Director of Standish.

The Small  Capitalization  Equity  Portfolio  II's  portfolio  has two portfolio
managers: Mr. Nicholas S. Battelle and Mr. Andrew L. Beja. Mr. Battelle has been
primarily responsible for the day-to-day management of the Portfolio since 1990.
During the past five years,  Mr. Battelle has served as a Vice President as well
as a Director of Standish.  Mr. Beja has been  associated  with  Standish  since
March 1996 as Senior Analyst on the small  capitalization  company team and is a
Vice  President  of  Standish.  Prior to joining  Standish,  Mr. Beja was a Vice
President and analyst at Advest, Inc. from 1985-1996.

Subject to the  supervision  and  direction of the Trustees of the Trust and the
Portfolio Trust,  Standish manage the Portfolios'  investments and SIMCO manages
the International  Equity Fund's investments in accordance with their respective
investment objectives and policies, recommend investment decisions, place orders
to purchase and sell  securities and permit the Portfolios' and the Funds to use
the name  "Standish." For these  services,  each Portfolio pays Standish and the
International Equity Fund pays SIMCO a monthly fee at a stated annual percentage
rate of such Portfolio's ("Fund's") average daily net asset value:


                                                 Actual Rate
                                 Contractual    Paid for the
                                   Advisory      Year Ended
                                  Fee Annual    December 31,
                                     Rate           1996
Equity Portfolio                      0.50%       0.50%
Small Cap Equity Portfolio            0.60%       0.60%
Small Cap Equity II Portfolio         0.60%       0.00%*
International Equity Fund             0.80%       0.00%*

- ----------
* The applicable  Adviser has voluntarily and temporarily  agreed to limit total
expenses (excluding brokerage commissions,  taxes and extraordinary expenses) of
the Small Cap II Fund and the  International  Equity  Fund to 0.00% and 0.50% of
the applicable  Fund's  average daily net assets.  The Advisers may terminate or
revise these  agreements at any time although they have no current  intention to
do so. If an expense limit is exceeded, the compensation due to an Adviser shall
be proportionately reduced by the amount of such excess by a reduction or refund
thereof, subject to readjustment during the period during which such limit is in
place.

Administrator.  Standish serves as  administrator  to the Equity Fund, Small Cap
Fund and Small Cap II Fund. As  administrator,  Standish  manages the affairs of
these  Funds,  provides  all  necessary  office  space and services of executive
personnel for  administering the affairs of the Funds, and allows these Funds to
use the name "Standish." For these services, Standish currently does not receive
any  additional  compensation.  The  Trustees of the Trust may  determine in the
future to compensate Standish for its administrative services.

Expenses.  Each  Portfolio  and each Fund bears the  expenses of its  respective
operations  other  than  those  incurred  by the  respective  Adviser  under the
investment advisory agreements or the administration agreement.

Each Portfolio pays  investment  advisory fees;  bookkeeping,  share pricing and
custodian  fees and  expenses;  expenses  of notices  and  reports  to  interest
holders; and expenses of the Portfolio's administrator.

                                                        22

<PAGE>



Each Standish Feeder Fund pays shareholder servicing fees and expenses, expenses
of prospectuses,  statements of additional  information and shareholder  reports
which are furnished to existing shareholders.  Each Standish Feeder Fund and its
corresponding Portfolio pays legal and auditing fees; registration and reporting
fees and expenses.  The International Equity Fund, since it does not invest in a
corresponding  portfolio,  bears all of the  expenses  listed above for both the
Portfolios  and the Funds.  Expenses of the Trust which  relate to more than one
series are allocated among such series by Standish in an equitable manner.

Standish Fund Distributors bears the distribution  expenses  attributable to the
offering and sale of Fund shares without subsequent reimbursement.

Each Fund's total annual  operating  expenses for the fiscal year ended December
31, 1996 are described above under the caption "Financial Highlights."

Portfolio Transactions.  Subject to the supervision of the Trustees of the Trust
and the  Portfolio  Trust,  the  Advisers  select the brokers  and dealers  that
execute orders to purchase and sell portfolio  securities for the Portfolios and
the  International  Equity Fund.  The Advisers will generally seek to obtain the
best  available  price  and  most  favorable   execution  with  respect  to  all
transactions for the Portfolios and the International  Equity Fund. The Advisers
may also  consider the extent to which a broker or dealer  provides  research to
the  Advisers  and the  number of Fund  shares  sold by the  broker or dealer in
making their selection.

                              FEDERAL INCOME TAXES

Each Fund is a separate entity for federal tax purposes and presently  qualifies
and  intends to continue to qualify  for  taxation  as a  "regulated  investment
company" under the Code. If it qualifies for treatment as a regulated investment
company,  each  Fund  will  not be  subject  to  federal  income  tax on  income
(including  capital gains)  distributed to shareholders in the form of dividends
or capital gain distributions in accordance with certain timing  requirements of
the Code.

Shareholders  which are taxable  entities or persons  will be subject to federal
income  tax on  dividends  and  capital  gain  distributions  made by the Funds.
Dividends  paid by a Fund  from  net  investment  income,  certain  net  foreign
currency gains, and any excess of net short-term capital gain over net long-term
capital  loss will be  taxable  to  shareholders  as  ordinary  income,  whether
received in cash or reinvested in Fund shares. No portion of such dividends paid
by the  International  Equity  Fund is  expected  to qualify  for the  corporate
dividends received deduction under the Code. A portion of such dividends paid by
the other Funds will generally  qualify for that  deduction,  subject to certain
requirements and limitations  under the Code.  Dividends paid by a Fund from net
capital  gain (the  excess of net  long-term  capital  gain over net  short-term
capital  loss),  called  "capital  gain   distributions,"  will  be  taxable  to
shareholders as long-term capital gains,  whether received in cash or reinvested
in Fund shares and without regard to how long the shareholder has held shares of
the Fund. Capital gain distributions do not qualify for the corporate  dividends
received deduction. Dividends and capital gain distributions may also be subject
to state and local or  foreign  taxes.  Redemptions  (including  exchanges)  and
repurchases of shares are taxable events on which a shareholder  may recognize a
gain or loss.

The International Equity Fund and the Portfolios may be subject to foreign taxes
with respect to income or gains from  certain  foreign  investments,  which will
reduce the yield or return from such investments.  The International Equity Fund
may,  but the other  Funds are not likely to,  qualify to elect to pass  certain
qualifying  foreign  taxes  through to  shareholders.  If this election is made,
shareholders  would  include  their shares of qualified  foreign  taxes in their
gross incomes (in addition to any actual dividends and  distributions) and might
be  entitled  to  a  corresponding  federal  income  tax  credit  or  deduction.
Shareholders  will  receive  appropriate  information  from  the  Trust  if this
election is made for any year.

Individuals  and certain  other  classes of  shareholders  may be subject to 31%
backup   withholding   of  federal   income  tax  on  dividends,   capital  gain
distributions, and the proceeds of redemptions or repurchases of shares, if they
fail to furnish the applicable Fund with their correct  taxpayer  identification
number and certain  certifications  or if they are  otherwise  subject to backup
withholding.  Individuals, corporations and other shareholders that are not U.S.
persons  under the Code are subject to different tax rules and may be subject to
nonresident alien withholding at the rate of 30% (or a lower rate provided by an
applicable tax treaty) on amounts  treated as ordinary  dividends from the Funds
and,  unless a current IRS Form W-8 or an acceptable  substitute is furnished to
the applicable Fund, to backup withholding on certain payments from that Fund.

After  the  close of each  calendar  year,  the  Funds  will  send a  notice  to
shareholders  that  provides   information  about  the  federal  tax  status  of
distributions to shareholders for such calendar year.



                                                        23

<PAGE>



                           THE FUNDS AND THEIR SHARES

The Trust was organized on August 13, 1986 as a Massachusetts business trust. In
addition to the Funds offered in this Prospectus,  the Trust offers other series
to the public.  Shareholders of each Fund are entitled to one full or fractional
vote for each share of that Fund. There is no cumulative  voting and shares have
no preemption or conversion rights. All series of the Trust vote together except
as  provided  in the 1940 Act or the  Declaration  of Trust.  The Trust does not
intend to hold annual meetings of  shareholders.  The Trustees will call special
meetings of shareholders  to the extent  required by the Trust's  Declaration of
Trust or the  1940  Act.  The 1940 Act  requires  the  Trustees,  under  certain
circumstances, to call a meeting to allow shareholders to vote on the removal of
a  Trustee  and  to  assist  shareholders  in  communicating  with  each  other.
Certificates for Fund shares are not issued.

The Portfolio  Trust was  organized on January 18, 1996 as a New York trust.  In
addition to the Portfolios, the Portfolio Trust offers interests in other series
to certain  qualified  investors.  See  "Information  about the  Master-  Feeder
Structure" above for additional information about the Portfolio Trust.

Inquiries  concerning  the Funds  should  be made by  contacting  Standish  Fund
Distributors  at the address and  telephone  number  listed on the back cover of
this Prospectus.

Although  each Fund is offering  only its own  shares,  since the Funds use this
combined  Prospectus,  it is possible  that one Fund might  become  liable for a
misstatement or omission in this Prospectus regarding another Fund. The Trustees
have considered this factor in approving the use of this combined Prospectus.

                                   CUSTODIANS

Investors Bank & Trust Company, 89 South Street,  Boston,  Massachusetts  02111,
serves as custodian for all cash and securities of the Portfolios and the Equity
Fund, Small Cap Equity Fund and Small Cap Equity II Fund.

Morgan Stanley Trust Company,  One Pierrepont Plaza,  Brooklyn,  New York 11201,
serves as custodian  for all cash and  securities  of the  International  Equity
Fund.



                                 TRANSFER AGENT
                          AND DIVIDEND DISBURSING AGENT

Investors Bank & Trust Company, 89 South Street,  Boston,  Massachusetts  02111,
serves as the Funds' transfer  agent,  dividend  disbursing  agent and Investors
Bank & Trust also provides accounting services to the Funds.

                             INDEPENDENT ACCOUNTANTS

Coopers & Lybrand L.L.P., One Post Office Square,  Boston,  Massachusetts  02109
and Coopers & Lybrand,  P.O. Box 219, Grand Cayman,  Cayman Islands, BWI, serves
as independent accountants for the Trust and the Portfolio Trust,  respectively,
and will audit the Funds' and Portfolios' financial statements annually.

                                  LEGAL COUNSEL

Hale and Dorr  LLP,  60 State  Street,  Boston,  Massachusetts  02109,  is legal
counsel to the Trust, the Portfolio Trust and Standish and its affiliates.

                         TAX CERTIFICATION INSTRUCTIONS

Federal law requires that taxable  distributions and proceeds of redemptions and
exchanges be reported to the IRS and that 31% be withheld if you fail to provide
your  correct  Taxpayer   Identification  Number  ("TIN")  and  the  TIN-related
certifications contained in the Account Purchase Application  ("Application") or
you are otherwise subject to backup  withholding.  A Fund will not impose backup
withholding  as a result of your failure to make any  certification,  except the
certifications  in the  Application  that directly relate to your TIN and backup
withholding status. Amounts withheld and forwarded to the IRS can be credited as
a payment of tax when completing your Federal income tax return.

For most individual  taxpayers,  the TIN is the social security number.  Special
rules apply for certain accounts.  For example, for an account established under
the Uniform Gift to Minors Act, the TIN of the minor should be furnished. If you
do not have a TIN, you may apply for one using forms  available at local offices
of the Social Security  Administration or the IRS, and you should write "Applied
For" in the space for a TIN on the Application.

Recipients exempt from backup  withholding,  including  corporations and certain
other entities,  should provide their TIN and underline "exempt" in section 2(a)
of the TIN section of the Application to avoid possible  erroneous  withholding.
Non-resident  aliens and foreign entities may be subject to withholding of up to
30% on certain  distributions  received from the Funds and must provide  certain
certifications  on IRS Form W- 8 to avoid  backup  withholding  with  respect to
other payments.  For further information,  see Code Sections 1441, 1442 and 3406
and/or consult your tax adviser.

                                                        24

<PAGE>





                      STANDISH FUNDS GROUP OF EQUITY FUNDS
                               Investment Adviser

                           Standish, Ayer & Wood, Inc.
                              One Financial Center
                           Boston, Massachusetts 02111
                                  (Equity Fund,
                      Small Capitalization Equity Fund and
                      Small Capitalization Equity Fund II)

                               Investment Adviser

                 Standish International Management Company, L.P.
                              One Financial Center
                           Boston, Massachusetts 02111
                           (International Equity Fund)


         Principal Underwriter                   Independent Accountants

   Standish Fund Distributors, L.P.              Coopers & Lybrand L.L.P.
         One Financial Center                     One Post Office Square
           Boston, MA  02111                   Boston, Massachusetts 02109
               Custodian                                Custodian
    Investors Bank & Trust Company             Morgan Stanley Trust Company
            89 South Street                        One Pierrepont Plaza
     Boston, Massachusetts  02111                Brooklyn, New York 11201
            (Equity Fund,                  (Standish International Equity Fund)
 Small Capitalization Equity Fund and
 Small Capitalization Equity Fund II)



                                  Legal Counsel
                                Hale and Dorr LLP
                                 60 State Street
                           Boston, Massachusetts 02109

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





No dealer,  salesman or other person has been authorized to give any information
or to make any representations  other than those contained in this Prospectus or
in the Statement of Additional  Information,  and, if given or made,  such other
information or representations must not be relied upon as having been authorized
by  the  Trust.   This  Prospectus  does  not  constitute  an  offering  in  any
jurisdiction in which such offering may not be lawfully made.

                                                        25







<PAGE>


[        ], 1997
                         STANDISH GROUP OF EQUITY FUNDS
                              STANDISH EQUITY FUND
                       STANDISH INTERNATIONAL EQUITY FUND
                    STANDISH SMALL CAPITALIZATION EQUITY FUND
                  STANDISH SMALL CAPITALIZATION EQUITY FUND II
                              One Financial Center
                           Boston, Massachusetts 02111
                                 (800) 221-4795


                       STATEMENT OF ADDITIONAL INFORMATION

         This combined Statement of Additional  Information is not a prospectus,
but expands  upon and  supplements  the  information  contained  in the combined
Prospectus  dated April 30, 1997, as amended  and/or  supplemented  from time to
time (the  "Prospectus"),  of the  Standish  Equity Fund  ("Equity  Fund"),  the
Standish Small Capitalization Equity Fund ("Small Cap Fund"), the Standish Small
Capitalization   Equity  Fund  II  ("Small  Cap  II  Fund")  and  the   Standish
International  Equity  Fund  ("International  Equity  Fund"),  each  a  separate
investment series of Standish,  Ayer & Wood Investment Trust (the "Trust"). This
Statement  of  Additional  Information  should be read in  conjunction  with the
Prospectus, a copy of which may be obtained without charge by writing or calling
the  Trust's  principal  underwriter,  Standish  Fund  Distributors,  L.P.  (the
"Principal Underwriter"), at the address and phone number set forth above.

         THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS AND IS
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS ONLY IF PRECEDED OR
ACCOMPANIED BY AN EFFECTIVE PROSPECTUS.


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


                                    CONTENTS


Investment Objective and Policies....................................1
Investment Restrictions.............................................11
Calculation of Performance Data.....................................16
Management .........................................................19
Redemption of Shares................................................30
Portfolio Transactions..............................................31
Brokerage Commissions...............................................32
Determination of Net Asset Value....................................32


The Funds and Their Shares..........................................33
The Portfolio and its Investors.....................................34
Taxation............................................................34
Additional Information..............................................38
Experts and Financial Statements....................................38




<PAGE>



INVESTMENT OBJECTIVE AND POLICIES

     The  Prospectus  describes the  investment  objectives and policies of each
Fund.  The  following  discussion  supplements  the  description  of the  Funds'
investment policies in the Prospectus.

     The Equity Fund invests all of its investible assets in the Standish Equity
Portfolio (the "Equity Portfolio"). The Small Cap Equity Fund invests all of its
investible  assets in the Standish Small  Capitalization  Equity  Portfolio (the
"Small  Cap  Portfolio").  The  Small  Cap  Equity  Fund II  invests  all of its
investible assets in the Standish Small Capitalization  Equity Portfolio II (the
"Small Cap II Portfolio").  These three Funds are sometimes  referred to in this
Statement of Additional Information as Standish Feeder Funds.

     Each Portfolio is a series of the Standish,  Ayer and Wood Master Portfolio
(the "Portfolio  Trust"), an open-end  management  investment company,  and each
Portfolio  has  the  same   investment   objective  and   restrictions   as  its
corresponding Fund. Standish, Ayer and Wood, Inc. ("Standish") is the investment
adviser to the  Portfolios.  Standish  International  Management  Company,  L.P.
("SIMCO") is the  investment  adviser to the  International  Equity  Fund.  Both
Standish  and SIMCO  are  sometimes  referred  to  herein  as the  "Adviser"  or
collectively as the "Advisers".

     The Prospectus  describes the investment  objective of the Standish  Feeder
Funds and the  Portfolios  and  summarizes  the  investment  policies  they will
follow.  Since the  investment  characteristics  of the  Standish  Feeder  Funds
correspond  directly  to those of their  respective  Portfolios,  the  following
discusses the various investment techniques employed by the Portfolios.  See the
Prospectus for a more complete  description of each Fund's and each  Portfolio's
investment objective, policies and restrictions.  For purposes of the discussion
in this section of this Statement of Additional Information, the use of the term
"Fund"  or  "Funds"  refers  to each of the  Equity  Portfolio,  the  Small  Cap
Portfolio,  the Small Cap II Portfolio and the International Equity Fund, unless
otherwise noted.

Suitability and Risk Factors.  An investor  should not expect,  and the Funds do
not intend, that each Fund will provide an investment program which meets all of
the  requirements  of that  investor.  The  companies in which the Small Cap and
Small Cap II Portfolios invest generally  reinvest their earnings,  and dividend
income  should not be  expected.  Also,  notwithstanding  the Funds'  ability to
spread risk by holding securities of a number of companies,  shareholders should
be able  and be  prepared  to bear  the  risk of  investment  losses  which  may
accompany the investments contemplated by each Fund.

Common  Stocks.  The common stocks of small growth  companies in which the Small
Cap Portfolio invests typically have market  capitalizations up to $700 million.
The common stocks of the  companies in which the Small Cap II Portfolio  invests
typically  have  market  capitalizations  up to $1 billion.  Morningstar  Mutual
Funds,  a leading  mutual fund  monitoring  service,  includes in the small- cap
category all funds with median portfolio market capitalizations of less than $ 1
billion.  Their  investments are expected to emphasize  companies  involved with
value added products or services in expanding industries. At times, particularly
when Standish  believes that the securities of small  companies are  overvalued,
their  portfolios  may include  securities  of larger,  more  mature  companies,
provided that the value of the securities of such larger,  more mature companies
shall not  exceed 20% of each  Portfolio's  net  assets.  Both  Portfolios  will
attempt to reduce risk by diversifying  their investments  within the investment
policies set forth in the Prospectus  and will invest in publicly  traded equity
securities  and,  excluding  equity  securities  received  as  distributions  on
portfolio  securities,  will not  normally  hold  equity  securities  which  are
restricted  as to  disposition  under federal  securities  laws or are otherwise
illiquid or not readily marketable.

Foreign  Securities.  Foreign  securities  may be purchased  and sold on foreign
stock exchanges or in over-the-counter markets (but persons

                                                        -1-

<PAGE>



affiliated  with a Fund will not act as principal in such  purchases and sales).
Foreign  stock  markets are  generally not as developed or efficient as those in
the United States. While growing in volume, they usually have substantially less
volume  than  the New  York  Stock  Exchange,  and  securities  of some  foreign
companies are less liquid and more volatile than securities of comparable United
States  companies.  Fixed  commissions on foreign stock  exchanges are generally
higher than  negotiated  commissions on United States  exchanges,  although each
Fund will  endeavor to achieve the most  favorable  net results on its portfolio
transactions.  There is generally less government  supervision and regulation of
stock exchanges, brokers and listed companies abroad than in the United States.

         The dividends and interest payable on certain foreign securities may be
subject to foreign  withholding  taxes and in some cases capital gains from such
securities  may also be subject to foreign tax,  thus reducing the net amount of
income or gain available for distribution to a Fund's shareholders.

         Investors should  understand that the expense ratio of each Fund may be
higher  than that of  investment  companies  investing  exclusively  in domestic
securities because of the cost of maintaining the custody of foreign securities.

         The  Funds may  invest in  foreign  securities  which  take the form of
sponsored and unsponsored  American  Depository  Receipts and Shares ("ADRs" and
"ADSs"),  Global Depository Receipts and Shares ("GDRs" and "GDSs") and European
Depository  Receipts and Shares ("EDRs" and "EDSs") or other similar instruments
representing securities of foreign issuers (together,  "Depository Receipts" and
"Depository Shares"). ADRs and ADSs represent the right to receive securities of
foreign issuers deposited in a domestic bank or a correspondent  bank. Prices of
ADRs and ADSs are quoted in U.S.  dollars and are traded in the United States on
exchanges or  over-the-counter  and are sponsored and issued by domestic  banks.
EDRs and EDSs and GDRs and GDSs are receipts  evidencing an  arrangement  with a
non-U.S. bank. EDRs and EDSs and GDRs and GDSs are not necessarily quoted in the
same  currency as the  underlying  security.  To the extent that a Fund acquires
Depository  Receipts or Shares  through  banks  which do not have a  contractual
relationship  with the foreign issuer of the security  underlying the Depository
Receipts  or Shares to issue and  service  such  Depository  Receipts  or Shares
(unsponsored   Depository  Receipts  or  Shares),  there  may  be  an  increased
possibility  that the Fund would not  become  aware of and be able to respond to
corporate  actions,  such as stock  splits or  rights  offerings  involving  the
foreign issuer, in a timely manner.  In addition,  certain benefits which may be
associated with the security  underlying the Depository Receipt or Share may not
inure to the benefit of the holder of such Depository Receipt or Share. Further,
the lack of information  may result in  inefficiencies  in the valuation of such
instruments.  Investment in Depository Receipts or Shares does not eliminate all
the risks inherent in investing in securities of non- U.S.  issuers.  The market
value of Depository Receipts or Shares is dependent upon the market value of the
underlying  securities and  fluctuations in the relative value of the currencies
in which the  Depository  Receipt  or Share and the  underlying  securities  are
quoted.  However, by investing in Depository Receipts or Shares, such as ADRs or
ADSs, that are quoted in U.S.  dollars,  a Fund will avoid currency risks during
the settlement period for purchases and sales.

Strategic  Transactions.  Each Fund may, but is not required to, utilize various
other  investment  strategies as described below to seek to hedge various market
risks (such as interest rates,  currency  exchange rates,  and broad or specific
equity market  movements),  or to enhance  potential  gain.  Such strategies are
generally  accepted as part of modern  portfolio  management  and are  regularly
utilized by many mutual funds and other institutional investors.  Techniques and
instruments  used by the  Funds may  change  over  time as new  instruments  and
strategies are developed or regulatory changes occur.


                                                        -2-

<PAGE>



         In the course of pursuing its investment objective, a Fund may purchase
and sell (write)  exchange-listed and  over-the-counter  put and call options on
securities,  equity, indices and other financial instruments;  purchase and sell
financial  futures  contracts and options  thereon;  enter into various interest
rate transactions such as swaps, caps, floors or collars; and enter into various
currency  transactions  such as currency  forward  contracts,  currency  futures
contracts,   currency  swaps  or  options  on  currencies  or  currency  futures
(collectively,  all the above are called  "Strategic  Transactions").  Strategic
Transactions  may be used in an attempt to protect against  possible  changes in
the market value of securities held in or to be purchased for a Fund's portfolio
resulting from  securities  market or currency  exchange rate  fluctuations,  to
protect a Fund's unrealized gains in the value of its portfolio  securities,  to
facilitate the sale of such securities for investment purposes,  or to establish
a position in the derivatives  markets as a temporary  substitute for purchasing
or selling  particular  securities.  In  addition  to the  hedging  transactions
referred to in the preceding sentence,  Strategic  Transactions may also be used
to  enhance  potential  gain in  circumstances  where  hedging  is not  involved
although  each Fund will attempt to limit its net loss exposure  resulting  from
Strategic Transactions entered into for such purposes to not more than 3% of its
net assets at any one time and,  to the extent  necessary,  each Fund will close
out transactions in order to comply with this limitation.  (Transactions such as
writing  covered call options are considered to involve hedging for the purposes
of this  limitation.).  In  calculating  each Fund's net loss exposure from such
Strategic   Transactions,   an  unrealized  gain  from  a  particular  Strategic
Transaction  position would be netted against an unrealized  loss from a related
Strategic Transaction position. For example, if the Adviser believes that a Fund
is underweighted  in cyclical stocks and  overweighted in consumer  stocks,  the
Fund may buy a cyclical  index call option and sell a cyclical  index put option
and sell a consumer index call option and buy a consumer index put option. Under
such circumstances, any unrealized loss in the cyclical position would be netted
against  any  unrealized  gain in the  consumer  position  (and vice  versa) for
purposes of calculating  the Fund's net loss exposure.  The ability of a Fund to
utilize these Strategic  Transactions  successfully will depend on the Adviser's
ability to predict  pertinent market  movements,  which cannot be assured.  Each
Fund will comply with applicable regulatory requirements when implementing these
strategies,  techniques and instruments. A Fund's activities involving Strategic
Transactions  may be limited by the requirements of Subchapter M of the Internal
Revenue Code of 1986, as amended (the "Code") for  qualification  as a regulated
investment company

Risks of Strategic  Transactions.  Strategic  Transactions have risks associated
with them  including  possible  default by the other  party to the  transaction,
illiquidity and, to the extent the Adviser's view as to certain market movements
is incorrect,  the risk that the use of such Strategic Transactions could result
in losses  greater  than if they had not been used.  The writing of put and call
options  may  result  in  losses  to  a  Fund,   force  the  purchase  or  sale,
respectively,  of portfolio securities at inopportune times or for prices higher
than (in the case of purchases due to the exercise of put options) or lower than
(in the  case of sales  due to the  exercise  of call  options)  current  market
values,  limit the amount of  appreciation a Fund can realize on its investments
or cause a Fund to hold a security it might  otherwise sell. The use of currency
transactions  can result in a Fund  incurring  losses as a result of a number of
factors   including  the   imposition  of  exchange   controls,   suspension  of
settlements,  or the inability to deliver or receive a specified  currency.  The
use of  options  and  futures  transactions  entails  certain  other  risks.  In
particular,  the  variable  degree of  correlation  between  price  movements of
futures contracts and price movements in the related  portfolio  position of the
Fund  creates  the  possibility  that losses on the  hedging  instrument  may be
greater than gains in the value of the Fund's  position.  The writing of options
could significantly  increase the Fund's portfolio turnover rate and, therefore,
associated brokerage commissions or spreads. In

                                                        -3-

<PAGE>



addition, futures and options markets may not be liquid in all circumstances and
certain  over-the-counter  options may have no markets.  As a result, in certain
markets,  a Fund might not be able to close out a transaction  without incurring
substantial  losses,  if at  all.  Although  the  use  of  futures  and  options
transactions  for  hedging  should  tend to  minimize  the risk of loss due to a
decline  in the value of the  hedged  position,  at the same  time,  in  certain
circumstances,  they tend to limit any potential gain which might result from an
increase  in value of such  position.  The loss  incurred  by a Fund in  writing
options on  futures  and  entering  into  futures  transactions  is  potentially
unlimited;  however, as described above, each Fund will attempt to limit its net
loss exposure resulting from Strategic Transactions entered into for non-hedging
purposes to not more than 3% of its net assets at any one time.  Futures markets
are highly  volatile  and the use of futures may increase  the  volatility  of a
Fund's net asset value. Finally,  entering into futures contracts would create a
greater ongoing  potential  financial risk than would purchases of options where
the  exposure is limited to the cost of the initial  premium.  Losses  resulting
from the use of Strategic  Transactions would reduce net asset value and the net
result may be less  favorable  than if the Strategic  Transactions  had not been
utilized.


General  Characteristics of Options. Put options and call options typically have
similar structural  characteristics and operational  mechanics regardless of the
underlying  instrument on which they are purchased or sold.  Thus, the following
general  discussion relates to each of the particular types of options discussed
in greater  detail below.  In addition,  many Strategic  Transactions  involving
options require segregation of a Fund's assets in special accounts, as described
below under "Use of Segregated Accounts."

         A put option gives the purchaser of the option,  in  consideration  for
the payment of a premium,  the right to sell,  and the writer the  obligation to
buy (if the option is exercised)  the  underlying  security,  commodity,  index,
currency or other  instrument  at the exercise  price.  For  instance,  a Fund's
purchase of a put option on a security might be designed to protect its holdings
in the underlying instrument (or, in some cases, a similar instrument) against a
substantial  decline  in the  market  value by giving the Fund the right to sell
such instrument at the option exercise  price. A call option,  in  consideration
for the  payment of a premium,  gives the  purchaser  of the option the right to
buy, and the seller the  obligation  to sell (if the option is  exercised),  the
underlying  instrument at the exercise  price. A Fund may purchase a call option
on a security,  futures contract, index, currency or other instrument to seek to
protect the Fund against an increase in the price of the  underlying  instrument
that it  intends to  purchase  in the future by fixing the price at which it may
purchase such instrument.  An American style put or call option may be exercised
at any time during the option  period while a European  style put or call option
may be exercised  only upon  expiration or during a fixed period prior  thereto.
Each Fund is  authorized  to  purchase  and sell  exchange  listed  options  and
over-the counter options ("OTC options").  Exchange listed options are issued by
a regulated intermediary such as the Options Clearing Corporation ("OCC"), which
guarantees the  performance  of the  obligations of the parties to such options.
The discussion below uses the OCC as an example, but is also applicable to other
financial intermediaries.

         With certain  exceptions,  exchange listed options  generally settle by
physical delivery of the underlying security or currency, although in the future
cash settlement may become available.  Index options and Eurodollar  instruments
are  cash  settled  for  the  net  amount,  if  any,  by  which  the  option  is
"in-the-money"  (i.e., where the value of the underlying  instrument exceeds, in
the case of a call  option,  or is less than,  in the case of a put option,  the
exercise  price of the option) at the time the option is exercised.  Frequently,
rather than taking or making delivery of the underlying  instrument  through the
process of  exercising  the option,  listed  options are closed by entering into
offsetting  purchase or sale transactions that do not result in ownership of the
new option.


                                                        -4-

<PAGE>



         A Fund's  ability to close out its position as a purchaser or seller of
an exchange listed put or call option is dependent,  in part, upon the liquidity
of the option  market.  There is no assurance  that a liquid option market on an
exchange will exist.  In the event that the relevant  market for an option on an
exchange ceases to exist,  outstanding  options on that exchange would generally
continue to be exercisable in accordance with their terms.

         The hours of trading for listed options may not coincide with the hours
during which the underlying financial instruments are traded. To the extent that
the  option  markets  close  before the  markets  for the  underlying  financial
instruments,  significant  price  and  rate  movements  can  take  place  in the
underlying markets that cannot be reflected in the option markets.

         OTC options are purchased from or sold to securities dealers, financial
institutions or other parties  ("Counterparties")  through direct agreement with
the Counterparty.  In contrast to exchange listed options,  which generally have
standardized  terms and performance  mechanics,  all the terms of an OTC option,
including such terms as method of settlement,  term,  exercise  price,  premium,
guarantees  and security,  are set by  negotiation  of the parties.  A Fund will
generally  sell  (write) OTC options  that are subject to a buy- back  provision
permitting the Fund to require the  Counterparty  to sell the option back to the
Fund at a formula price within seven days. OTC options  purchased by a Fund, and
portfolio  securities  covering the amount of a Fund's obligation pursuant to an
OTC option sold by it (the cost of the sell-back plus the  in-the-money  amount,
if any), are subject to each Fund's restriction on illiquid  securities,  unless
determined to be liquid in accordance with  procedures  adopted by the Boards of
Trustees.  For  OTC  options  written  with  "primary  dealers"  pursuant  to an
agreement  requiring a closing  purchase  transaction  at a formula  price,  the
amount which is  considered  to be illiquid may be  calculated by reference to a
formula price.  Each Fund expects  generally to enter into OTC options that have
cash settlement provisions, although it is not required to do so.
         Unless the  parties  provide  for it,  there is no central  clearing or
guaranty function in an OTC option.  As a result,  if the Counterparty  fails to
make delivery of the security,  currency or other  instrument  underlying an OTC
option  it has  entered  into  with a Fund or  fails  to make a cash  settlement
payment due in accordance with the terms of that option,  the Fund will lose any
premium  it paid  for the  option  as well  as any  anticipated  benefit  of the
transaction.  Accordingly,  the Adviser must assess the creditworthiness of each
such Counterparty or any guarantor or credit  enhancement of the  Counterparty's
credit to  determine  the  likelihood  that the terms of the OTC option  will be
satisfied.  A Fund  will  engage  in OTC  option  transactions  only  with  U.S.
Government securities dealers recognized by the Federal Reserve Bank of New York
as "primary  dealers",  or broker  dealers,  domestic or foreign  banks or other
financial   institutions   which  have   received,   combined  with  any  credit
enhancements,  a long-term debt rating of A from Standard & Poor's Ratings Group
("S&P") or Moody's Investors Service,  Inc.  ("Moody's") or an equivalent rating
from any other nationally recognized  statistical rating organization  ("NRSRO")
or which issue debt that is determined to be of equivalent credit quality by the
Adviser.

         If a Fund sells  (writes) a call  option,  the premium that it receives
may serve as a partial  hedge,  to the extent of the option  premium,  against a
decrease  in the  value  of the  underlying  securities  or  instruments  in its
portfolio or will increase the Fund's income.  The sale (writing) of put options
can also provide income.

         Each Fund may purchase  and sell  (write)  call options on  securities,
equity securities (including convertible  securities) and Eurodollar instruments
that  are  traded  on  U.S.  and  foreign   securities   exchanges  and  in  the
over-the-counter  markets,  and on securities  indices,  currencies  and futures
contracts.  All calls sold by a Fund must be "covered"  (i.e., the Fund must own
the securities or futures  contract  subject to the call) or must meet the asset
segregation requirements described below as long as the call is outstanding.  In
addition,

                                                        -5-

<PAGE>



each Fund may cover a written  call  option or put  option by  entering  into an
offsetting  forward  contract  and/or by purchasing an offsetting  option or any
other option which,  by virtue of its exercise  price or otherwise,  reduces the
Fund's net exposure on its written  option  position.  Even though the Fund will
receive the option premium to help offset any loss, the Fund may incur a loss if
the exercise  price is below the market  price for the  security  subject to the
call at the time of exercise. A call sold by a Fund also exposes the Fund during
the term of the option to possible loss of opportunity  to realize  appreciation
in the market price of the underlying security or instrument and may require the
Fund to hold a security or instrument which it might otherwise have sold.
         Each Fund may  purchase  and sell  (write)  put  options on  securities
including equity securities  (including  convertible  securities) and Eurodollar
instruments (whether or not it holds the above securities in its portfolio), and
on securities  indices,  currencies and futures contracts.  A Fund will not sell
put  options  if,  as a  result,  more than 50% of the  Fund's  assets  would be
required to be  segregated  to cover its  potential  obligations  under such put
options other than those with respect to futures and options thereon. In selling
put options,  there is a risk that a Fund may be required to buy the  underlying
security at a price above the market price.

Options on Securities  Indices and Other Financial  Indices.  Each Fund may also
purchase and sell (write) call and put options on  securities  indices and other
financial indices. Options on securities indices and other financial indices are
similar to options on a security or other  instrument  except that,  rather than
settling by physical delivery of the underlying instrument,  they settle by cash
settlement.  For  example,  an option on an index  gives the holder the right to
receive,  upon exercise of the option, an amount of cash if the closing level of
the index upon which the option is based  exceeds,  in the case of a call, or is
less than, in the case of a put, the exercise price of the option (except if, in
the case of an OTC option, physical delivery is specified).  This amount of cash
is equal to the  differential  between  the  closing  price of the index and the
exercise  price of the option,  which also may be multiplied by a formula value.
The seller of the option is obligated,  in return for the premium  received,  to
make  delivery of this amount  upon  exercise of the option.  In addition to the
methods  described above, each Fund may cover call options on a securities index
by owning  securities whose price changes are expected to be similar to those of
the underlying  index,  or by having an absolute and immediate  right to acquire
such securities  without  additional cash  consideration (or for additional cash
consideration  held in a segregated account by its custodian) upon conversion or
exchange of other securities in its portfolio.

General  Characteristics of Futures.  Each Fund may enter into financial futures
contracts or purchase or sell put and call options on such futures.  Futures are
generally bought and sold on the commodities exchanges where they are listed and
involve payment of initial and variation  margin as described below. All futures
contracts entered into by a Fund are traded on U.S. exchanges or boards of trade
that are licensed and  regulated by the  Commodity  Futures  Trading  Commission
("CFTC") or on certain foreign exchanges.  The sale of futures contracts creates
a firm  obligation  by a Fund,  as seller,  to deliver to the buyer the specific
type of financial  instrument  called for in the  contract at a specific  future
time for a specified  price (or,  with respect to index  futures and  Eurodollar
instruments,  the net cash amount).  The purchase of futures contracts creates a
corresponding  obligation  by a Fund,  as  purchaser  to  purchase  a  financial
instrument  at a specific  time and price.  Options  on  futures  contracts  are
similar to options on  securities  except  that an option on a futures  contract
gives  the  purchaser  the  right in  return  for the  premium  paid to assume a
position in a futures contract and obligates the seller to deliver such position
upon exercise of the option.

         Each Fund's use of  financial  futures and options  thereon will in all
cases be consistent with applicable  regulatory  requirements  and in particular
the regulations of the CFTC relating to exclusions from

                                                        -6-

<PAGE>



regulation as a commodity pool operator.  Those  regulations  currently  provide
that a Fund may use  commodity  futures and option  positions  (i) for bona fide
hedging  purposes without regard to the percentage of assets committed to margin
and option  premiums,  or (ii) for other  purposes  permitted by the CFTC to the
extent  that the  aggregate  initial  margin and  option  premiums  required  to
establish such  non-hedging  positions (net of the amount the positions were "in
the money" at the time of  purchase)  do not exceed 5% of the net asset value of
the Fund,  after  taking  into  account  unrealized  profits  and losses on such
positions.  Typically,  maintaining  a futures  contract  or  selling  an option
thereon  requires  a Fund to deposit  with its  custodian  for the  benefit of a
futures commission  merchant,  or directly with the futures commission merchant,
as security  for its  obligations  an amount of cash or other  specified  assets
(initial  margin)  which  initially is typically 1% to 10% of the face amount of
the  contract  (but may be higher  in some  circumstances).  Additional  cash or
assets  (variation  margin) may be required to be  deposited  directly  with the
futures  commission  merchant  thereafter  on a daily  basis as the value of the
contract  fluctuates.  The purchase of an option on financial  futures  involves
payment of a premium for the option  without any further  obligation on the part
of the Fund.  If a Fund  exercises  an option on a futures  contract  it will be
obligated to post initial margin (and potential subsequent variation margin) for
the  resulting  futures  position  just as it would  for any  position.  Futures
contracts  and  options  thereon  are  generally  settled  by  entering  into an
offsetting  transaction  but there can be no assurance  that the position can be
offset prior to  settlement  at an  advantageous  price,  nor that delivery will
occur.  The  segregation  requirements  with  respect to futures  contracts  and
options thereon are described below.

Currency  Transactions.  Each Fund may  engage  in  currency  transactions  with
Counterparties  in order  to seek to  hedge  the  value  of  portfolio  holdings
denominated in particular  currencies against  fluctuations in relative value or
to enhance potential gain.  Currency  transactions  include currency  contracts,
exchange listed currency futures, exchange listed and OTC options on currencies,
and currency swaps. A forward currency contract involves a privately  negotiated
obligation  to purchase or sell (with  delivery  generally  required) a specific
currency at a future  date,  which may be any fixed number of days from the date
of the contract  agreed upon by the  parties,  at a price set at the time of the
contract.  A currency  swap is an agreement to exchange  cash flows based on the
notional  (agreed-upon)  difference  among two or more  currencies  and operates
similarly to an interest rate swap,  which is described  below. A Fund may enter
into  over-the-counter  currency  transactions  with  Counterparties  which have
received, combined with any credit enhancements, a long term debt rating of A by
S&P or Moody's,  respectively, or that have an equivalent rating from a NRSRO or
(except for OTC currency  options)  whose  obligations  are  determined to be of
equivalent credit quality by the Adviser.

         Each  Fund's  transactions  in  forward  currency  contracts  and other
currency  transactions  such as futures,  options,  options on futures and swaps
will generally be limited to hedging  involving either specific  transactions or
portfolio  positions.  See,  "Strategic  Transactions."  Transaction  hedging is
entering  into a  currency  transaction  with  respect  to  specific  assets  or
liabilities  of a Fund,  which  will  generally  arise  in  connection  with the
purchase or sale of its portfolio securities or the receipt of income therefrom.
Position  hedging  is  entering  into a  currency  transaction  with  respect to
portfolio security positions denominated or generally quoted in that currency.

         A Fund will not enter into a transaction to hedge currency  exposure to
an extent greater,  after netting all transactions  intended wholly or partially
to offset other  transactions,  than the aggregate  market value (at the time of
entering into the  transaction) of the securities held in its portfolio that are
denominated or generally quoted in or currently  convertible into such currency,
other than with respect to proxy hedging as described below.


                                                        -7-

<PAGE>



         Each Fund may also cross-hedge currencies by entering into transactions
to purchase or sell one or more currencies that are expected to decline in value
in  relation  to other  currencies  to which  the Fund has or in which  the Fund
expects  to have  portfolio  exposure.  For  example,  a Fund  may hold a French
security and the Adviser may believe that French francs will deteriorate against
German  marks.  The Fund would sell French francs to reduce its exposure to that
currency and buy German marks.  This strategy would be a hedge against a decline
in the value of French francs,  although it would expose the Fund to declines in
the value of the German mark relative to the U.S. dollar.

         To seek to reduce the effect of currency  fluctuations  on the value of
existing or anticipated holdings of portfolio securities, a Fund may also engage
in proxy  hedging.  Proxy  hedging  is often used when the  currency  to which a
Fund's  portfolio is exposed is difficult to hedge or to hedge  against the U.S.
dollar.  Proxy  hedging  entails  entering  into a  forward  contract  to sell a
currency  whose  changes  in value are  generally  considered  to be linked to a
currency or currencies in which certain of a Fund's portfolio  securities are or
are  expected  to be  denominated,  and to buy U.S.  dollars.  The amount of the
contract would not exceed the value of the portfolio  securities  denominated in
linked  currencies.  For  example,  if the Adviser  considers  that the Austrian
schilling is linked to the German Deutsche mark (the "D-mark"),  and a portfolio
contains securities  denominated in schillings and the Adviser believes that the
value of schillings will decline against the U.S. dollar,  the Adviser may enter
into a contract to sell D- marks and buy dollars. Proxy hedging involves some of
the  same  risks  and   considerations   as  other   transactions  with  similar
instruments.  Currency  transactions  can  result  in  losses  to a Fund  if the
currency being hedged  fluctuates in value to a degree or in a direction that is
not anticipated.  Further,  there is the risk that the perceived linkage between
various  currencies  may  not be  present  or  may  not be  present  during  the
particular  time that the Fund is  engaging in proxy  hedging.  If a Fund enters
into a  currency  hedging  transaction,  the Fund  will  comply  with the  asset
segregation requirements described below.

Risks of  Currency  Transactions.  Currency  transactions  are  subject to risks
different from those of other portfolio  transactions.  Because currency control
is of great  importance  to the  issuing  governments  and  influences  economic
planning and policy, purchases and sales of currency and related instruments can
be  negatively  affected  by  government  exchange  controls,   blockages,   and
manipulations or exchange restrictions imposed by governments.  These can result
in losses to a Fund if it is unable to deliver or receive  currency  or funds in
settlement of obligations  and could also cause hedges it has entered into to be
rendered  useless,  resulting  in full  currency  exposure as well as  incurring
transaction  costs.  Buyers and sellers of  currency  futures are subject to the
same risks that apply to the use of futures generally.  Further, settlement of a
currency  futures  contract for the purchase of most  currencies must occur at a
bank  based in the  issuing  nation.  Trading  options  on  currency  futures is
relatively  new,  and the ability to establish  and close out  positions on such
options is subject to the maintenance of a liquid market which may not always be
available.  Currency  exchange rates may fluctuate based on factors extrinsic to
that country's economy.

Combined Transactions. Each Fund may enter into multiple transactions, including
multiple options transactions,  multiple futures transactions, multiple currency
transactions  (including forward currency  contracts) and multiple interest rate
transactions, structured notes and any combination of futures, options, currency
and interest rate transactions ("component  transactions"),  instead of a single
Strategic  Transaction,  as part of a single or combined  strategy  when, in the
opinion of the  Adviser,  it is in the best  interests  of each Fund to do so. A
combined  transaction  will usually contain elements of risk that are present in
each of its component transactions.  Although combined transactions are normally
entered into based on the Adviser's  judgment that the combined  strategies will
reduce risk or

                                                        -8-

<PAGE>



otherwise more effectively achieve the desired portfolio  management goal, it is
possible  that the  combination  will  instead  increase  such  risks or  hinder
achievement of the portfolio management objective.

Swaps,  Caps,  Floors and Collars.  Among the Strategic  Transactions into which
each Fund may enter are interest rate, currency and index swaps and the purchase
or sale of related  caps,  floors and  collars.  Each Fund expects to enter into
these transactions  primarily for hedging purposes,  including,  but not limited
to,  preserving a return or spread on a particular  investment or portion of its
portfolio,  protecting against currency  fluctuations,  or protecting against an
increase in the price of  securities a Fund  anticipates  purchasing  at a later
date. Swaps, caps, floors and collars may also be used to enhance potential gain
in  circumstances  where hedging is not involved  although,  as described above,
each Fund will  attempt to limit its net loss  exposure  resulting  from  swaps,
caps, floors and collars and other Strategic  Transactions entered into for such
purposes to not more than 3% of its net assets at any one time.  A Fund will not
sell  interest  rate caps or floors  where it does not own  securities  or other
instruments  providing  the  income  stream  the Fund may be  obligated  to pay.
Interest rate swaps involve the exchange by the Fund with another party of their
respective commitments to pay or receive interest, e.g., an exchange of floating
rate  payments  for fixed rate  payments  with  respect to a notional  amount of
principal.  A currency swap is an agreement to exchange cash flows on a notional
amount of two or more currencies based on the relative value  differential among
them and an index swap is an agreement  to swap cash flows on a notional  amount
based on changes in the values of the reference  indices.  The purchase of a cap
entitles the purchaser to receive  payments on a notional  principal amount from
the party  selling  such cap to the  extent  that a  specified  index  exceeds a
predetermined  interest  rate or amount.  The  purchase of a floor  entitles the
purchaser  to receive  payments  on a notional  principal  amount from the party
selling  such  floor  to the  extent  that  a  specified  index  falls  below  a
predetermined  interest rate or amount. A collar is a combination of a cap and a
floor that  preserves a certain rate of return within a  predetermined  range of
interest rates or values.

         A Fund will  usually  enter into swaps on a net  basis,  i.e.,  the two
payment streams are netted out in a cash settlement on the payment date or dates
specified in the instrument,  with the Fund receiving or paying, as the case may
be,  only the net  amount of the two  payments.  A Fund will not enter  into any
swap, cap, floor or collar transaction unless, at the time of entering into such
transaction, the unsecured long-term debt of the Counterparty, combined with any
credit enhancements,  is rated at least A by S&P or Moody's or has an equivalent
rating from an NRSRO or which issue debt that is  determined to be of equivalent
credit quality by the Adviser.  If there is a default by the  Counterparty,  the
Fund may have  contractual  remedies  pursuant to the agreements  related to the
transaction.  The swap  market has grown  substantially  in recent  years with a
large number of banks and investment banking firms acting both as principals and
as agents  utilizing  standardized  swap  documentation.  As a result,  the swap
market has become  relatively  liquid.  Caps, floors and collars are more recent
innovations  for  which  standardized  documentation  has  not  yet  been  fully
developed.  Swaps, caps, floors and collars are considered illiquid for purposes
of each Fund's policy regarding  illiquid  securities,  unless it is determined,
based upon continuing  review of the trading markets for the specific  security,
that such  security  is  liquid.  The  Boards of  Trustees  of the Trust and the
Portfolio  Trust have adopted  guidelines and delegated to the Adviser the daily
function of determining and monitoring the liquidity of swaps,  caps, floors and
collars. The Boards of Trustees,  however,  retain oversight focusing on factors
such as valuation,  liquidity and availability of information and are ultimately
responsible  for such  determinations.  The staff of the SEC currently takes the
position that swaps,  caps, floors and collars are illiquid,  and are subject to
each Fund's limitation on investing in illiquid securities.

Eurodollar Contracts. Each Fund may make investments in Eurodollar contracts.

                                                        -9-

<PAGE>



Eurodollar  contracts are U.S.  dollar-denominated  futures contracts or options
thereon  which are  linked  to the  London  Interbank  Offered  Rate  ("LIBOR"),
although  foreign  currency-denominated  instruments  are available from time to
time.  Eurodollar futures contracts enable purchasers to obtain a fixed rate for
the lending of funds and sellers to obtain a fixed rate for  borrowings.  A Fund
might use  Eurodollar  futures  contracts  and options  thereon to hedge against
changes in LIBOR, to which many interest rate swaps and fixed income instruments
are linked.

Risks of  Strategic  Transactions  Outside  the United  States.  When  conducted
outside  the United  States,  Strategic  Transactions  may not be  regulated  as
rigorously  as in the United  States,  may not involve a clearing  mechanism and
related  guarantees,  and  are  subject  to the  risk  of  governmental  actions
affecting trading in, or the prices of, foreign securities, currencies and other
instruments.  The value of such positions  also could be adversely  affected by:
(i)  lesser  availability  than in the  United  States  of data on which to make
trading  decisions,  (ii) delays in a Fund's ability to act upon economic events
occurring in foreign  markets  during  non-business  hours in the United States,
(iii) the imposition of different  exercise and settlement  terms and procedures
and margin requirements than in the United States, (iv) lower trading volume and
liquidity, and (v) other complex foreign political,  legal and economic factors.
At the same time, Strategic Transactions may offer advantages such as trading in
instruments  that are not  currently  traded in the United  States or  arbitrage
possibilities not available in the United States.

Use of Segregated Accounts.  Each Fund will hold securities or other instruments
whose  values  are  expected  to offset  its  obligations  under  the  Strategic
Transactions.   A  Fund  will  cover  Strategic   Transactions  as  required  by
interpretive  positions  of the  SEC.  A Fund  will  not  enter  into  Strategic
Transactions  that expose the Fund to an  obligation  to another party unless it
owns either (i) an offsetting  position in securities or other options,  futures
contracts or other  instruments or (ii) cash,  receivables or liquid  securities
with a value sufficient to cover its potential  obligations.  A Fund may have to
comply with any applicable regulatory  requirements for Strategic  Transactions,
and if required,  will set aside cash and other  assets in a segregated  account
with its  custodian  bank in the amount  prescribed.  In that  case,  the Funds'
custodian  would  maintain  the value of such  segregated  account  equal to the
prescribed  amount by  adding or  removing  additional  cash or other  assets to
account for fluctuations in the value of the account and the Fund's  obligations
on the underlying  Strategic  Transactions.  Assets held in a segregated account
would not be sold while the Strategic  Transaction is  outstanding,  unless they
are replaced  with similar  assets.  As a result,  there is a  possibility  that
segregation  of a large  percentage  of a Fund's  assets could impede  portfolio
management or the Fund's  ability to meet  redemption  requests or other current
obligations.

Money Market Instruments and Repurchase  Agreements.  When the Adviser considers
investments  in equity  securities  to present  excessive  risks and to maintain
liquidity for  redemptions,  each Fund may invest all or a portion of its assets
in money market instruments or short-term interest-bearing  securities. They may
also invest uncommitted cash in such instruments and securities.

     Money market  instruments  include short-term U.S.  government  securities,
U.S. and foreign  commercial paper  (promissory  notes issued by corporations to
finance  their short term credit  needs),  negotiable  certificates  of deposit,
nonnegotiable   fixed  time  deposits,   bankers'   acceptances  and  repurchase
agreements.

     U.S. government  securities include securities which are direct obligations
of the U.S. government backed by the full faith and credit of the United States,
and securities issued by agencies and  instrumentalities of the U.S. government,
which may be guaranteed by the U.S.  Treasury or supported by the issuer's right
to borrow from the Treasury or may be backed by the credit of the federal agency
or instrumentality itself. Agencies and instrumentalities of the U.S. government

                                                       -10-

<PAGE>



include,  but are not limited to,  Federal  Land Banks,  the Federal Farm Credit
Bank,  the Central Bank for  Cooperatives,  Federal  Intermediate  Credit Banks,
Federal Home Loan Banks and the Federal National Mortgage Association.

         A  repurchase  agreement is an  agreement  under which a Fund  acquires
money  market  instruments  (generally  U.S.  government  securities,   bankers'
acceptances or certificates of deposit) from a commercial bank,
broker or dealer,  subject to resale to the seller at an  agreed-upon  price and
date  (normally the next business day). The resale price reflects an agreed-upon
interest rate effective for the period the instruments are held by a Fund and is
unrelated to the interest rate on the instruments.  The instruments  acquired by
the Funds  (including  accrued  interest) must have an aggregate market value in
excess of the resale price and will be held by the Funds'  custodian  bank until
they are repurchased.  The Trustees will monitor the standards which the Adviser
will  use in  reviewing  the  creditworthiness  of  any  party  to a  repurchase
agreement with the Funds.

         The use of repurchase  agreements  involves certain risks. For example,
if the seller defaults on its obligation to repurchase the instruments  acquired
by a Fund at a time when their market value has  declined,  the Fund may incur a
loss.  If  the  seller   becomes   insolvent  or  subject  to   liquidation   or
reorganization  under  bankruptcy or other laws, a court may determine  that the
instruments  acquired  by a Fund  are  collateral  for a loan  by the  Fund  and
therefore  are  subject to sale by the  trustee in  bankruptcy.  Finally,  it is
possible  that a Fund  may not be  able  to  substantiate  its  interest  in the
instruments  it acquires.  While the  Trustees  acknowledge  these risks,  it is
expected  that  they  can  be  controlled  through  careful   documentation  and
monitoring.

Short-Term Debt Securities.  For defensive or temporary purposes,  each Fund may
invest  in   investment   grade  money   market   instruments   and   short-term
interest-bearing  securities.  Such securities may be used to invest uncommitted
cash balances, to maintain liquidity to meet shareholder redemptions, or to take
a defensive position against potential stock market declines.  These investments
will include U.S. Government obligations and obligations issued or guaranteed by
any U.S.  Government  agencies or  instrumentalities,  instruments  of U.S.  and
foreign banks (including negotiable certificates of deposit, nonnegotiable fixed
time deposits and bankers' acceptances), repurchase agreements, prime commercial
paper of U.S. and foreign  companies,  and debt  securities  that make  periodic
interest payments at variable or floating rates.

         Yields  on debt  securities  depend on a variety  of  factors,  such as
general  conditions  in the money and bond markets,  and the size,  maturity and
rating of a particular  issue.  Debt securities  with longer  maturities tend to
produce  higher yields and are generally  subject to greater  potential  capital
appreciation and depreciation. The market prices of debt securities usually vary
depending  upon  available  yields,  rising  when  interest  rates  decline  and
declining when interest rates rise.

Portfolio  Turnover.  Each Fund places no restrictions on portfolio turnover and
it may sell any portfolio  security  without regard to the period of time it has
been held,  except as may be necessary to enable the Fund to maintain its status
as a regulated  investment  company under the Internal  Revenue Code. A Fund may
therefore  generally  change its  investments at any time in accordance with the
Adviser's appraisal of factors affecting any particular issuer or market, or the
economy in general.

                             INVESTMENT RESTRICTIONS

         The Funds and the  Portfolios  have adopted the  following  fundamental
policies.  Each Fund's and  Portfolio's  fundamental  policies cannot be changed
unless the change is approved by a "vote of the outstanding  voting  securities"
of the Fund or the  Portfolio,  as the case may be,  which phrase as used herein
means the lesser of (i) 67% or more of the voting  securities of the Fund or the
Portfolio  present  at a  meeting,  if  the  holders  of  more  than  50% of the
outstanding voting securities of the Fund or the Portfolio are present or

                                                       -11-

<PAGE>



represented by proxy, or (ii) more than 50% of the outstanding voting securities
of the Fund or the Portfolio.

Standish Equity Fund and Equity Portfolio

         As a matter of fundamental policy, the Equity Portfolio (Fund) may not:

1.       Invest  more than 25% of the current  value of its total  assets in any
         single industry, provided that this restriction shall not apply to U.S.
         government securities.

2.       Underwrite the securities of other issuers,  except to the extent that,
         in  connection  with  the  disposition  of  portfolio  securities,  the
         Portfolio  (Fund)  may  be  deemed  to  be  an  underwriter  under  the
         Securities Act of 1933.

3.       Purchase real estate or real estate mortgage loans.

4.       Purchase  securities on margin  (except that the  Portfolio  (Fund) may
         obtain such short-term credits as may be necessary for the clearance of
         purchases and sales of securities).

5.       Purchase or sell  commodities or commodity  contracts  (except  futures
         contracts and options on such futures  contracts  and foreign  currency
         exchange transactions).

6.       With respect to at least 75% of its total  assets,  invest more than 5%
         in the  securities of any one issuer  (other than the U.S.  Government,
         its  agencies  or  instrumentalities)  or acquire  more than 10% of the
         outstanding voting securities of any issuer.

7.       Issue senior  securities,  borrow money,  enter into reverse repurchase
         agreements or pledge or mortgage its assets,  except that the Portfolio
         (Fund)  may  borrow  from  banks in an amount up to 15% of the  current
         value of its total assets as a temporary  measure for  extraordinary or
         emergency purposes (but not investment purposes), and pledge its assets
         to an extent not  greater  than 15% of the  current  value of its total
         assets to secure such  borrowings;  however,  the Fund may not make any
         additional  investments  while its outstanding  borrowings exceed 5% of
         the current value of its total assets.

8.       Make loans of portfolio  securities,  except that the Portfolio  (Fund)
         may enter into repurchase agreements and except that the Fund may enter
         into repurchase  agreements with respect to 10% of the value of its net
         assets.

         The  following  restrictions  are not  fundamental  policies and may be
changed  by the  Trustees  of  the  Portfolio  Trust  (Trust)  without  investor
approval, in accordance with applicable laws,  regulations or regulatory policy.
The Portfolio (Fund) may not:

a.       Invest in the  securities  of an issuer for the  purpose of  exercising
         control or management, but it may do so where it is deemed advisable to
         protect or enhance the value of an existing investment.

b.       Purchase the securities of any other  investment  company except to the
         extent permitted by the 1940 Act.

c.       Invest  more  than  15% of its  net  assets  in  securities  which  are
         illiquid.

d.       Purchase  additional  securities if the Fund's  borrowings exceed 5% of
         its net assets (this  restriction  is  fundamental  with respect to the
         Fund, but not the Portfolio).

         Notwithstanding  any fundamental or non-fundamental  policy, the Equity
Fund may invest all of its assets  (other than assets which are not  "investment
securities"  (as  defined  in the 1940  Act) or are  excepted  by the SEC) in an
open-end management investment company

                                                       -12-

<PAGE>



with substantially the same investment objective as the Equity Fund.

International Equity Fund

         As a matter of fundamental  policy,  the International  Equity Fund may
not:

1.       With respect to at least 75% of its total  assets,  invest more than 5%
         in the  securities of any one issuer  (other than the U.S.  Government,
         its  agencies  or  instrumentalities)  or acquire  more than 10% of the
         outstanding voting securities of any issuer.

2.       Issue senior securities, borrow money or pledge or mortgage its assets,
         except that the Fund may borrow  from banks as a temporary  measure for
         extraordinary or emergency purposes (but not investment purposes) in an
         amount up to 15% of the current value of its total  assets,  and pledge
         its assets to an extent not greater  than 15% of the  current  value of
         its total assets to secure such borrowings;  however,  the Fund may not
         make any additional investments while its outstanding borrowings exceed
         5% of the current value of its total assets.

3.       Make loans,  except that the Fund may  purchase or hold a portion of an
         issue of publicly  distributed debt instru ments,  purchase  negotiable
         certificates  of  deposit  and  bankers'  acceptances,  and enter  into
         repurchase agreements.

4.       Invest  more than 25% of the current  value of its total  assets in any
         single  industry (not including  obligations of the U.S.  Government or
         its agencies and instrumentalities).

5.       Underwrite the  securities of other issuers,  except to the extent that
         in connection with the disposition of portfolio securities the Fund may
         be deemed to be an underwriter under the Securities Act of 1933.

6.       Purchase real estate or real estate mortgage  loans,  although the Fund
         may purchase  marketable  securities  of  companies  which deal in real
         estate, real estate mortgage loans or interests therein.

7.       Purchase  securities  on margin  (except  that the Fund may obtain such
         short-term  credits as may be necessary  for the clearance of purchases
         and sales of securities).

8.       Purchase or sell  commodities or commodity  contracts,  except that the
         Fund may purchase and sell financial  futures  contracts and options on
         financial  futures  contracts and engage in foreign  currency  exchange
         transactions.

         The  following  restrictions  are not  fundamental  policies and may be
changed  by the  Trustees  without  shareholder  approval,  in  accordance  with
applicable laws, regulations or regulatory policy. The Fund may not:

a.       Invest in the  securities  of an issuer for the  purpose of  exercising
         control or management, but it may do so where it is deemed advisable to
         protect or enhance the value of an existing investment.

b.       Purchase the securities of any other  investment  company except to the
         extent permitted by the 1940 Act.

c.       Invest more than 15% of its assets in securities which are illiquid.

Small Capitalization Equity Fund and Small
Capitalization Equity Portfolio

         As a matter of fundamental  policy,  the Small Cap Portfolio (Fund) may
not:


1.       Invest  more than 25% of the current  value of its total  assets in any
         single industry, provided that this restriction

                                                       -13-

<PAGE>



         shall not apply to U.S. Government securities.
         

2.       Underwrite the securities of other issuers,  except to the extent that,
         in  connection  with  the  disposition  of  portfolio  securities,  the
         Portfolio  (Fund)  may  be  deemed  to  be  an  underwriter  under  the
         Securities Act of 1933.

3.       Purchase real estate or real estate mortgage loans.

4.       Purchase  securities on margin  (except that the  Portfolio  (Fund) may
         obtain such short-term credits as may be necessary for the clearance of
         purchases and sales of securities).

5.       Purchase or sell  commodities  or commodity  contracts  except that the
         Portfolio (Fund) may purchase and sell financial  futures contracts and
         options on financial  futures  contracts and engage in foreign currency
         exchange transactions.

6.       With respect to at least 75% of its total  assets,  invest more than 5%
         in the  securities of any one issuer  (other than the U.S.  Government,
         its  agencies  or  instrumentalities)  or acquire  more than 10% of the
         outstanding voting securities of any issuer.

7.       Issue senior  securities,  borrow money,  enter into reverse repurchase
         agreements or pledge or mortgage its assets,  except that the Portfolio
         (Fund)  may  borrow  from  banks in an amount up to 15% of the  current
         value of its total assets as a temporary  measure for  extraordinary or
         emergency purposes (but not investment purposes), and pledge its assets
         to an extent not  greater  than 15% of the  current  value of its total
         assets to secure such  borrowings;  however,  the Fund may not make any
         additional  investments  while its outstanding  borrowings exceed 5% of
         the current value of its total assets.

8.       Make loans of portfolio  securities,  except that the Portfolio  (Fund)
         may enter into  repurchase  agreements with respect to 10% of the value
         of its net assets.

         The  following  restrictions  are not  fundamental  policies and may be
changed  by the  Trustees  of  the  Portfolio  Trust  (Trust)  without  investor
approval, in accordance with applicable laws,  regulations or regulatory policy.
The Portfolio (Fund) may not:

a.       Invest in the  securities  of an issuer for the  purpose of  exercising
         control or management, but it may do so where it is deemed advisable to
         protect or enhance the value of an existing investment.

b.       Purchase the securities of any other  investment  company except to the
         extent permitted by the 1940 Act.

c.       Invest  more  than  15% of its  net  assets  in  securities  which  are
         illiquid.

d.       Purchase  additional  securities if the Fund's  borrowings exceed 5% of
         its net assets (this  restriction  is  fundamental  with respect to the
         Fund, but not the Portfolio).

         Notwithstanding  any fundamental or  non-fundamental  policy, the Small
Cap  Fund  may  invest  all of its  assets  (other  than  assets  which  are not
"investment securities" (as defined in the 1940 Act) or are excepted by the SEC)
in an  open-end  management  investment  company  with  substantially  the  same
investment objective as the Small Cap Fund.

Small Capitalization Equity Fund II and Small
Capitalization Equity Portfolio II

         As a matter of  fundamental  policy,  the Small Cap Portfolio II (Fund)
may not:

1.       Invest  more than 25% of the current  value of its total  assets in any
         single industry, provided that this restriction shall not apply to U.S.
         Government

                                                       -14-

<PAGE>



         securities  or  mortgage-backed  securities  issued or guaranteed as to
         principal  or  interest  by  the  U.S.  Government,   its  agencies  or
         instrumentalities.

2.       Issue senior  securities.  For purposes of this restriction,  borrowing
         money in accordance with paragraph 3 below,  making loans in accordance
         with paragraph 8 below,  the issuance of shares of beneficial  interest
         in multiple  classes or series,  the  deferral of trustees'  fees,  the
         purchase or sale of options, futures contracts, forward commitments and
         repurchase  agreements  entered into in accordance with the Portfolio's
         (Fund's)  investment  policies  or within the  meaning of  paragraph  6
         below, are not deemed to be senior securities.

3.       Borrow  money,  except in amounts not to exceed 33 1/3% of the value of
         the Portfolio's  (Fund's) total assets  (including the amount borrowed)
         taken at  market  value  (i) from  banks for  temporary  or  short-term
         purposes or for the clearance of transactions,  (ii) in connection with
         the redemption of portfolio shares or to finance failed  settlements of
         portfolio trades without immediately  liquidating  portfolio securities
         or other  assets,  (iii) in order to  fulfill  commitments  or plans to
         purchase  additional  securities  pending the anticipated sale of other
         portfolio  securities or assets and (iv) the Portfolio (Fund) may enter
         into reverse repurchase  agreements and forward roll transactions.  For
         purposes of this  investment  restriction,  investments in short sales,
         futures contracts, options on futures contracts,  securities or indices
         and forward commitments shall not constitute borrowing.

4.       Underwrite the securities of other issuers,  except to the extent that,
         in  connection  with  the  disposition  of  portfolio  securities,  the
         Portfolio  (Fund)  may  be  deemed  to  be  an  underwriter  under  the
         Securities Act of 1933.

5.       Purchase or sell real estate except that the  Portfolio  (Fund) may (i)
         acquire  or  lease  office  space  for  its own  use,  (ii)  invest  in
         securities of issuers that invest in real estate or interests  therein,
         (iii) invest in securities that are secured by real estate or interests
         therein,  (iv) purchase and sell  mortgage-related  securities  and (v)
         hold and sell real estate acquired by the Portfolio  (Fund) as a result
         of the ownership of securities.

6.       Purchase  securities on margin  (except that the  Portfolio  (Fund) may
         obtain such short-term credits as may be necessary for the clearance of
         purchases and sales of securities).

7.       Purchase  or  sell  commodities  or  commodity  contracts,  except  the
         Portfolio   (Fund)  may  purchase  and  sell  options  on   securities,
         securities  indices and  currency,  futures  contracts  on  securities,
         securities  indices and currency and options on such  futures,  forward
         foreign currency exchange contracts,  forward  commitments,  securities
         index put or call warrants and  repurchase  agreements  entered into in
         accordance with the Portfolio's (Fund's) investment policies.

8.       Make loans,  except that the  Portfolio  (Fund) (1) may lend  portfolio
         securities  in  accordance  with the  Portfolio's  (Fund's)  investment
         policies up to 33 1/3% of the  Portfolio's  (Fund's) total assets taken
         at market value, (2) enter into repurchase agreements, and (3) purchase
         all  or  a  portion  of  an  issue  of  debt   securities,   bank  loan
         participation  interests,   bank  certificates  of  deposit,   bankers'
         acceptances,  debentures  or  other  securities,  whether  or  not  the
         purchase is made upon the original issuance of the securities.

9.       With  respect to 75% of its total  assets,  purchase  securities  of an
         issuer (other than the U.S. Government, its agencies, instrumentalities
         or authorities or

                                                       -15-

<PAGE>



         repurchase agreements  collateralized by U.S. Government securities and
         other  investment  companies),  if: (a) such purchase  would cause more
         than 5% of the Portfolio's  (Fund's) total assets taken at market value
         to be invested in the  securities of such issuer;  or (b) such purchase
         would at the time  result  in more than 10% of the  outstanding  voting
         securities of such issuer being held by the Portfolio (Fund).

         For purposes of the  fundamental  investment  restriction (1) regarding
industry concentration,  the adviser generally classifies issuers by industry in
accordance with  classifications  set forth in the Directory of Companies Filing
Annual Reports With The Securities  and Exchange  Commission.  In the absence of
such  classification or if the Adviser determines in good faith based on its own
information that the economic characteristics affecting a particular issuer make
it more  appropriately  considered  to be engaged in a different  industry,  the
Adviser may  classify an issuer  according  to its own  sources.  For  instance,
personal  credit finance  companies and business  credit  finance  companies are
deemed  to  be  separate  industries  and  wholly-owned  finance  companies  are
considered  to be in the  industry  of their  parents  if their  activities  are
primarily related to financing the activities of their parents.

         The  following  restrictions  are not  fundamental  policies and may be
changed by the Trustees of the Portfolio Trust (Trust) without investor approval
in accordance  with  applicable  laws,  regulations  or regulatory  policy.  The
Portfolio (Fund) may not:

a.       Invest in the  securities  of an issuer for the  purpose of  exercising
         control or management, but it may do so where it is deemed advisable to
         protect or enhance the value of an existing investment.

b.       Purchase the securities of any other  investment  company except to the
         extent  permitted  by the 1940 Act.  c. Invest more than 15% of its net
         assets in securities which are illiquid.

d.       Purchase  additional  securities if the Fund's  borrowings exceed 5% of
         the its net assets.

         Notwithstanding  any fundamental or  non-fundamental  policy, the Small
Cap Fund II may  invest  all of its  assets  (other  than  assets  which are not
"investment securities" (as defined in the 1940 Act) or are excepted by the SEC)
in an  open-end  investment  company  with  substantially  the  same  investment
objective as the Fund.

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


         If any percentage restriction described above is adhered to at the time
of investment,  a subsequent  increase or decrease in the  percentage  resulting
from a  change  in the  value  of a  Fund's  or a  Portfolio's  assets  will not
constitute a violation of the restriction.


                        CALCULATION OF PERFORMANCE DATA

         As  indicated  in the  Prospectus,  each Fund  may,  from time to time,
advertise certain total return and yield  information.  The average annual total
return of a Fund for a period is computed by subtracting the net asset value per
share at the  beginning  of the period from the net asset value per share at the
end of the period (after  adjusting for the reinvestment of any income dividends
and capital gain distributions),  and dividing the result by the net asset value
per share at the  beginning of the period.  In  particular,  the Funds'  average
annual total return ("T") is computed by using the  redeemable  value at the end
of a specified  period of time ("ERV") of a hypothetical  initial  investment of
$1,000 ("P") over a period of time ("n") according to the formula P(1+T)n=ERV.


                                                       -16-

<PAGE>




The Funds'  average  annual  total  return for the one-,  five- and ten-year (or
life-of-the-Fund,  if  shorter)  periods  ended  December  31,  1996 and average
annualized yield for the 30-day period ended December 31, 1996 were as follows:
<TABLE>
<CAPTION>


                                                              Average Annual Total Return
                                                --------------------------------------------------

Fund                                                     1-Year              5-Year          10-Year
- ----                                                     ------              ------          -------
<S>                                                      <C>                 <C>             <C>   
Equity Fund                                              26.84%              17.31%          19.84%1
                                                         -----               -----           -----  
Small Capitalization Equity Fund                         17.36%              15.61%          22.28%2
                                                         -----               -----           -----  
Small Capitalization Equity Fund  II                     1.90%3                N/A             N/A
                                                         ----  
International Equity Fund                                 7.44%               4.91%          5.42%4
                                                          ----                ----           ----  
- ---------------------------
1 Equity Fund commenced operations on June 2, 1991.
2 Small Capitalization Equity Fund commenced operations on September 1, 1990.
3 Small Capitalization Equity Fund II commenced operations on December 23, 1996.
4 International Equity Fund commenced operations on December 8, 1988.
</TABLE>

         These performance quotations should not be considered as representative
of any Fund's performance for any specified period in the future.

         In addition to average  annual return  quotations,  the Funds may quote
quarterly and annual  performance on a net (with  management and  administration
fees deducted) and gross basis as follows:

Equity Fund


Quarter/Year               Net          Gross
- ----------------  ------------  -------------
1Q91                       16.30%         16.50%
2Q91                       (2.76)         (2.53)
3Q91                        6.15           6.42
4Q91                       11.09          11.34
1991                       36.36          34.62
1Q92                       (2.77)         (2.52)
2Q92                       (2.63)         (2.38)
3Q92                        4.03           4.28
4Q92                       11.20          10.74
1992                        9.52           9.52
1Q93                        7.71           7.91
2Q93                        2.76           2.96
3Q93                        6.64           6.84
4Q93                        2.34           2.54
1993                       20.79          21.72
1Q94                       (2.30)         (2.13)
2Q94                       (3.14)         (2.96)
3Q94                        3.22           3.40
4Q94                       (1.50)         (1.33)
1994                       (3.78)         (3.10)
1Q95                        8.76           8.93
2Q95                       11.10          11.28
3Q95                        9.56           9.74
4Q95                        3.90           4.09
1995                       37.55          38.46
1Q96                        6.84           6.99
2Q96                        2.69           2.87
3Q96                        4.96           5.17
4Q96                       10.16          10.33
1996                       26.84          27.71



                                                       -17-

<PAGE>



Small Capitalization Equity Fund


Quarter/Year                Net         Gross
- ----------------- ------------- -------------
1Q91                        28.41%        28.68%
2Q91                         2.87          3.12
3Q91                        12.58         12.73
4Q91                        10.74         10.94
1991                        64.71         65.95
1Q92                         3.16          3.38
2Q92                       (12.15)       (11.92)
3Q92                         7.23          7.52
4Q92                        12.91         13.20
1992                         9.74         10.83
1Q93                         0.62          0.84
2Q93                         3.45          3.70
3Q93                        14.45         14.67
4Q93                         7.63          7.83
1993                        28.21         29.30
1Q94                        (3.48)        (3.29)
2Q94                        (4.39)        (4.19)
3Q94                         5.90          6.11
4Q94                        (1.42)        (1.22)
1994                        (3.66)        (2.88)
1Q95                         6.03          6.22
2Q95                         2.55          2.73
3Q95                        16.17         16.36
4Q95                         2.80          2.98
1995                        29.83         30.77

1Q96                         6.60          6.80
2Q96                        10.27         10.47
3Q96                        (2.98)        (2.80)
4Q96                        (2.91)        (3.11)
1996                        17.36         18.24



Small Capitalization Equity  Fund II


Quarter/Year               Net          Gross
- ----------------- ------------  -------------
4Q96              1.90%         1.90%

International Equity Fund


Quarter/Year               Net          Gross
- ----------------- ------------  -------------
1Q89                       (0.75)%        (0.05)%
2Q89                        1.16           1.25
3Q89                       11.97          12.37
4Q89                        5.67           5.70
1989                       18.79          20.20
1Q90                       (0.10)          0.29
2Q90                        5.81           6.21
3Q90                      (18.32)        (17.92)
4Q90                        4.90           5.31
1990                       (9.44)         (7.93)
1Q91                        6.65           6.96
2Q91                       (3.03)         (2.70)
3Q91                        6.77           7.12
4Q91                        1.18           1.64
1991                       11.73          13.31
1Q92                       (5.09)         (4.75)
2Q92                        0.62           1.05
3Q92                       (5.20)         (4.03)
4Q92                       (0.55)         (0.16)
1992                        0.95           0.55
1Q93                        7.23           7.57
2Q93                        3.11           3.48
3Q93                        8.45           8.77
4Q93                       15.32          15.64
1993                       38.27          40.01
1Q94                       (5.87)         (5.57)
2Q94                       (0.06)          0.22
3Q94                        2.84           3.17
4Q94                       (3.87)         (3.59)
1994                       (6.99)         (5.83)
1Q95                       (5.07)         (4.78)
2Q95                        2.57           2.86
3Q95                        2.41           2.68
4Q95                        2.31           2.68
1995                        2.01           3.26
1Q96                        2.38           2.51


                                                       -18-

<PAGE>




2Q96                         4.89           5.02
3Q96                        (1.15)         (1.03)
4Q96                         1.22           1.34
1996                         7.44           7.97


         These performance quotations should not be considered as representative
of a Fund's  performance  for any  specified  period in the future.  Each Fund's
performance  may be compared in sales  literature  to the  performance  of other
mutual funds  having  similar  objectives  or to  standardized  indices or other
measures of investment performance.  In particular,  the Equity Fund may compare
its  performance  to the S&P 500  Index,  which is  generally  considered  to be
representative  of the performance of unmanaged  common stocks that are publicly
traded in the United States securities markets. The Small Cap Fund and Small Cap
II Fund may  compare  their  performances  to the Russell  2000 Index,  which is
generally  considered to be  representative  of unmanaged  small  capitalization
stocks in the United States  markets,  the Russell 2000 Growth  Index,  which is
generally  considered to be  representative of those Russell 2000 companies with
higher  price-to-book  ratios and forecasted  growth, and the S&P 500 Index. The
International  Equity Fund may compare its performance to Morgan Stanley Capital
International Index ("MSCI") and the Europe, Australia, Far East Index ("EAFE").
The EAFE- Index is generally  considered to be representative of the performance
of unmanaged common stocks that are publicly traded in European,  Australian and
Far Eastern securities markets and is based on month-end market  capitalization.
Comparative performance may also be expressed by reference to a ranking prepared
by a mutual fund monitoring service or by one or more newspapers, newsletters or
financial  periodicals.  Performance  comparisons may be useful to investors who
wish to compare a Fund's  past  performance  to that of other  mutual  funds and
investment  products.  Of course,  past performance is not a guarantee of future
results.




                                   MANAGEMENT

Trustees and Officers of the Trust and Portfolio Trust

         The Trustees and executive  officers of the Trust are listed below. The
Trustees of the Portfolio Trust are identical to the Trustees of the Trust.  The
officers of the Portfolio  Trust are Messrs.  Clayson,  Ladd,  Wood,  Hollis and
Martin, and Ms. Banfield, Chase, Herrmann and Kneeland, who hold the same office
with the Portfolio Trust as with the Trust. All executive  officers of the Trust
and the Portfolio  Trust are  affiliates  of Standish,  Ayer & Wood,  Inc.,  the
Portfolio and the Fund's investment adviser.

<TABLE>
<CAPTION>
                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
<S>                                              <C>                                      <C>                                      
*D. Barr Clayson, 7/29/35                         Vice President and Trustee              Vice President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.;
One Financial Center                                                                              Chairman and Director,
Boston, MA 02111                                                                                  Standish International
                                                                                                 Management Company, L.P.
Samuel C. Fleming, 9/30/40                                  Trustee                               Chairman of the Board
c/o Decision Resources, Inc.                                                                   and Chief Executive Officer,
1100 Winter Street                                                                              Decision Resources, Inc.;
Waltham, MA 02154                                                                               through 1989, Senior V.P.
                                                                                                     Arthur D. Little


                                                       -19-

<PAGE>



                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
Benjamin M. Friedman, 8/5/44                                Trustee                                William Joseph Maier
c/o Harvard University                                                                       Professor of Political Economy,
Cambridge, MA 02138                                                                                 Harvard University

John H. Hewitt, 4/11/35                                     Trustee                     Trustee, The Peabody Foundation; Trustee,
P.O. Box 307                                                                                Visiting Nurse Alliance of Vermont
So. Woodstock, VT 05071                                                                             and New Hampshire

*Edward H. Ladd, 1/3/38                           Trustee and Vice President                    Chairman of the Board and
c/o Standish, Ayer & Wood, Inc.                                                             Managing Director, Standish, Ayer &
One Financial Center                                                                              Wood, Inc. since 1990;
Boston, MA 02111                                                                             formerly President of Standish,
                                                                                                     Ayer & Wood, Inc.
                                                                                                       Director of
                                                                                                  Standish International
                                                                                                 Management Company, L.P.
Caleb Loring III, 11/14/43                                  Trustee                          Trustee, Essex Street Associates
c/o Essex Street Associates                                                                 (family investment trust office);
P.O. Box 5600                                                                           Director, Holyoke Mutual Insurance Company
Beverly Farms, MA 01915

*Richard S. Wood, 5/21/54                            President and Trustee                      Vice President, Secretary,
c/o Standish, Ayer & Wood, Inc.                                                                   and Managing Director,
One Financial Center                                                                           Standish, Ayer & Wood, Inc.;
Boston, MA 02111                                                                          Executive Vice President and Director,
                                                                                        Standish International Management Company,
                                                                                                           L.P.
Richard C. Doll, 7/8/48                                 Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                           Vice President and Director,
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
James E. Hollis III, 11/21/48                      Executive Vice President                    Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Anne P. Herrmann, 1/26/56                        Vice President and Secretary                   Mutual Fund Administrator,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Paul G. Martins, 3/10/56                         Vice President and Treasurer          Vice President, Standish, Ayer & Wood, Inc.
c/o Standish, Ayer & Wood, Inc.                                                          since October 1996; formerly Senior Vice
One Financial Center                                                                     President, Treasurer and Chief Financial
Boston, MA 02111                                                                      Officer of Liberty Financial Bank Group (1993-
                                                                                      95); prior to 1993, Corporate Controller, The
                                                                                                 Berkeley Financial Group


                                                       -20-

<PAGE>



                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
Caleb F. Aldrich, 9/20/57                               Vice President                    Vice President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Beverly E. Banfield, 7/6/56                             Vice President                    Vice President and Compliance Officer,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.;
One Financial Center                                                                           Assistant Vice President and
Boston, MA 02111                                                                                   Compliance Officer,
                                                                                                Freedom Capital Management
                                                                                                    Corp. (1989-1992)
Nicholas S. Battelle, 6/24/42                           Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Remi Browne, 10/15/53                                   Vice President                 Vice President, Standish, Ayer & Wood, Inc.
c/o Standish, Ayer & Wood, Inc.                                                       Vice President and Chief Investment Officer of
One Financial Center                                                                    Standish International Management Company,
Boston, MA 02111                                                                      L.P., prior to August 1996, Managing Director
                                                                                               Ark Asset Management Company
Walter M. Cabot, 1/16/33                                Vice President                         Senior Adviser and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.;
One Financial Center                                                                            prior to 1991, President,
Boston, MA 02111                                                                                Harvard Management Company
                                                                                              Senior Adviser and Director of
                                                                                        Standish International Management Company,
                                                                                                           L.P.
David H. Cameron, 11/2/55                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                                   Director of
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Karen K. Chandor, 2/13/50                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Lavinia B. Chase, 6/4/46                                Vice President                      Vice President, Associate Director
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Susan B. Coan, 5/1/52                                   Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111


                                                       -21-

<PAGE>



                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
W. Charles Cook II, 7/16/63                             Vice President                      Vice President, Associate Director
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                                 Vice President,
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Joseph M. Corrado, 5/13/55                              Vice President                     Vice President, Associate Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Dolores S. Driscoll, 2/17/48                            Vice President                    Vice President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                         Director, Standish International
Boston, MA 02111                                                                                 Management Company, L.P.

Mark A. Flaherty, 4/24/59                               Vice President                           Vice President, Director
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                                  Vice President
Boston, MA  02111                                                                       Standish International Management Company,
                                                                                                           L.P.
Maria D. Furman, 2/3/54                                 Vice President                    Vice President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                           Vice President and Director,
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Ann S. Higgins, 4/8/35                                  Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Denise B. Kneeland, 8/19/51                             Vice President                         Senior Operations, Manager,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                           since December 1995 formerly
Boston, MA  02111                                                                       Vice President Scudder, Stevens and Clark

Raymond J. Kubiak, 9/3/57                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Phillip D. Leonardi, 4/24/62                            Vice President                 Vice President, Standish, Ayer & Wood, Inc.
c/o Standish, Ayer & Wood, Inc.                                                               since November 1993; formerly,
One Financial Center                                                                                Investment Sales,
Boston, MA 02111                                                                               Cigna Corporation (1993) and
                                                                                            Travelers Corporation (1984-1993)


                                                       -22-

<PAGE>



                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
Laurence A. Manchester, 5/24/43                         Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

George W. Noyes, 11/12/44                               Vice President                       President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                                   Director of
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Arthur H. Parker, 8/12/35                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Jennifer A. Pline, 3/8/60                               Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Howard B. Rubin, 10/29/59                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                      Executive Vice President and Director
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Michael C. Schoeck, 10/24/55                            Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                                since August, 1993;
Boston, MA 02111                                                                                formerly, Vice President,
                                                                                                 Commerzbank, Frankfurt,
                                                                                                 Germany Vice President,
                                                                                        Standish International Management Company,
                                                                                                           L.P.
Austin C. Smith, 7/25/52                                Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Stephen A. Smith, 3/13/49                               Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                 Standish, Ayer & Wood, Inc.
One Financial Center                                                                             since November 2, 1993;
Boston, MA 02111                                                                                   formerly, Consultant
                                                                                                   Cambridge Associates
David C. Stuehr, 3/1/58                                 Vice President                         Vice President and Director
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111


                                                       -23-

<PAGE>



                                                         Position Held                             Principal Occupation
Name, Address and Date of Birth                           with Trust                               During Past 5 Years
- --------------------------------------------  -----------------------------------  -------------------------------------------------
James W. Sweeney, 5/15/59                               Vice President                         Vice President and Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center                                                                      Executive Vice President and Director,
Boston, MA 02111                                                                        Standish International Management Company,
                                                                                                           L.P.
Ralph S. Tate, 4/2/47                                   Vice President                    Vice President and Managing Director,
c/o Standish, Ayer & Wood, Inc.                                                             Standish, Ayer & Wood, Inc. since
One Financial Center                                                                            April, 1990; formerly Vice
Boston, MA 02111                                                                             President, Aetna Life & Casualty
                                                                                                 President and Director,
                                                                                        Standish International Management Company,
                                                                                                           L.P.
Michael W. Thompson, 3/31/56                            Vice President                    Vice President and Associate Director,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA 02111

Christopher W. Van Alstyne, 3/24/60                     Vice President                               Vice President,
c/o Standish, Ayer & Wood, Inc.                                                                Standish, Ayer & Wood, Inc.;
One Financial Center                                                                      Formerly Regional Marketing Director,
Boston, MA 02111                                                                         Gabelli-O'Connor Fixed Income Management

*        Indicates that Trustee is an interested person of the Trust for purposes of the 1940 Act.
</TABLE>

Compensation of Trustees and Officers

         Neither  the Trust nor the  Portfolio  Trust pays  compensation  to the
Trustees of the Trust or the Portfolio  Trust that are affiliated  with Standish
or to the  Trust's  and  Portfolio  Trust's  officers.  None of the  Trustees or
officers have engaged in any financial  transactions (other than the purchase or
redemption  of the Funds'  shares) with the Trust,  the  Portfolio  Trust or the
Adviser during the year ended December 31, 1996.

         The following table sets forth all compensation paid to the Trust's and
the Portfolio  Trust's Trustees as of the Funds' fiscal years ended December 31,
1996:


<TABLE>
<CAPTION>
                      Aggregate Compensation from the Funds
                                                                                                  Pension or
                                                                                                  Retirement
                                                                                                   Benefits
                                                                                                  Accrued as     Total Compensation
                                               Small              Small                            Part of         from Funds and
                              Equity      Capitalization      Capitalization     International      Funds'       Portfolio and Other
           Name of Trustee    Fund**       Equity Fund**     Equity Fund II**     Equity Fund      Expenses       Funds in Complex*
           ---------------    ----         -----------       --------------       -----------      --------       ---------------- 
<S>                             <C>             <C>                 <C>               <C>             <C>                <C>
D. Barr Clayson                 $0              $0                  $0                $0              $0                 $0
Samuel C. Fleming              $851           $1,887                $2               $624             $0               $49,250
Benjamin M. Friedman           $787           $1,743                $2               $576             $0               $45,500


                                                       -24-

<PAGE>




John H. Hewitt                $787           $1,743                $2               $576             $0               $45,500
Edward H. Ladd                 $0              $0                  $0                $0              $0                 $0
Caleb Loring, III             $787           $1,743                $2               $576             $0               $45,500
Richard S. Wood                $0              $0                  $0                $0              $0                 $0

  *      As of the date of this Statement of Additional  Information  there were
         20 funds in the fund complex.  Total  compensation is presented for the
         calendar year ended December 31, 1996.

  **     The Fund bears its pro rata  allocation  of Trustees'  fees paid by its
         corresponding Portfolio to the Trustees of the Portfolio Trust.
</TABLE>

Certain Shareholders

         Except as noted  below for the Small Cap II Fund,  at February 1, 1997,
Trustees  and  officers  of  the  Trust  and  the  Portfolio  Trust  as a  group
beneficially  owned (i.e., had voting and/or  investment  power) less than 1% of
the then outstanding shares of each Fund. The Trustees and Officers of the Trust
as a group beneficially  owned  approximately 95% of the then outstanding shares
of the Small Cap II Fund at that date.  At  February 1, 1997,  the Equity  Fund,
Small Cap Fund and Small Cap II Fund, each beneficially owned approximately 100%
of the then outstanding  interests of the Equity Portfolio,  Small Cap Portfolio
and  Small  Cap II  Portfolio,  respectively,  and  therefore  controlled  their
corresponding Portfolios.  Also at that date, no person beneficially owned 5% or
more of the then outstanding shares of any Fund except:

Equity Fund

                                         Percentage of
         Name and Address              Outstanding Shares
- ----------------------------------  ------------------------
Saturn & Co.                                              14%
FBO The Boston Home
P.O. Box 1537
Boston, MA  02205

Shipley Company, Inc.                                      8%
455 Forest Street
Marlborough, MA 01752

Teamsters Local Union 918                                  5%
Pension Fund
2137-47 Utica Avenue
Brooklyn, NY  11234



Small Capitalization Equity Fund


                                 Percentage of
        Name and Address         Outstanding Shares
- -------------------------------- --------------------------
Bingham, Dana & Gould                        8%
Trust Department
150 Federal Street
Boston, MA 02110

Rosemount Aerospace Profit                   6%
Sharing Plan
Norwest Bank Minnesota, N.A.
Trustee
733 Marquette Avenue MS 0036
Minneapolis, MN  55479

Citibank, FSB as Trustee for                 6%
Lutheran Health Systems
Employee's Pension Plan
c/o Citibank
111 Wall Street, 20th Floor
New York, NY  10043


Small Capitalization Equity Fund II


                                         Percentage of
         Name and Address             Outstanding Shares
- ----------------------------------  -----------------------
Edward H. Ladd                                10%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Christina D. Wood*                            20%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Dolores S. Driscoll                           10%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111


                                                       -25-

<PAGE>




Richard C. Doll                               10%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Maria D. Furman                               6%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Arthur H. Parker                              6%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

James E. Hollis                               6%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Walter M. Cabot                               6%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

George W. Noyes                               5%
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

Dorothy G. Battelle+
c/o Standish, Ayer & Wood, Inc.
One Financial Center
Boston, MA  02111

*Christina D. Wood is the wife of Richard S. Wood, President
and Trustee of the Trust
+Dorothy G. Battelle is the wife of Nicholas S. Battelle, a Vice
President of the Trust

International Equity Fund

                                         Percentage of
         Name and Address              Outstanding Shares
- ----------------------------------  ------------------------
Allendale Mutual Insurance Co.                             8%
P. O. Box 7500
Johnston, RI 02919

NationsBank of Texas, NA                                   7%
 TTEE FBO
Keystone Thermometrics Master
Trust
P.O. BOX 831575
Dallas, TX  75283

Lumber Mutual Insurance                                    7%
One Speen Street
Framingham, MA 01701

First Union National Bank                                  7%
Cannon Foundation
a/c# 1028851439
401 S. Tryon St. CMG 1151
Charlotte, NC  28288

Fletcher Allen Health Care                                 7%
Depreciation Fund
One Burlington Square
Burlington, VT  05401

Trustees of Reservations                                   6%
572 Essex STreet
Beverly, MA  01915

OLSEN & Co.                                                6%
P.O. Box 92800
Rochester, NY  14692

Bingham Dana & Gould                                       5%
Trust Department
150 Federal Street
Boston, MA  02110

*Because  the  shareholder   beneficially  owned  more  than  25%  of  the  then
outstanding  shares of the indicated  Fund,  the  shareholder  was considered to
control such Fund.  As a  controlling  person,  the  shareholder  may be able to
determine whether a proposal  submitted to the shareholders of such Fund will be
approved or disapproved.

Investment Adviser

         Standish  serves as the  adviser  to the  Equity  Portfolio,  Small Cap
Portfolio  and Small Cap II Portfolio  pursuant to written  investment  advisory
agreements.  Prior to the close of  business  on May 3, 1996,  Standish  managed
directly  the assets of the Equity and Small Cap Funds  pursuant  to  investment
advisory  agreements.  These  agreements were terminated by Equity and Small Cap
Funds on such date  subsequent  to the  approval by the Funds'  shareholders  on
March  29,  1996  to  implement   certain  changes  in  the  Funds'   investment
restrictions  which enable the Funds to invest all of their investable assets in
the  Equity  Portfolio  and Small Cap  Portfolio,  respectively.  Standish  is a
Massachusetts  corporation  organized  in  1933  and  is  registered  under  the
Investment Advisers Act of 1940.

         The  following,  constituting  all  of  the  Directors  and  all of the
shareholders  of  Standish,  are the  Standish  controlling  persons:  Caleb  F.
Aldrich,  Nicholas S. Battelle, Walter M. Cabot, Sr., David H. Cameron, Karen K.
Chandor, D. Barr

                                                       -26-

<PAGE>



Clayson,  Richard  C. Doll,  Dolores S.  Driscoll,  Mark A.  Flaherty,  Maria D.
Furman,  James E. Hollis III,  Raymond J.  Kubiak,  Edward H. Ladd,  Laurence A.
Manchester, George W. Noyes, Arthur H. Parker, Howard B. Rubin, Austin C. Smith,
David C. Stuehr, James J. Sweeney, Ralph S. Tate, and Richard S. Wood.

         SIMCO serves as  investment  adviser to the  International  Equity Fund
pursuant  to an  investment  advisory  agreement.  SIMCO is a  Delaware  limited
partnership which was organized in 1991 and is a registered  investment  adviser
under the  Investment  Advisers  Act of 1940.  The  general  partner of SIMCO is
Standish,  which holds a 99.98% partnership interest.  The limited partners, who
each hold a 0.01%  interest in SIMCO,  are Walter M. Cabot,  Sr., a Director and
Adviser to SIMCO and a  Director  and Senior  Adviser to  Standish,  and D. Barr
Clayson,  Chairman of the Board of SIMCO and a Managing  Director  of  Standish.
Ralph S. Tate, a Managing  Director of Standish,  is President and a Director of
SIMCO.  Richard S. Wood,  a Vice  President  and  director of  Standish  and the
President of the Trust, is the Executive Vice President of SIMCO.


         Certain services provided by the Adviser under the advisory  agreements
are  described  in  the   Prospectus.   These  services  are  provided   without
reimbursement by the Portfolios or the  International  Equity Fund for any costs
incurred.  In addition to those services,  the Adviser provides the Intermittent
Equity  Fund (but not the  Portfolios)  with  office  space for  managing  their
affairs,  with the services of required  executive  personnel,  and with certain
clerical services and facilities.  Under the investment advisory agreements, the
Adviser is paid a fee based upon a percentage of the Intermittent  Equity Fund's
or the  applicable  Portfolio's  average  daily net asset value  computed as set
forth below. The advisory fees are payable monthly.





Fund                                         Contractual Advisory Fee Rate
                                   (as a percentage of average daily net assets)
Equity Portfolio                                             0.50%
Small Capitalization Equity Portfolio                        0.60%
Small Capitalization Equity Portfolio II                     0.60%
International Equity Fund                                    0.80%


During  the last  three  fiscal  years  ended  December  31,  the  Funds and the
Portfolios paid advisory fees in the following amounts:


                                                       -27-

<PAGE>





<TABLE>
<CAPTION>
Fund                                                           1994                 1995                  1996
- ----                                                           ----                 ----                  ----
<S>                                                          <C>                  <C>                   <C>     
Equity Fund                                                  422,731              555,164               163,5301
Equity Portfolio                                               N/A                  N/A                 345,3012
Small Capitalization Equity Fund                             557,359              871,879               396,7961
Small Capitalization Equity Portfolio                          N/A                  N/A                 920,7422
Small Capitalization Equity Fund II                            N/A                  N/A                    03
Small Capitalization Equity Portfolio II                       N/A                  N/A                    62
International Equity Fund                                    841,166              704,283                 7,841

- ------------------------
1 Equity Fund and Small  Capitalization Fund were converted to the master/feeder
fund  structure on May 3, 1996 and do not pay directly  advisory fees after that
date.  Each  such  Fund  bears  its pro  rata  allocation  of its  corresponding
Portfolio's expenses, including advisory fees.

2 The Equity Portfolio and Small  Capitalization  Portfolio commenced operations
on April 26, 1996.

3 The Small Capitalization  Equity II commenced operations on December 23, 1996.
The Adviser  voluntarily  agreed not to impose its  advisory  fee for the period
through December 31, 1996.
</TABLE>


         Pursuant to the investment advisory agreements,  each Portfolio and the
International  Equity  Fund bears  expenses of its  operations  other than those
incurred by the Adviser  pursuant to the investment  advisory  agreement.  Among
other expenses,  and the  International  Equity Fund and the Portfolios will pay
share pricing and  shareholder  servicing fees and expenses;  custodian fees and
expenses;  legal and  auditing  fees and  expenses;  expenses  of  prospectuses,
statements of additional  information and shareholder reports;  registration and
reporting fees and expenses; and Trustees' fees and expenses.

         The  Adviser  has  voluntarily  agreed  to limit  certain  "Total  Fund
Operating  Expenses"  (excluding  brokerage  commissions,   taxes,   litigation,
indemnification  and  other  extraordinary  expenses)  to 1.60% per annum of the
International  Equity  Fund's  average  daily  net  assets.  This  agreement  is
voluntary and temporary and may be discontinued or revised by the Adviser at any
time.

         Unless terminated as provided below, the investment advisory agreements
continue  in full  force and  effect  from year to year but only so long as each
such continuance is approved annually (i) by either the Trustees of the Trust or
the  Portfolio  Trust  (as  applicable)  or by the  "vote of a  majority  of the
outstanding  voting  securities"  of  the  International   Equity  Fund  or  the
applicable  Portfolio,  and,  in either  event (ii) by vote of a majority of the
Trustees of the Trust or the Portfolio Trust (as applicable) who are not parties
to the investment advisory agreement or "interested  persons" (as defined in the
1940 Act) of any such party,  cast in person at a meeting called for the purpose
of voting on such approval. Each investment advisory agreement may be terminated
at any time  without the  payment of any penalty by vote of the  Trustees of the
Trust or the  Portfolio  Trust or by the "vote of a majority of the  outstanding
voting securities" of the International  Equity Fund or the applicable Portfolio
or by the  Adviser,  on sixty days'  written  notice to the other  parties.  The
investment  advisory  agreements  terminate in the event of their  assignment as
defined in the 1940 Act.


         In  an  attempt  to  avoid  any  potential   conflict  with   portfolio
transactions for the International Equity Fund and the Portfolios,  the Adviser,
the Principal  Underwriter,  the Trust and the Portfolio Trust have each adopted
extensive restrictions on personal securities trading by

                                                       -28-

<PAGE>



personnel  of the  Adviser  and  its  affiliates.  These  restrictions  include:
pre-clearance  of all personal  securities  transactions  and a  prohibition  of
purchasing  initial public  offerings of securities.  These  restrictions  are a
continuation  of the basic  principle  that the  interests of the  International
Equity Fund and its shareholders,  and the Portfolios and their investors,  come
before those of the Adviser and its employees.

Administrator of the Fund

Standish also serves as the administrator  ("Fund  Administrator") to the Equity
Fund,  Small Cap Fund and Small Cap II Fund  pursuant to written  administration
agreements with the Trust on behalf of these Funds. Certain services provided by
the Fund Administrator under the administration  agreements are described in the
Prospectus.  For  these  services,  the Fund  Administrator  currently  does not
receive any  additional  compensation.  The Trustees of the Trust may,  however,
determine  in  the  future  to  compensate  the  Fund   Administrator   for  its
administrative  services.  Each of the Equity Fund, Small Cap Fund and Small Cap
II Fund's  administration  agreements  can be  terminated by either party on not
more than sixty days' written notice.

Administrator of the Portfolio

         IBT Trust Company  (Cayman) Ltd.,  P.O. Box 501,  Grand Cayman,  Cayman
Islands,  BWI,  serves  as the  administrator  to  each of the  Portfolios  (the
"Portfolio  Administrator")  pursuant to written administration  agreements with
the Portfolio  Trust on behalf of each  Portfolio.  The Portfolio  Administrator
provides the  Portfolio  Trust with office  space for managing its affairs,  and
with certain clerical services and facilities. For its services to the Portfolio
Trust, the Portfolio  Administrator currently receives a fee from each Portfolio
in the amount of $7,500 annually. The Portfolios'  administration agreements can
be terminated by either party on not more than sixty days' written notice.

Distributor of the Funds

         Standish Fund  Distributors,  L.P. (the  "Principal  Underwriter"),  an
affiliate of the Adviser,  serves as the Trust's exclusive principal underwriter
and holds itself available to receive purchase orders for each Fund's shares. In
that capacity, the Principal Underwriter has been granted the right, as agent of
the Trust,  to solicit and accept  orders for the purchase of each Fund's shares
in accordance with the terms of the Underwriting Agreement between the Trust and
the Principal Underwriter. Pursuant to the Underwriting Agreement, the Principal
Underwriter  has  agreed  to use its  best  efforts  to  obtain  orders  for the
continuous offering of each Fund's shares. The Principal Underwriter receives no
commissions  or other  compensation  for its services,  and has not received any
such amounts in any prior year.  The  Underwriting  Agreement  shall continue in
effect  with  respect to each Fund until two years after its  execution  and for
successive  periods  of one  year  thereafter  only if it is  approved  at least
annually  thereafter  (i) by a vote of the  holders of a majority  of the Fund's
outstanding  shares  or by the  Trustees  of the  Trust  or  (ii) by a vote of a
majority  of the  Trustees  of the Trust who are not  "interested  persons"  (as
defined by the 1940 Act) of the parties to the Underwriting  Agreement,  cast in
person at a meeting  called  for the  purpose  of voting on such  approval.  The
Underwriting Agreement will terminate  automatically if assigned by either party
thereto and is terminable at any time without penalty by a vote of a majority of
the  Trustees  of the Trust,  a vote of a majority of the  Trustees  who are not
"interested  persons" of the Trust, or, with respect to a Fund, by a vote of the
holders of a majority  of the Fund's  outstanding  shares,  in any case  without
payment  of any  penalty on not more than 60 days'  written  notice to the other
party.  The offices of the  Principal  Underwriter  are located at One Financial
Center, 26th Floor, Boston, Massachusetts 02111.

                              REDEMPTION OF SHARES

         Detailed  information  on  redemption  of  shares  is  included  in the
Prospectus.  The Trust may  suspend  the right to redeem Fund shares or postpone
the date of payment upon  redemption for more than seven days (i) for any period
during which the New York Stock Exchange is closed (other than customary weekend
or holiday  closings)  or trading on the  exchange is  restricted;  (ii) for any
period during which an emergency  exists as a result of which disposal by a Fund
of  securities  owned by it or  determination  by a Fund of the value of its net
assets is not reasonably practicable; or (iii) for such other periods as the SEC
may permit for the protection of shareholders of a Fund.


                                                       -29-

<PAGE>



         The  Trust  intends  to pay  redemption  proceeds  in cash for all Fund
shares redeemed but, under certain conditions, the Trust may make payment wholly
or  partly  in  portfolio  securities,  in  conformity  with a rule of the  SEC.
Portfolio securities paid upon redemption of Fund shares will be valued at their
then  current  market  value.  The Trust,  on behalf of each of its series,  has
elected to be governed by the  provisions of Rule 18f-1 under the 1940 Act which
limits  each  Fund's  obligation  to  make  cash  redemption   payments  to  any
shareholder  during any 90-day  period to the  lesser of  $250,000  or 1% of the
Fund's net asset value at the  beginning of such  period.  An investor may incur
brokerage costs in converting  portfolio  securities received upon redemption to
cash.  Each  Portfolio has advised the Trust that the Portfolio  will not redeem
in-kind except in  circumstances  in which the  applicable  Fund is permitted to
redeem in-kind or except in the event the applicable Fund  completely  withdraws
its interest from the Portfolio.

                             PORTFOLIO TRANSACTIONS

         The Adviser is responsible for placing the International  Equity Fund's
and each  Portfolio's  portfolio  transactions and will do so in a manner deemed
fair and reasonable to the International  Equity Fund and the Portfolios and not
according  to  any  formula.   The  primary   consideration   in  all  portfolio
transactions  will be prompt  execution of orders in an efficient  manner at the
most  favorable   price.   In  selecting   broker-dealers   and  in  negotiating
commissions,  the Adviser will consider the firm's  reliability,  the quality of
its execution services on a continuing basis and its financial  condition.  When
more than one firm is believed to meet these  criteria,  preference may be given
to firms  which  also sell  shares of the Funds.  In  addition,  if the  Adviser
determines in good faith that the amount of  commissions  charged by a broker is
reasonable  in  relation to the value of the  brokerage  and  research  services
provided by such broker,  the  International  Equity Fund and the Portfolios may
pay commissions to such broker in an amount greater than the amount another firm
may charge.  Research services may include (i) furnishing advice as to the value
of  securities,   the  advisability  of  investing  in,  purchasing  or  selling
securities,  and the  availability  of  securities  or  purchasers or sellers of
securities, (ii) furnishing analyses and reports concerning issuers, industries,
securities, economic factors and trends, portfolio strategy, and the performance
of  accounts,  and  (iii)  effecting  securities   transactions  and  performing
functions  incidental  thereto  (such as  clearance  and  settlement).  Research
services furnished by firms through which the International  Equity Fund and the
Portfolios  effect their  securities  transactions may be used by the Adviser in
servicing other  accounts;  not all of these services may be used by the Adviser
in connection with the Fund or the Portfolio generating the soft dollar credits.
The  investment  advisory  fee  paid by the  International  Equity  Fund and the
Portfolios  under the investment  advisory  agreements  will not be reduced as a
result of the Adviser's receipt of research services.

         The  Adviser  also places  portfolio  transactions  for other  advisory
accounts.  The Adviser will seek to allocate  portfolio  transactions  equitably
whenever  concurrent  decisions are made to purchase or sell  securities for the
International  Equity Fund or a Portfolio and another advisory account.  In some
cases, this procedure could have an adverse effect on the price or the amount of
securities available to the International Equity Fund or a Portfolio.  In making
such  allocations,  the  main  factors  considered  by the  Adviser  will be the
respective investment objectives, the relative size of portfolio holdings of the
same or comparable securities, the availability of cash for investment, the size
of  investment   commitments   generally  held,  and  opinions  of  the  persons
responsible for recommending the investment.




                                                       -30-

<PAGE>


<TABLE>
<CAPTION>

                                               BROKERAGE COMMISSIONS


                                                       Aggregate Brokerage
                                                   Commissions Paid by the Fund
                                                    or portfolio transactions
Fund                                            1994              1995           1996
- ----                                            ----              ----           ----

<S>                                             <C>              <C>             <C>         
Equity Fund1                                    $287,545         $416,680        _____
Equity Portfolio2                                    N/A              N/A        _____8
Small Capitalization Equity Fund3               $512,334         $859,777        _____
Small Capitalization Equity Portfolio4               N/A              N/A        _____8
Small Capitalization Equity Fund II5                 N/A              N/A         N/A
Small Capitalization Equity Portfolio II6            N/A              N/A        _____
International Equity Fund7                      $240,006         $439,738        _____


1        At  December  31,  1996,  the Fund did not hold any  securities  of its
         regular brokers or dealers. The Fund was converted to the master-feeder
         structure  on  May  3,  1996  and  does  not  directly  pay   brokerage
         commissions  after  that  date.  The Fund  bears its pro rata  share of
         brokerage commissions paid by its corresponding Portfolio.
2        At December 31, 1996, the Portfolio held the following amounts of securities of its regular brokers or dealers.
3        At December 31, 1996, the Fund did not hold any securities of its regular brokers or dealers.  The Fund was converted
         to the master-feeder structure on May 3, 1996 and does not directly pay
         brokerage  commissions  after  that  date.  The Fund bears its pro rata
         share of brokerage commissions paid by its corresponding Portfolio.
4        At December 31, 1996, the Portfolio held the following amounts of securities of its regular brokers or dealers.
5        At December 31, 1996, the Fund did not hold any securities of its regular brokers or dealers.  The Fund is a Feeder
         Fund in the master-feeder structure and does not directly pay brokerage
         commissions but bears its pro rata share of brokerage  commissions paid
         by its corresponding Portfolio.
6        At December 31, 1996, the Portfolio held the following amouns of securities of its regular brokers or dealers.
7        At December 31, 1996, the Fund held the following amounts of securities of its regular brokers or dealers.
8        The Portfolio commenced operations on May 3, 1996.

</TABLE>

                        DETERMINATION OF NET ASSET VALUE

         Each  Fund's net asset  value is  calculated  each day on which the New
York Stock Exchange is open (a "Business  Day").  Currently,  the New York Stock
Exchange is not open on weekends,  New Year's Day, Presidents' Day, Good Friday,
Memorial Day,  Independence Day, Labor Day,  Thanksgiving Day and Christmas Day.
The net  asset  value of each  Fund's  shares is  determined  as of the close of
regular  trading on the New York Stock  Exchange  (normally  4:00 p.m., New York
City time) and is  computed by dividing  the value of all  securities  and other
assets of a Fund  (substantially  all of which,  in the case of the Equity Fund,
Small Cap Fund and Small Cap II Fund will be represented by the Fund's  interest
in its corresponding Portfolio) less all liabilities by the applicable number of
Fund shares outstanding,  and adjusting to the nearest cent per share.  Expenses
and fees of each Fund are accrued  daily and taken into  account for the purpose
of determining net asset value.

         The  value  of a  Portfolio's  net  assets  (i.e.,  the  value  of  its
securities and other assets less its liabilities,  including expenses payable or
accrued)  is  determined  at the same time and on the same days as the net asset
value per share of the Equity,  Small Cap and Small Cap II Funds is  determined.
Each  investor  in a  Portfolio  may  add to or  reduce  its  investment  in the
Portfolio on each Business Day. As of 4:00 p.m.  (Eastern time) on each Business
Day, the value of each investor's  interest in a Portfolio will be determined by
multiplying the net asset value of the Portfolio by the percentage  representing
that investor's  share of the aggregate  beneficial  interests in the Portfolio.
Any  additions or  reductions  which are to be effected on that day will then be
effected.  The investor's  percentage of the aggregate beneficial interests in a
Portfolio  will then be recomputed as the  percentage  equal to the fraction (i)
the  numerator  of  which  is the  value of such  investor's  investment  in the
Portfolio  as of 4:00 p.m.  on such day plus or minus,  as the case may be,  the
amount of net additions to or

                                                       -31-

<PAGE>



reductions in the investor's  investment in the Portfolio  effected on such day,
and  (ii) the  denominator  of which is the  aggregate  net  asset  value of the
Portfolio  as of 4:00 p.m.  on such day plus or minus,  as the case may be,  the
amount of the net additions to or reductions in the aggregate investments in the
Portfolio by all investors in the Portfolio.  The percentage so determined  will
then be applied to determine the value of the investor's interest in a Portfolio
as of 4:00 p.m. on the following Business Day.

         Portfolio securities are valued at the last sale prices on the exchange
or national securities market on which they are primarily traded. Securities not
listed on an exchange or national  securities  market,  or securities  for which
there were no  reported  transactions,  are valued at the last quoted bid price.
Securities  for which  quotation are not readily  available and all other assets
are valued at fair value as  determined  in good faith at the  direction  of the
Trustees.

         Money  market  instruments  with  less than  sixty  days  remaining  to
maturity when  acquired by a Fund or Portfolio  are valued on an amortized  cost
basis.  If a Fund acquires a money market  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  of the Trust or the  Portfolio
Trust  determine  during  such  sixty-day  period that  amortized  cost does not
represent fair value.

         Generally,  trading in securities on foreign exchanges is substantially
completed each day at various times prior to the close of regular trading on the
New York Stock Exchange.  If a security's  primary exchange is outside the U.S.,
the value of such  security  used in  computing  the net asset value of a Fund's
shares is determined as of such times.  Foreign currency exchange rates are also
generally determined prior to the close of regular trading on the New York Stock
Exchange.  Occasionally,  events which affect the values of such  securities and
such exchange rates may occur between the times at which they are determined and
the close of regular  trading on the New York Stock  Exchange and will therefore
not be reflected  in the  computation  of the Funds' net asset value.  If events
materially affecting the value of such securities occur during such period, then
these  securities  are valued at their fair value as determined in good faith by
the Trustees of the Trust or the Portfolio Trust.

                           THE FUNDS AND THEIR SHARES

         Each Fund is an  investment  series  of the  Trust,  an  unincorporated
business trust  organized under the laws of The  Commonwealth  of  Massachusetts
pursuant to an Agreement and  Declaration of Trust dated August 13, 1986.  Under
the Agreement and Declaration of Trust, the Trustees of the Trust have authority
to issue an unlimited  number of shares of beneficial  interest,  par value $.01
per share, of each Fund. Each share of a Fund represents an equal  proportionate
interest in the Fund with each other share and is entitled to such dividends and
distributions as are declared by the Trustees.  Shareholders are not entitled to
any preemptive, conversion or subscription rights. All shares, when issued, will
be fully paid and  non-assessable  by the Trust. Upon any liquidation of a Fund,
shareholders  of that  Fund are  entitled  to share  pro rata in the net  assets
available for distribution.

         Pursuant to the Declaration,  the Trustees may create  additional funds
by establishing  additional  series of shares in the Trust. The establishment of
additional series would not affect the interests of current  shareholders in any
Fund. The Trustees have established  other series of the Trust.  Pursuant to the
Declaration,  the Board may establish and issue  multiple  classes of shares for
each  series  of the  Trust.  As of the  date of this  Statement  of  Additional
Information,  the Trustees do not have any plan to establish multiple classes of
shares  for the  Funds.  Pursuant  to the  Declaration  of Trust and  subject to
shareholder  approval (if then  required by  applicable  law),  the Trustees may
authorize each Fund to invest all of its investable  assets in a single open-end
investment  company  that  has  substantially  the same  investment  objectives,
policies  and  restrictions  as the Fund.  As of the date of this  Statement  of
Additional Information,  the Equity, Small Cap and Small Cap II Funds invest all
of their investible assets in other open-end investment companies.

         All  Fund  shares  have  equal  rights  with  regard  to  voting,   and
shareholders  of a Fund have the right to vote as a separate  class with respect
to matters as to which their interests are not

                                                       -32-

<PAGE>



identical to those of shareholders of other classes of the Trust,  including the
approval of an investment  advisory contract and any change of investment policy
requiring the approval of shareholders.

         Under Massachusetts law, shareholders of the Trust could, under certain
circumstances,  be held liable for the  obligations of the Trust.  However,  the
Agreement and Declaration of Trust disclaims  shareholder  liability for acts or
obligations of the Trust and requires that notice of this disclaimer be given in
each agreement,  obligation or instrument  entered into or executed by the Trust
or a Trustee.  The Declaration also provides for indemnification from the assets
of the Trust for all losses and  expenses of any Trust  shareholder  held liable
for the  obligations of the Trust.  Thus, the risk of a shareholder  incurring a
financial  loss on account of his or its liability as a shareholder of the Trust
is  limited  to  circumstances  in which the  Trust  would be unable to meet its
obligations.  The possibility  that these  circumstances  would occur is remote.
Upon payment of any liability  incurred by the Trust, the shareholder paying the
liability  will be entitled  to  reimbursement  from the  general  assets of the
Trust.  The Declaration  also provides that no series of the Trust is liable for
the  obligations  of any  other  series.  The  Trustees  intend to  conduct  the
operations of the Trust to avoid, to the extent possible,  ultimate liability of
shareholders for liabilities of the Trust.

         Except as described below, whenever the Trust is requested to vote on a
fundamental policy of or matters pertaining to a Portfolio,  the Trust will hold
a  meeting  of the  associated  Fund's  shareholders  and  will  cast  its  vote
proportionately as instructed by the Fund's shareholders.  Fund shareholders who
do not vote will not affect the  Trust's  votes at the  Portfolio  meeting.  The
percentage of the Trust's votes  representing  Fund shareholders not voting will
be voted  by the  Trustees  of the  Trust  in the  same  proportion  as the Fund
shareholders  who do,  in  fact,  vote.  Subject  to  applicable  statutory  and
regulatory  requirements,  a Fund would not  request a vote of its  shareholders
with respect to (a) any proposal relating to the Portfolio,  which proposal,  if
made with respect to the Fund, would not require the vote of the shareholders of
the Fund, or (b) any proposal with respect to the Portfolio that is identical in
all  material  respects  to a proposal  that has  previously  been  approved  by
shareholders of the Fund. Any proposal submitted to holders in a Portfolio,  and
that  is  not  required  to be  voted  on by  shareholders  of the  Fund,  would
nonetheless be voted on by the Trustees of the Trust.

                         THE PORTFOLIO AND ITS INVESTORS

         Each Portfolio is a series of Standish, Ayer & Wood Master Portfolio, a
newly formed trust and, like their corresponding Fund, is an open-end management
investment  company under the  Investment  Company Act of 1940, as amended.  The
Portfolio Trust was organized as a master trust fund under the laws of the State
of New York on January 18, 1996.

         Interests in a Portfolio have no preemptive or conversion  rights,  and
are fully  paid and  non-assessable,  except as set forth in the  Prospectus.  A
Portfolio normally will not hold meetings of holders of such interests except as
required under the 1940 Act. A Portfolio  would be required to hold a meeting of
holders  in the  event  that at any time less than a  majority  of its  Trustees
holding office had been elected by holders. The Trustees of a Portfolio continue
to hold office until their  successors are elected and have  qualified.  Holders
holding a specified percentage of interests in a Portfolio may call a meeting of
holders in the Portfolio  for the purpose of removing any Trustee.  A Trustee of
the  Portfolio  may be removed  upon a majority  vote of the  interests  held by
holders  in the  Portfolio  qualified  to vote in the  election.  The  1940  Act
requires a  Portfolio  to assist its  holders  in calling  such a meeting.  Upon
liquidation  of a Portfolio,  holders in a Portfolio  would be entitled to share
pro rata in the net assets of a Portfolio available for distribution to holders.
Each  holder  in the  Portfolio  is  entitled  to a vote  in  proportion  to its
percentage interest in the Portfolio.

                                    TAXATION

         Each  series of the  Trust,  including  each  Funds,  is  treated  as a
separate  entity for  accounting  and tax purposes.  Each Fund has qualified and
elected or intends to elect to be treated as a  "regulated  investment  company"
("RIC") under Subchapter M of the Code, and intends to continue to so qualify in
the future. As such and by complying with the applicable  provisions of the Code
regarding the sources of its income,  the timing of its  distributions,  and the
diversification of its assets, each Fund will not be

                                                       -33-

<PAGE>



subject to Federal  income tax on its investment  company  taxable income (i.e.,
all taxable income, after reduction by deductible expenses,  other than its "net
capital  gain," which is the excess,  if any, of its net long-term  capital gain
over its net short-term capital loss) and net capital gain which are distributed
to shareholders in accordance with the timing requirements of the Code.

         Each  Portfolio  is treated as a  partnership  for  federal  income tax
purposes.  As such,  a  Portfolio  is not  subject to federal  income  taxation.
Instead, the corresponding Fund must take into account, in computing its federal
income tax  liability  (if any),  its share of the  Portfolio's  income,  gains,
losses, deductions,  credits and tax preference items, without regard to whether
it has received any cash  distributions  from the Portfolio.  Because the Equity
Fund,  Small Cap Fund and Small Cap II Fund invest  their  assets in the Equity,
Small Cap and Small Cap II Portfolios,  respectively,  each  Portfolio  normally
must satisfy the applicable source of income and diversification requirements in
order for the  corresponding  Fund to satisfy them. Each Portfolio will allocate
at least  annually among its investors,  including the  corresponding  Fund each
investor's  distributive  share of that Portfolio's net investment  income,  net
realized capital gains, and any other items of income,  gain, loss, deduction or
credit.  Each Portfolio will make  allocations  to the  corresponding  Fund in a
manner intended to comply with the Code and applicable regulations and will make
moneys available for withdrawal at appropriate  times and in sufficient  amounts
to enable the  corresponding  Fund to satisfy the tax distribution  requirements
that  apply  to it and that  must be  satisfied  in order  for the Fund to avoid
Federal income and/or excise tax. For purposes of applying the  requirements  of
the Code regarding  qualification  as a RIC, the Equity Fund, Small Cap Fund and
Small Cap II Fund each will be deemed (i) to own its proportionate share of each
of the assets of the  corresponding  Portfolio  and (ii) to be  entitled  to the
gross income of the corresponding Portfolio attributable to such share.

         Each Fund will be subject to a 4% non-deductible  federal excise tax on
certain amounts not distributed (and not treated as having been  distributed) on
a timely basis in accordance with annual minimum distribution requirements. Each
Fund intends under normal  circumstances to seek to avoid liability for such tax
by satisfying such  distribution  requirements.  Certain  distributions  made in
order to satisfy  the Code's  distribution  requirements  may be declared by the
Funds  during  October,  November  or  December  of the year but paid during the
following January. Such distributions will be taxable to taxable shareholders as
if received on December 31 of the year the  distributions  are declared,  rather
than the year in which the distributions are received.

         Each Fund is not subject to Massachusetts corporate excise or franchise
taxes.  Provided that the Funds qualify as regulated  investment companies under
the Code, they will also not be required to pay any Massachusetts income tax.

         Each Fund will not distribute net capital gains realized in any year to
the extent that a capital loss is carried  forward from prior years against such
gain.  For federal  income tax purposes,  a Fund is permitted to carry forward a
net capital loss in any year to offset its own net capital gains, if any, during
the eight years  following  the year of the loss. To the extent  subsequent  net
capital gains are offset by such losses, they would not result in federal income
tax liability to the Fund and, as noted above,  would not be distributed as such
to shareholders. .

         Limitations imposed by the Code on regulated  investment companies like
the Funds may restrict a Fund's or a Portfolio's  ability to enter into futures,
options or currency forward transactions.

         Certain options, futures or currency forward transactions undertaken by
a Fund or a Portfolio  may cause the Fund or  Portfolio  to  recognize  gains or
losses from  marking to market even though the Fund's or  Portfolio's  positions
have not been sold or  terminated  and  affect the  character  as  long-term  or
short-term  (or, in the case of certain  options,  futures or forward  contracts
relating to foreign  currency,  as  ordinary  income or loss) and timing of some
capital gains and losses realized by the  International  Equity Fund or realized
by a Portfolio and allocable to the  corresponding  Fund. Any net mark to market
gains may also have to be  distributed  by a Fund to  satisfy  the  distribution
requirements  referred to above even though no  corresponding  cash  amounts may
concurrently  be  received,  possibly  requiring  the  disposition  of portfolio
securities or borrowing to obtain the necessary  cash.  Also,  certain losses on
transactions involving options,

                                                       -34-

<PAGE>



futures or forward  contracts  and/or  offsetting or successor  positions may be
deferred  rather than being taken into  account  currently  in  calculating  the
Funds'  taxable  income  or gain.  Certain  of the  applicable  tax rules may be
modified if a Fund or a Portfolio is eligible and chooses to make one or more of
certain tax elections that may be available.  These  transactions may affect the
amount,  timing and character of a Fund's  distributions to  shareholders.  Each
Fund will take into account the special tax rules applicable to options, futures
or  forward   contracts  in  order  to  minimize  any   potential   adverse  tax
consequences.

         The Federal  income tax rules  applicable to currency swaps or interest
rate swaps, caps, floors and collars are unclear in certain respects, and a Fund
or Portfolio may be required to account for these instruments under tax rules in
a manner that, under certain circumstances,  may limit its transactions in these
instruments.

         Foreign  exchange  gains and losses  realized  by a  Portfolio  and the
International  Equity Fund in  connection  with  certain  transactions,  if any,
involving foreign currency-denominated debt securities, certain foreign currency
futures and options, foreign currency forward contracts,  foreign currencies, or
payables or receivables denominated in a foreign currency are subject to Section
988 of the Code,  which generally  causes such gains and losses to be treated as
ordinary  income and losses and may affect the amount,  timing and  character of
Fund  distributions to shareholders.  In some cases,  elections may be available
that would alter this  treatment.  Any such  transactions  that are not directly
related to the  Portfolios'  or the  International  Equity Fund's  investment in
stock or  securities,  possibly  including  speculative  currency  positions  or
currency  derivatives not used for hedging purposes,  may increase the amount of
gain a Fund is deemed to recognize from the sale of certain investments held for
less than  three  months,  which  gain (or share of such gain in the case of the
Equity  Fund,  Small Cap Fund and Small Cap II Fund plus any such gain the Funds
may realize  from other  sources) is limited  under the Code to less than 30% of
each Fund's gross income for its taxable year,  and could under future  Treasury
regulations produce income not among the types of "qualifying income" from which
each Fund must derive at least 90% of its gross income for its taxable year.

         Each  Portfolio  and the  International  Equity  Fund may be subject to
withholding  and other  taxes  imposed  by  foreign  countries  with  respect to
investments in foreign securities. Tax conventions between certain countries and
the U.S. may reduce or eliminate  such taxes in some cases.  Investors in a Fund
would be entitled to claim U.S.  foreign tax credits with respect to such taxes,
subject to certain  provisions and  limitations  contained in the Code,  only if
more than 50% of the value of the applicable Fund's total assets (in the case of
a Fund that invests in a Portfolio,  taking into account its allocable  share of
the  Portfolio's  assets)  at the close of any  taxable  year were to consist of
stock  or  securities  of  foreign  corporations  and the  Fund  were to file an
election  with the Internal  Revenue  Service.  Because the  investments  of the
Portfolios  are such that each Fund that invests in a Portfolio  expects that it
generally  will not meet this 50%  requirement,  shareholders  of each such Fund
generally will not directly take into account the foreign taxes, if any, paid by
the  corresponding  Portfolio  and  will  not be  entitled  to any  related  tax
deductions  or credits.  Such taxes will  reduce the  amounts  these Funds would
otherwise have available to distribute.

         The International Equity Fund may meet the 50% threshold referred to in
the previous  paragraph  and may  therefore  file an election  with the Internal
Revenue Service  pursuant to which  shareholders of the Fund will be required to
(i) include in ordinary gross income (in addition to taxable dividends  actually
received)  their pro rata shares of foreign  income  taxes paid by the Fund even
though not actually  received by them,  and (ii) treat such  respective pro rata
portions as foreign income taxes paid by them.

         If the International Equity Fund makes this election,  shareholders may
then deduct such pro rata  portions of foreign  income taxes in computing  their
taxable incomes, or, alternatively,  use them as foreign tax credits, subject to
applicable  limitations,  against their U.S. Federal income taxes.  Shareholders
who do not itemize deductions for Federal income tax purposes will not, however,
be able to deduct  their pro rata  portion of foreign  income  taxes paid by the
International  Equity  Fund,  although  such  shareholders  will be  required to
include  their  share of such taxes in gross  income.  Shareholders  who claim a
foreign tax credit for such foreign

                                                       -35-

<PAGE>



taxes  may be  required  to  treat a  portion  of  dividends  received  from the
International  Equity  Fund as a separate  category  of income for  purposes  of
computing the  limitations  on the foreign tax credit.  Tax exempt  shareholders
will  ordinarily  not benefit  from this  election.  Each year (if any) that the
International  Equity Fund files the election  described above, its shareholders
will be  notified  of the  amount of (i) each  shareholder's  pro rata  share of
foreign  income  taxes paid by the Fund and (ii) the  portion of Fund  dividends
which represents income from each foreign country.

         If a  Portfolio  or the  International  Equity Fund  acquires  stock in
certain  foreign  corporations  that  receive at least 75% of their annual gross
income from passive sources (such as interest,  dividends,  rents,  royalties or
capital gain) or hold at least 50% of their assets in investments producing such
passive income ("passive foreign investment companies"), the relevant Fund could
be subject to Federal  income  tax and  additional  interest  charges on "excess
distributions"  actually or constructively  received from such companies or gain
from the actual or deemed sale of stock in such companies, even if all income or
gain actually realized is timely distributed to its shareholders. They would not
be able to pass through to their shareholders any credit or deduction for such a
tax.  Certain  elections  may,  if  available,   ameliorate  these  adverse  tax
consequences,  but any such  election  would  require them to recognize  taxable
income or gain without the  concurrent  receipt of cash.  The Portfolios and the
International  Equity Fund may limit and/or  manage stock  holdings,  if any, in
passive  foreign  investment  companies to minimize each Fund's tax liability or
maximize its return from these investments.

         Distributions from a Fund's current or accumulated earnings and profits
("E&P"),  as  computed  for  Federal  income  tax  purposes,  will be taxable as
described  in  the  Funds'  Prospectus  whether  taken  in  shares  or in  cash.
Distributions,  if any,  in excess of E&P will  constitute  a return of capital,
which will first reduce an  investor's  tax basis in Fund shares and  thereafter
(after such basis is reduced to zero) will generally give rise to capital gains.
Shareholders  electing to receive distributions in the form of additional shares
will have a cost basis for federal income tax purposes in each share so received
equal to the amount of cash they would have received had they elected to receive
the distributions in cash, divided by the number of shares received.

         For  purposes  of  the  dividends  received   reduction   available  to
corporations,   dividends   received  by  a  Portfolio   and  allocable  to  its
corresponding  Fund, if any, from U.S.  domestic  corporations in respect of the
stock of such  corporations  held by the Portfolio,  for U.S. Federal income tax
purposes,  for at  least a  minimum  holding  period,  generally  46  days,  and
distributed  and designated by the Fund may be treated as qualifying  dividends.
The  International  Equity  Fund is  unlikely  to earn a  substantial  amount of
qualifying dividends, but the Portfolios' dividend income, if any, probably will
generally  qualify  for this  deduction.  Corporate  shareholders  must meet the
minimum  holding  period  requirements  referred to above with  respect to their
shares of the applicable Fund in order to qualify for the deduction and, if they
borrow to acquire or otherwise incur debt  attributable  to such shares,  may be
denied a portion of the  dividends  received  deduction.  The entire  qualifying
dividend,  including  the  otherwise  deductible  amount,  will be  included  in
determining the excess (if any) of a corporate  shareholder's  adjusted  current
earnings over its alternative  minimum  taxable  income,  which may increase its
alternative minimum tax liability.

         Additionally,  any corporate shareholder should consult its tax adviser
regarding  the  possibility  that its basis in its  shares may be  reduced,  for
Federal income tax purposes,  by reason of  "extraordinary  dividends"  received
with  respect to the shares,  for the purpose of  computing  its gain or loss on
redemption or other disposition of the shares.

         At the time of an investor's  purchase of Fund shares, a portion of the
purchase price may be attributable to undistributed net investment income and/or
realized  or  unrealized  appreciation  in the Fund's  portfolio  (or share of a
Portfolio's portfolio). Consequently, subsequent distributions by a Fund on such
shares from such income and/or appreciation may be taxable to such investor even
if the  net  asset  value  of the  investor's  shares  is,  as a  result  of the
distributions,  reduced  below  the  investor's  cost for such  shares,  and the
distributions  economically  represent  a return  of a portion  of the  purchase
price.


                                                       -36-

<PAGE>



         Upon a  redemption  (including  a  repurchase)  of shares of a Fund,  a
shareholder  may realize a taxable gain or loss,  depending  upon the difference
between the redemption  proceeds and the  shareholder's tax basis in his shares.
Such gain or loss will  generally  be  treated  as  capital  gain or loss if the
shares are capital  assets in the  shareholder's  hands and will be long-term or
short-term,  depending upon the shareholder's tax holding period for the shares,
subject to the rules described  below.  Any loss realized on a redemption may be
disallowed  to the extent the shares  disposed of are replaced with other shares
of the same Fund within a period of 61 days  beginning 30 days before and ending
30 days after the shares are disposed of, such as pursuant to automatic dividend
reinvestments. In such a case, the basis of the shares acquired will be adjusted
to reflect the disallowed  loss. Any loss realized upon the redemption of shares
with a tax  holding  period of six months or less will be treated as a long-term
capital loss to the extent of any amounts treated as  distributions of long-term
capital gain with respect to such shares.

         Different  tax  treatment,   including   penalties  on  certain  excess
contributions  and  deferrals,   certain   pre-retirement  and   post-retirement
distributions  and  certain  prohibited  transactions,  is  accorded to accounts
maintained as qualified retirement plans.  Shareholders should consult their tax
adviser for more information.

         The foregoing  discussion relates solely to U.S. Federal income tax law
as  applicable  to U.S.  persons  (i.e.,  U.S.  citizens or  residents  and U.S.
domestic  corporations,  partnerships,  trusts or estates)  subject to tax under
such law.  The  discussion  does not  address  special tax rules  applicable  to
certain classes of investors, such as tax-exempt entities,  insurance companies,
and financial institutions. Dividends, capital gain distributions, and ownership
of or gains  realized on the  redemption  (including an exchange) of Fund shares
may also be subject to state and local taxes. A state income (and possibly local
income and/or intangible  property) tax exemption is generally  available to the
extent, if any, a Fund's  distributions are derived from interest on (or, in the
case of intangible  property taxes,  the value of its assets is attributable to)
investments in certain U.S. Government obligations, provided in some states that
certain   thresholds  for  holdings  of  such   obligations   and/or   reporting
requirements  are  satisfied.  Shareholders  should  consult  their tax advisers
regarding the applicable requirements in their particular states,  including the
effect,  if any, of the Fixed  Income  Fund's  indirect  ownership  (through the
Portfolio) of any such obligations,  as well as the Federal, and any other state
or  local,   tax  consequences  of  ownership  of  shares  of,  and  receipt  of
distributions from, a Fund in their particular circumstances.

         Non-U.S.  investors not engaged in a U.S.  trade or business with which
their  investment  in a Fund is  effectively  connected  will be subject to U.S.
Federal income tax treatment that is different from that described above.  These
investors may be subject to nonresident alien withholding tax at the rate of 30%
(or a lower rate under an applicable tax treaty) on amounts  treated as ordinary
dividends  from the Fund and,  unless an  effective  IRS Form W-8 or  authorized
substitute is on file, to 31% backup  withholding on certain other payments from
the Fund.  Non-U.S.  investors  should consult their tax adviser  regarding such
treatment and the application of foreign taxes to an investment in the Funds.

                             ADDITIONAL INFORMATION

         The  Prospectus  and this  Statement  of  Additional  Information  omit
certain information contained in the registration  statement filed with the SEC,
which may be obtained from the SEC's principal office at 450 Fifth Street, N.W.,
Washington,  D.C.  20549,  upon payment of the fee  prescribed  by the rules and
regulations promulgated by the Commission.

                        EXPERTS AND FINANCIAL STATEMENTS

         Except as noted in the next sentence,  each Fund's financial statements
contained in the 1996 Annual Reports of the Funds have been audited by Coopers &
Lybrand L.L.P., independent accountants,  and are incorporated by reference into
and attached to this Statement of Additional  Information.  Financial highlights
of Equity  Fund,  International  Equity Fund and Small Cap Fund for periods from
commencement of operations  through December 31, 1992 were audited by Deloitte &
Touche, LLP, independent auditors. The Equity Portfolio, Small Cap Portfolio and
Small Cap II Portfolio's  financial  statements contained in their corresponding
Fund's 1996 Annual  Report have been audited by Coopers & Lybrand,  an affiliate
of Coopers & Lybrand L.L.P.

                                                       -37-

<PAGE>
<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 International Equity Fund

                    Financial Statements for the Year Ended
                               December 31, 1996

<PAGE>
                     Standish, Ayer & Wood Investment Trust

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

                             Management Discussion

The  international  equity  markets did not  provide as exciting  returns for US
investors  in 1996 as did our domestic  market.  The return of the MSCI EAFE was
6.04%.  The  Standish  International  Equity  Fund  return  was 7.44%  while its
benchmark,  which changed back from EAFE GDP in December to EAFE, was 7.24%. The
fund was ahead of its  benchmark  for virtually the entire year but gave up much
of its  incremental  return in the second  half due to  negative  experience  in
emerging markets.

For the year, there were fairly  attractive gains in many foreign markets,  with
twelve of the twenty EAFE  markets  providing  returns in excess of 20% in local
currencies. In fact, the strong US return placed it below median in local market
returns of  countries in the MSCI World Index.  Unfortunately,  Japan--with  the
largest  weighting  in EAFE--was a notable  exception,  off 4.9% for the year in
local terms. The dollar  strengthened  against most currencies,  increasing 4.7%
against an EAFE-weighted basket of currencies.

The fund had most of the extremes--best and worst markets--correctly  positioned
in 1996, as we were  overweight  Spain--the  strongest  market in the index--and
underweight   Singapore  and  Switzerland--two  of  the  weakest  markets--  for
virtually  the  entire  year.  Our  largest  overweights  for the  year  were in
Scandinavia,  especially Finland (up 33.9% in dollar terms) and Norway (up 28.6%
in dollar terms). Our largest  underweights  besides Switzerland were in Germany
and the United Kingdom which were up mid-teens in local terms.

Our  Japanese  weighting  during the course of the year  averaged  out to a very
slight  overweight.  Even this small  overweight  hurt  performance  against our
benchmark  and  in  comparison   with  other   managers,   who  were   generally
underweighted.  Most price  multiples in Japan are at relatively  low historical
levels and earnings are growing. Meanwhile, ten-year bond yields are at 2.6%.

Emerging  markets  performed  relatively well in the first half of 1996, and the
fund benefited from its position in emerging markets,  which averaged returns of
approximately 15% in the first half.  Performance reversed in the second half of
1996,  resulting in a return for the year of only 3.9%,  even lower than that of
EAFE.  We had  reduced our  position in emerging  markets to less than 5% of the
fund by year end,  but the decline in return of this area had an adverse  impact
on the fund return in the latter half of the year.

In December we began  implementing  some exciting  enhancements  to the fund. We
began using active stock  selection  techniques  which we believe will add value
within  markets.  These  techniques are similar to those used by Standish in our
core equity fund and are based on  investment  models  developed  during  twelve
years  of  experience  managing  international  equity  portfolios.  We  will be
focusing on stocks that have  attractive  valuation  (i.e.  low price  multiples
relative to history)  and  improving  growth  prospects.  The other  significant
change,  alluded  to in  the  first  paragraph,  is  the  reversion  to  use  of
cap-weighted  EAFE as our benchmark.  Cap-weighted  EAFE rather than GDP EAFE is
the industry  standard and was the fund's  benchmark  from 1988 until 1995.  The
discontinuities  of the GDP weighted  benchmark  and its lack of  connection  to
liquidity considerations make it too cumbersome for continued use.

Finally,  we would  like to thank  all of our  shareholders  for your  continued
support. We are working diligently to earn and reward that support in 1997.


Remi Browne

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

       Comparison of Change in Value of $100,000 Investments in Standish
        International Equity Fund, the EAFE GDP Index and the EAFE Index


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

This line chart shows the cumulative  performance of the Standish  International
Equity Fund  compared  with the EAFE GDP Index and the EAFE Index for the period
December 8, 1988 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 International Equity Fund Series

                            Portfolio of Investments
                                December 31, 1996

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

Equities - 96.6%
- ---------------------------------

Austria - 3.4%
- ---------------------------------
<S>                                                                         <C>      <C>            
BWT STAMM                                                                   2,200    $       227,439
Creditanstalt-Bankverein                                                    7,800            528,215
Creditanstalt-Bkverein:Vorzug                                               1,500             69,290
Ea-Generali AG                                                                500            147,820
Oemv AG *                                                                   3,300            372,256
Radex-Heraklith Indust. AG                                                  9,200            291,537
                                                                                    ---
                                                                                       --------------
                                                                                           1,636,557
                                                                                    -----------------
Belgium - 3.0%
- ---------------------------------
Almanij                                                                       800            262,212
Banque Bruxelles Lampert SA *                                               1,200            254,523
Electrabel SA                                                               1,000            236,685
Groupe Bruxelles Lambert SA *                                               1,800            231,737
Petrofina SA                                                                  800            254,649
Tessenderlo Chemie                                                            400            171,762
                                                                                    ---
                                                                                       --------------
                                                                                           1,411,568
                                                                                    -----------------
Denmark - 3.6%
- ---------------------------------
Danisco As                                                                  3,569            216,879
Den Danske Bank                                                             4,165            335,813
DFDS A/S                                                                      350            258,432
FLS Industries As Cl B                                                      1,559            199,794
Novo-Nordisk As                                                             1,803            339,709
Tele Danmark Cl B                                                           6,566            362,221
                                                                                    ---
                                                                                       --------------
                                                                                           1,712,848
                                                                                    -----------------
Finland - 2.0%
- ---------------------------------
Nokia Corp. ADR A                                                           7,000            402,500
Pohjola Insurance Company, Class A                                          7,400            172,101
Upm-Kymmeme                                                                 9,440            198,000
Valmet Cl A                                                                10,000            174,752
                                                                                    ---
                                                                                       --------------
                                                                                             947,353
                                                                                    -----------------
France - 3.0%
- ---------------------------------
Banque National De Paris                                                    4,900            189,531
Bertrand Faure                                                              4,800            186,859
Casino French Ord                                                           3,500            162,882
CGIP                                                                          500            137,821


<PAGE>

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

France - (continued)
- ---------------------------------
Elf Gabon SA                                                                  900    $       229,702
ERAMET SLN                                                                  1,900             99,547
Europe 1 Communication                                                        700            148,319
SEITA                                                                       6,500            271,694
                                                                                    ---
                                                                                       --------------
                                                                                           1,426,355
                                                                                    -----------------
Germany - 5.3%
- ---------------------------------
Commerzbank AG                                                             17,700            449,250
Heidelberger Zement AG *                                                    5,700            460,662
Kolbenschmidt AG  *                                                        30,700            422,486
Muenchener Rueckversicherungs-Gesellschaft AG                                 180            449,270
Puma AG                                                                    11,400            386,290
Viag AG                                                                       900            352,872
                                                                                    ---
                                                                                       --------------
                                                                                           2,520,830
                                                                                    -----------------
Hong Kong - 4.8%
- ---------------------------------
Elec & Eltek International                                              1,320,000            290,110
Great Eagle Holdings Ltd                                                  157,000            647,485
Guoco Group Ltd                                                            74,000            414,247
Harbour Centre Development                                                150,000            221,073
Hong Kong Telecom                                                          83,000            133,594
New Asia Realty & Trust Co., Class A                                       81,000            298,972
Swire Pacific Ltd., Class A                                                30,000            286,037
                                                                                    ---
                                                                                       --------------
                                                                                           2,291,518
                                                                                    -----------------
Ireland - 4.1%
- ---------------------------------
Allied Irish Banks PLC                                                     68,300            458,038
Avonmore Foods PLC, Class A                                                34,000            100,187
CRH PLC                                                                    12,100            122,841
CRH PLC                                                                    16,600            172,046
DCC PLC                                                                    22,300             97,434
Fii Fyffes PLC 1                                                          197,700            368,285
Hibernian Group PLC                                                        47,000            226,844
Smurfit (Jefferson) Group                                                 142,700            433,784
                                                                                    ---
                                                                                       --------------
                                                                                           1,979,459
                                                                                    -----------------
Italy - 4.8%
- ---------------------------------
Banca Popolare Di Milano                                                   58,000            294,162
Danieli & Company                                                          36,000            295,418
ENI SPA                                                                   101,000            518,830
Parmalat Finanziaria SPA                                                   76,000            116,076
Telecom Italia SPA                                                        228,000            591,389
Unipol-PTC Pfd                                                            222,000            453,061
                                                                                    ---
                                                                                       --------------
                                                                                           2,268,936
                                                                                    -----------------


<PAGE>

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

Japan - 32.6%
- ---------------------------------
Ajinomoto Co Inc                                                           16,000    $       162,576
Aoyama Trading Company Ltd                                                 15,000            397,830
Asahi Glass Co Ltd                                                         31,000            290,967
Canon Inc.                                                                 17,000            374,752
Chugoku Bank Ltd                                                           27,000            395,247
Credit Saison                                                              24,000            535,262
Daikin Industries Ltd                                                      43,000            381,383
Fanuc Company                                                               9,000            287,523
Fuji Bank                                                                  25,000            363,816
Fuji Heavy Industry                                                        90,000            362,697
Fuji Photo Film                                                            10,000            328,942
Furukawa Company Ltd                                                      100,000            335,831
Hokkaido Electric Power                                                     8,000            157,065
Honda Motor Company Ltd                                                    10,000            285,025
Industrial Bank of Japan                                                   23,000            398,088
Japan Energy Corp                                                          88,000            238,698
Japan Radio                                                                37,000            395,074
Joyo Bank                                                                  56,000            336,588
Kawasaki Kisen Kaisha Ltd  *                                              200,000            454,663
Komori Corp.                                                               20,000            423,663
Kubota Corp.                                                               52,000            250,306
Kurabo Industries                                                         121,000            343,839
Kyushu Electric Power Company                                              20,000            387,497
Mitsubishi Gas Chemical Company                                           106,000            380,625
Mitsui Petrochemical                                                       57,000            294,498
Mochida Pharmaceutical                                                     37,000            356,841
NEC Corp.                                                                  13,000            156,721
Nippon Denso Corp.                                                         12,000            288,298
Nissan Fire & Marine Insurance                                             87,000            479,463
Nitto Boseki Company Ltd *                                                126,000            341,772
Ono Pharmaceutical                                                         17,000            505,037
Rinnai Corp                                                                13,000            260,828
Seventy Seven Bank  *                                                      43,000            351,761
Shionogi & Company                                                         49,000            348,945
Sumitomo Heavy Industries *                                                54,000            163,679
Sumitomo Warehouse                                                         89,000            448,334
Suzuki Motor Company Ltd                                                   40,000            365,108
Takashimaya Company                                                        39,000            466,804
Takeda Chemical Industries Ltd                                             13,000            272,023
Takuma Company                                                             25,000            273,400
Teijin Limited                                                             53,000            230,931


<PAGE>

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

Japan - (continued)
- ---------------------------------
Tokyo Broadcasting                                                         34,000    $       518,212
Toshiba Tungaloy                                                           59,000            261,138
Toyo Suisan Kaisha Ltd                                                     37,000            369,586
Yamaguchi Bank                                                             25,000            365,969
Yodogawa Steel Works                                                       29,000            176,053
                                                                                    ---
                                                                                       --------------
                                                                                          15,563,358
                                                                                    -----------------
Malaysia - 4.3%
- ---------------------------------
Arab Malaysian Finance Berhad                                              48,000            256,532
Faber Group Berhad  *                                                     115,000            109,264
IGB Corporation                                                           140,000            155,740
Landmarks Berhad                                                          100,000            133,017
Malayan Cement Berhad                                                     105,000            241,093
Pan-Malaysian Cement Works                                                115,000            116,093
Renong Berhad                                                             144,000            255,392
Shell Refining Company Berhad                                              74,000            216,785
Systems Telekom Malaysia                                                   29,000            258,314
Tan Chong Motor Holdings Berhad                                           117,000            198,242
UMW Holdings Berhad                                                        27,000            126,128
                                                                                    ---
                                                                                       --------------
                                                                                           2,066,600
                                                                                    -----------------
Norway - 5.2%
- ---------------------------------
Den Norske Bank                                                            87,200            335,332
Elkem A/S, Series A *                                                      12,600            207,660
Kvaerner Cl B                                                               6,267            272,478
Leif Hoegh & Company                                                       13,000            265,264
Norsk Hydro                                                                14,379            780,903
Orkla As A-Aksjer *                                                         6,137            430,582
Saga Petroleum As Cl A                                                     12,300            206,577
                                                                                    ---
                                                                                       --------------
                                                                                           2,498,796
                                                                                    -----------------
Singapore - 2.0%
- ---------------------------------
Creative Technology Ltd  *                                                 16,000            166,857
Development Bank of Singapore                                              20,000            270,000
Hong Kong Land Holdings Ltd *                                              37,000            102,860
Mandarin Oriental                                                          93,000            131,130
Robinson & Co.                                                             31,000            125,107
Singapore Airlines Ltd.                                                     3,000             27,214
Singapore Telecom Ltd.                                                     58,000            136,714
                                                                                    ---
                                                                                       --------------
                                                                                             959,882
                                                                                    -----------------


<PAGE>

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

Spain - 2.1%
- ---------------------------------
Banco de Santander                                                          4,181    $       267,365
Grupo Anaya SA                                                              7,500            139,958
Iberdrola SA                                                               27,274            386,181
Telefonica Nacional de Espana                                               9,274            215,168
                                                                                    ---
                                                                                       --------------
                                                                                           1,008,672
                                                                                    -----------------
United Kingdom - 16.4%
- ---------------------------------
Arjo Wiggins Appleton PLC                                                 108,000            330,964
Bank of Scotland *                                                         74,000            390,199
British Petroleum Company PLC *                                            67,000            803,502
British Telecommunications PLC                                             45,000            304,308
Glaxo Wellcome PLC                                                         25,200            408,990
Great Portland Estates PLC                                                135,000            481,885
Guinness PLC                                                               47,000            369,330
Hazlewood Foods PLC                                                       192,000            350,070
Hepworth PLC                                                               69,000            299,454
HSBC Holdings PLC                                                          23,000            514,644
Royal & Sun Alliance Insurance Group                                       60,500            461,949
Scottish Hydro-Electric PLC                                                55,000            308,845
Scottish Power PLC                                                         51,500            311,233
Scottish Newcastle Breweries *                                             38,500            452,486
South West Water PLC                                                       47,500            490,360
Storehouse PLC                                                            101,000            446,978
Tesco PLC                                                                  72,500            440,626
Tomkins PLC                                                                71,000            328,190
Unigate PLC                                                                50,000            355,668
                                                                                    ---
                                                                                       --------------
                                                                                           7,849,681
                                                                                    -----------------
TOTAL Equities (Cost $45,007,533)                                                         46,142,413
                                                                                    -----------------

Short-Term Investments - 2.6%
- ---------------------------------
                                                                         Par
Federal Agency Discount Notes - 2.6%                                    Value
- ------------------------------------------------                     -------------
FHLB +                                        5.300% 3/12/1997     $      225,000            222,658
FNMA +                                        5.220% 1/16/1997          1,000,000            997,830
                                                                                    ---
                                                                                       --------------
TOTAL Short-Term Investments (Cost $1,220,506)                                             1,220,488
                                                                                    -----------------

TOTAL INVESTMENTS  (Cost $46,228,039) - 99.2%                                             47,362,901

Other Assets less Liabilities - 0.8%                                                         375,614
                                                                                    -----------------

NET ASSETS - 100.0%                                                                  $    47,738,515
                                                                                    =================

Notes to the Schedule of Investments:
*    Non-income producing security.
+    Rate noted is yield to maturity.
**  Denotes all or part of security pledged as a margin deposit (see Note 6)

FHLB - Federal Home Loan Bank
FNMA - Federal National Mortgage Association
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                    Standish, Ayer & Wood Investment Trust
                                      Standish International Equity Fund

                                      Statement of Assets and Liabilities
                                               December 31, 1996

Assets                                                                                          
<S>                                                                              <C>                <C>        
    Investments, at value (Note 1A) (identified cost, $46,228,039)                                  $47,362,901
    Cash                                                                                                306,510
    Receivable for investments sold                                                                      10,701
    Interest and dividends receivable                                                                    47,153
    Net unrealized appreciation on forward foreign currency exchange contracts (Note 6)                 382,340
    Receivable for foreign dividend tax reclaims                                                         97,316
    Receivable from Investment Adviser (Note 2)                                                           3,269
                                                                                               -----------------
       Total assets                                                                                  48,210,190

Liabilities
    Distribution payable                                                           $252,106
    Unrealized depreciation on forward foreign currency exchange contracts (Note 6) 186,398     
    Payable for daily variation margin on financial futures contracts (Note 6)        2,799     
    Accrued trustee fees (Note 2)                                                       318
    Accrued expenses and other liabilities                                           30,054
                                                                           -----------------

       Total liabilities                                                                                471,675
                                                                                               -----------------

Net Assets                                                                                          $47,738,515
                                                                                               =================

Net Assets consist of
    Paid-in capital                                                                                 $43,985,314
    Undistributed net investment income                                                                   8,961
    Accumulated undistributed net realized gain (loss)                                                2,408,548
    Net unrealized appreciation (depreciation)                                                        1,335,692
                                                                                               -----------------

       Total Net Assets                                                                             $47,738,515
                                                                                               =================

Shares of beneficial interest outstanding                                                             2,053,669
                                                                                               =================

Net asset value, offering price, and redemption price per share                                             $23.25
                                                                                               =================
    (Net assets/Shares outstanding)






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

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                       Standish International Equity Fund
 
                             Statement of Operations
                          Year Ended December 31, 1996

Investment income
    Dividend income (net of foreign withholding taxes of $90,911)                                      $771,708
    Interest income                                                                                     403,047
                                                                                               -----------------
                                                                                                
         Total income                                                                                 1,174,755

Expenses
    Investment advisory fee (Note 2)                                               $410,099     
    Accounting and transfer agent fees                                               98,176
    Custody fees                                                                     85,628
    Audit services                                                                   35,184
    Legal fees                                                                       11,762
    Registration costs                                                                8,866
    Insurance expense                                                                 2,683
    Trustee fees (Note 2)                                                             1,955
    Miscellaneous                                                                     2,819
                                                                           -----------------

         Total expenses                                                             657,172

Deduct:
    Waiver of investment advisory fee (Note 2)                                     (402,258)
                                                                           -----------------

    Net expenses                                                                                        254,914
                                                                                               -----------------

            Net investment income                                                                       919,841
                                                                                               -----------------

Realized and unrealized gain (loss)

    Net realized gain (loss)
         Investment securities                                                    3,795,947
         Financial futures contracts                                                744,905
         Foreign currency and forward foreign exchange contracts                    (20,322)
                                                                           -----------------

            Net realized gain (loss)                                                                  4,520,530

    Change in net unrealized appreciation (depreciation)
         Investment securities                                                   (1,582,054)
         Financial futures contracts                                               (195,226)
         Translation of assets and liabilities in foreign currencies
           and forward foreign exchange contracts                                   264,316
                                                                           -----------------

            Change in net unrealized appreciation (depreciation)                                     (1,512,964)
                                                                                               -----------------

            Net realized and unrealized gain (loss)                                                   3,007,566
                                                                                               -----------------

            Net increase (decrease) in net assets from operations                                    $3,927,407
                                                                                               =================




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

<PAGE>


                     Standish, Ayer & Wood Investment Trust
                       Standish International Equity Fund

                       Statements of Changes in Net Assets

                                                                             Year Ended           Year Ended
                                                                            December 31,         December 31,
                                                                                1996                 1995
                                                                          ------------------   -----------------
Increase (decrease) in Net Assets

    From operations
       Net investment income                                                       $919,841          $1,535,925
       Net realized gain (loss)                                                   4,520,530             555,805
       Change in net unrealized appreciation (depreciation)                      (1,512,964)         (1,331,247)
                                                                          ------------------   -----------------

         Net increase (decrease) in net assets from operations                    3,927,407             760,483
                                                                          ------------------   -----------------

    Distributions to shareholders
       From net investment income                                                  (993,584)                ---
       From net realized gains on investments                                    (2,991,390)           (293,380)
                                                                          ------------------   -----------------

         Total distributions to shareholders                                     (3,984,974)           (293,380)
                                                                          ------------------   -----------------

    Fund share (principal) transactions (Note 4)
       Net proceeds from sale of shares                                           3,568,994          12,167,766
       Net asset value of shares issued to shareholders in                 
         payment of distributions declared                                        3,425,523             272,750
       Cost of shares redeemed                                                  (18,671,701)        (57,868,870)
                                                                          ------------------   -----------------

         Increase (decrease) in net assets from Fund share transactions         (11,677,184)        (45,428,354)
                                                                          ------------------   -----------------

         Net increase (decrease) in net assets                                  (11,734,751)        (44,961,251)

Net assets

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

    At end of period (including undistributed net investment income
       of  $8,961 and $103,026, at December 31, 1996 and
       1995, respectively)                                                      $47,738,515         $59,473,266
                                                                          ==================   =================






</TABLE>


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

<PAGE>
<TABLE>
<CAPTION>


                     Standish, Ayer & Wood Investment Trust
                       Standish International 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                   $23.54        $23.12     $26.74     $19.78     $22.20   
                                                          ----------    ---------- ----------  --------- ---------- 

    Income from investment operations
       Net investment income                                  0.47          0.04       0.21       0.26       0.26   
       Net realized and unrealized gain (loss)                1.28          0.45      (2.08)      7.29      (2.47)  
                                                          ----------    ---------- ----------  --------- ---------- 

    Total from investment operations                          1.75          0.49      (1.87)      7.55      (2.21)  
                                                          ----------    ---------- ----------  --------- ---------- 

    Less distributions declared to shareholders
       From net investment income                            (0.51)       ---         (0.12)     (0.23)     (0.21)  
       In excess of net investment income                   ---           ---        ---         (0.36)    ---      
       From net realized gains on investments                (1.53)        (0.07)     (1.63)    ---        ---      
                                                          ----------    ---------- ----------  --------- ---------- 

    Total distributions declared to shareholders             (2.04)        (0.07)     (1.75)     (0.59)     (0.21)  
                                                          ----------    ---------- ----------  --------- ---------- 

       Net asset value - end of period                      $23.25        $23.54     $23.12     $26.74     $19.78   
                                                          ==========    ========== ==========  ========= ========== 
        
Total return                                                  7.44%         2.14%     (6.99%)    38.27%     (9.95%) 
                                                          
Net assets at end of period (000 omitted)                   47,739        59,473    104,435     92,419     56,539   

Ratios (to average daily net assets)/Supplemental Data
    Expenses                                                  0.50**         1.22%      1.23%      1.34%      1.53%  
    Net investment income                                     1.80**         1.76%      1.52%      1.09%      1.18%  

Portfolio turnover                                          163%          108%        75%        98%        98%     

Average Broker Commission per share                          $0.0092(1)


*   Audited by other auditors

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

**  The investment adviser voluntarily waived a portion of its investment advisory fee.
    Had this action not been undertaken, the net investment income per share and the
    ratios would have been:


       Net investment income per share                              $0.27
       Ratios (to average daily net assets)
             Expenses                                                1.29%
             Net investment income                                   1.01%


</TABLE>

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

<PAGE>

                     Standish, Ayer & Wood Investment Trust
                       Standish International Equity Fund

                          Notes to Financial Statements




(1) ....Significant Accounting Policies:

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

     A. .Investment security valuations--
         Securities for which quotations are readily available are valued at the
         last sale price,  or if no sale price,  at the closing bid price in the
         principal  market  in  which  such  securities  are  primarily  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
         Fund are valued at amortized  cost. If the Fund acquires a short - term
         instrument  with more than sixty days remaining to its maturity,  it is
         valued at current market value until the sixtieth day prior to maturity
         and will then be valued at amortized  cost based upon the value on such
         date unless the trustees  determine  during such sixty-day  period that
         amortized cost does not represent fair value.

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

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

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

     E. .Distributions to shareholders--
         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.   Distributions   to
         shareholders are recorded on the ex-dividend  date.  Income and capital
         gain  distributions  are  determined  in  accordance  with  income  tax
         regulations  which  may  differ  from  generally  accepted   accounting
         principles.  These differences are primarily due to differing treatment
         of  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>

(2) ....Investment Advisory Fee:

         The investment advisory fee paid to Standish  International  Management
         Company   L.P.   (SIMCO),   for   overall   investment   advisory   and
         administrative services, and general office facilities, is paid monthly
         at the annual  rate of 0.80% of the Fund's  average  daily net  assets.
         SIMCO has voluntarily  agreed to limit total Fund operating expenses to
         0.50% of the Fund's average daily net assets for the Fund's fiscal year
         ended December 31, 1996.  For the year ended  December 31, 1996,  SIMCO
         voluntarily  waived a portion  of its  investment  advising  fee in the
         amount of  $402,258.  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 SIMCO. Certain
         of the trustees and officers of the Trust are  directors 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


Non-U.S. Government securities             $50,287,925            $58,275,201
                                  =====================   ====================

U.S. Government securities                 $23,042,519            $26,292,529
                                  =====================   ====================


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

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

<TABLE>
<CAPTION>
                                                   Year Ended             Year Ended
                                                     December 31,           December 31,
                                                         1996                   1995
                                                 ---------------------   --------------------

<S>                                                           <C>                    <C>    
Shares sold                                                   147,664                535,762
Shares issued to shareholders in
     payment of distributions declared                        144,612                 12,155
Shares redeemed                                              (764,772)            (2,539,577)
                                                 ---------------------   --------------------

Net increase (decrease)                                      (472,496)            (1,991,660)
                                                 =====================   ====================
</TABLE>





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

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

Aggregate cost                                              $46,247,098


Gross unrealized appreciation                                $2,608,342
Gross unrealized depreciation                                (1,492,539)
                                                   ---------------------

Net unrealized appreciation (depreciation)                   $1,115,803
                                                   =====================



<PAGE>

(6) ....Financial Instruments:

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

         Options--

         Call and put  options  give the holder the right to  purchase  or sell,
         respectively,  a security or currency at a specified price on or before
         a certain date. The Fund 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 Fund, are reflected in the accompanying Statement of
         Net Assets and  Liabilities  at market  value.  Premiums  received from
         writing  options which expire are treated as realized  gains.  Premiums
         received  from writing  options  which are  exercised or are closed are
         added  to or  offset  against  the  proceeds  or  amount  paid  on  the
         transaction  to determine  the realized  gain or loss.  If a put option
         written by the Fund is exercised, the premium reduces the cost basis of
         the securities purchased by the Fund. The Fund, as writer of an option,
         has no control  over  whether  the  underlying  securities  may be sold
         (call) or  purchased  (put) and as a result bears the market risk of an
         unfavorable change in the price of the security  underlying the written
         option.  During 1996, the Fund had no written option transactions,  nor
         were there any open written option contracts at December 31, 1996.

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

         At December 31, 1996, the Fund held the following  forward  foreign  
         currency  exchange contracts:

                                                                                
<TABLE>
<CAPTION>                                    
                                                                                                  U.S. $
                                 Local                                          U.S. $          Unrealized
                               Principal        Contract       U.S. $          Aggregate       Appreciation/
Contracts to Receive             Amount        Value Date   Market Value      Face Amount     (Depreciation)
- -------------------------   -----------------  ----------- ---------------- ---------------- ------------------

<S>                                <C>          <C>             <C>              <C>                  <C>     
British Pound Sterling             4,074,592    1/10/97         $6,974,210       $6,635,507           $338,703
Italian Lira                   5,721,000,000     1/2/97          3,765,859        3,728,025             37,834
Japanese Yen                      26,462,154    1/16/97            228,396          240,128            (11,732)
                                                           ---------------- ---------------- ------------------
                                                                                              
                                                               $10,968,465      $10,603,660           $364,805
                                                           ================ ================ ==================

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

British Pound Sterling             4,070,000    1/10/97         $6,966,348       $6,811,552          ($154,796)
Italian Lira                   5,721,000,000     1/2/97          3,765,859        3,745,989            (19,870)
Japanese Yen                      26,462,154    1/16/97            228,396          234,199              5,803
                                                           ---------------- ---------------- ------------------
                                                                                              
                                                               $10,960,603      $10,791,740          ($168,863)
                                                           ================ ================ ==================
</TABLE>
<PAGE>

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

         At December 31, 1996, the Fund held the following  futures contracts:  
                                                                                
<TABLE>
<CAPTION>
                                                                                          Unrealized         
                                                        Expiration     Underlying Face   Appreciation/
             Contract                   Position           Date        Amount at Value  (Depreciation)
- -----------------------------------  ---------------  ---------------- ---------------------------------

<S>                                       <C>             <C>                <C>               <C>     
Topix Futures (6 contracts)               Long            3/19/97             $774,637          ($1,136)
FTSE 100 Futures (2 contracts)            Long            3/19/97              342,525            1,189
CAC 40 Index Future (2 contracts)         Long            3/19/97              175,054            2,605
DAX Futures (1 contracts)                 Long            3/19/97              185,546            1,336
                                                                       ---------------- ----------------

                                                                            $1,477,762           $3,994
                                                                       ================ ================

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

         Interest rate swap contracts--

         Interest rate swaps involve the exchange by the Fund with another party
         of their respective  commitments to pay or receive  interest,  e.g., an
         exchange of floating rate payments for fixed rate payments with respect
         to a notional  amount of  principal.  Credit and market risk exist with
         respect  to these  instruments.  The Fund  expects  to enter into these
         transactions primarily for hedging purposes including,  but not limited
         to, preserving a return or spread on a particular investment or portion
         of  its  portfolio,  protecting  against  currency  fluctuations,  as a
         duration management  technique or protecting against an increase in the
         price of securities  the Fund  anticipates  purchasing at a later date.
         During 1996, the Fund had no interest rate swap contract  transactions.
         At  December  31,  1996,  the  Fund  had no  open  interest  rate  swap
         contracts.


<PAGE>

                        Report of Independent Accountants

To the Trustees of Standish,  Ayer & Wood Investment  Trust and the Shareholders
of Standish International Equity Fund:

We have  audited  the  accompanying  statement  of  assets  and  liabilities  of
Standish,  Ayer & Wood Investment Trust: Standish International Equity Fund (the
"Fund"),  including the portfolio of  investments,  as of December 31, 1996, and
the related  statement of operations for the year then ended, and changes in net
assets  for each of the two years in the  period  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, 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.  Our  procedures  included  confirmation  of securities  owned as of
December 31, 1996 by  correspondence  with the custodian  and brokers.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Standish, Ayer & Wood Investment Trust: Standish International Equity Fund as of
December 31, 1996, the results of its operations for the year then ended and the
changes in its net assets for each of the two years in the period then ended and
the financial highlights for each of the four years in the period then ended, in
conformity with generally accepted accounting principles.



Coopers & Lybrand L.L.P.
Boston, Massachusetts
February 20, 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 Small Capitalization Equity Fund II

                       Financial Statements for the Period
               from December23, 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>

                                     PART C

                                OTHER INFORMATION

Item 24.  Financial Statements and Exhibits

(a)      Financial Statements:

         Included in Part A of Standish International Equity Fund:

                  Financial Highlights

         Included in Part B of Standish International Equity Fund:

                  Schedule of Portfolio of Investments
                  Statement of Assets and Liabilities
                  Statement of Operations
                  Statement of Changes in Net Assets
                  Financial Highlights
                  Notes to Financial Statements
                  Independent Auditors' Report

(b)      Exhibits:

(1)      Agreement and Declaration of Trust dated August 13, 1986*

(1A)     Certificate of Designation of Standish Fixed Income Fund**

(1B)     Certificate of Designation of Standish International Fund**

(1C)     Certificate of Designation of Standish Securitized Fund**

(1D)     Certificate of Designation of Standish Short-Term Asset Reserve
         Fund**

(1E)     Certificate of Designation of Standish Marathon Fund*

(1F)     Certificate of Amendment dated November 21, 1989*

(1G)     Certificate of Amendment dated November 29, 1989*

(1H)     Certificate of Amendment dated April 24, 1990*

(1I)     Certificate of Designation of Standish Equity Fund**

(1J)     Certificate of Designation of Standish International Fixed Income 
         Fund**

                                                        -1-

<PAGE>




(1K)     Certificate of Designation of Standish Intermediate Tax Exempt Bond
         Fund*

(1L)     Certificate of Designation of Standish Massachusetts Intermediate Tax
         Exempt Bond Fund*

(1M)     Certificate of Designation of Standish Global Fixed Income Fund*

(1N)     Certificate of Designation of Standish Controlled Maturity Fund and
         Standish Fixed Income Fund II*

(1O)     Certificate of Designation of Standish Tax-Sensitive Small Cap Equity
         Fund and Standish Tax-Sensitive Equity Fund**

(1P)     Form of Certificate of Designation of Standish Equity Asset Fund,
         Standish Small Capitalization Equity Asset Fund, Standish Fixed Income
         Asset Fund and Standish Global Fixed Income Asset Fund**

(1Q)     Form of Certificate of Designation of Standish Small Capitalization
         Equity Fund II**

(2)      Bylaws of the Registrant*

(3)      Not applicable

(4)      Not applicable

(5)      Form of Investment Advisory Agreement between the Registrant and
         Standish, Ayer & Wood, Inc. relating to Standish International Fund*

(5A)     Form of Assignment of Investment Advisory Agreement*

(6A)     Underwriting Agreement between the Registrant and Standish Fund
         Distributors, L.P.**

(6B)     Revised Appendix A to Underwriting Agreement between the
         Registrant and Standish Fund Distributors, L.P. with respect to 
         Standish Equity Asset Fund, Standish Small Capitalization Equity Asset 
         Fund, Standish Fixed Income Asset Fund and Standish Global Fixed Income
         Asset Fund**


                                                        -2-

<PAGE>



(6C)     Revised Appendix A to Underwriting Agreement between the
         Registrant and Standish Fund Distributors, L.P. with respect to 
         Standish Small Capitalization Equity Fund II**

(7)      Not applicable

(8)      Master Custody Agreement between the Registrant and Morgan Stanley
         Trust Company*

(9A)     Transfer Agency and Service Agreement between the Registrant and
         Investors Bank & Trust Company**

(9B)     Revised  Exhibit A to Transfer  Agency and  Service  Agreement
         between the Registrant and Investors Bank & Trust Company with
         respect  to  Standish   Equity  Asset  Fund,   Standish  Small
         Capitalization  Equity Asset Fund, Standish Fixed Income Asset
         Fund and Standish Global Fixed
         Income Asset Fund**

(9C)     Revised Exhibit A to Transfer Agency and Service Agreement between
         the Registrant and Investors Bank & Trust Company with respect to
         Standish Small Capitalization Equity Fund II**

(9D)     Master Administration Agreement between the Registrant and Investors
         Bank & Trust Company**

(9E)     Revised Exhibit A to Master  Administration  Agreement between
         the Registrant and Investors Bank & Trust Company with respect
         to Standish Equity Asset Fund,  Standish Small  Capitalization
         Equity  Asset  Fund,  Standish  Fixed  Income  Asset  Fund and
         Standish Global Fixed Income Asset Fund**

(9F)     Revised Exhibit A to Master Administration Agreement between the
         Registrant and Investors Bank & Trust Company with respect to
         Standish Small Capitalization Equity Fund II**

(10)     Opinion and Consent of Counsel**

(11A)    Opinion and Consent of Independent Public Accountants***

(11B)    Consent of Independent Public Accountants***

(11C)    Consent of Independent Public Accountants***

(12)     Not applicable


                                               -3-

<PAGE>



(13)     Form of Initial Capital Agreement between the Registrant and Standish,
         Ayer & Wood, Inc.**

(14)     Not applicable

(15)     Not applicable

(16)     Performance Calculations**

(17)     Financial Data Schedule of Standish International Equity Fund***

(18)     Not applicable

(19A)    Power of Attorney (Richard S. Wood)**

(19B)    Power of Attorney (David W. Murray)**

(19C)    Power of Attorney (Samuel C. Fleming)**

(19D)    Power of Attorney (Benjamin M. Friedman)**

(19E)    Power of Attorney (John H. Hewitt)**

(19F)    Power of Attorney (Edward H. Ladd)**

(19G)    Power of Attorney (Caleb Loring III)**

(19H)    Power of Attorney (D. Barr Clayson)**

(19I)    Power of Attorney for Standish, Ayer & Wood Master Portfolio
         (Richard S. Wood)**

(19J)    Power of Attorney for Standish, Ayer & Wood Master Portfolio
         (Samuel C. Fleming, Benjamin M. Friedman, John H. Hewitt, Edward H.
         Ladd, Caleb Loring III, Richard S. Wood and D. Barr Clayson)**

- --------------------
*        Filed as an exhibit to Registration
         Statement No. 33-10615 and incorporated
         herein by reference thereto.
**       Filed as an exhibit to Registration
         Statement No. 33-8214 and incorporated
         herein by reference thereto.
***      Filed herewith.

                                               -4-

<PAGE>



Item 25.          Persons Controlled by or under Common Control with Registrant

         No person is  directly  or  indirectly  controlled  by or under  common
control with the Registrant.

Item 26.          Number of Holders of Securities

         Set forth  below is the number of record  holders,  as of  February  1,
1997, of the shares of each series of the Registrant.

                                                                Number of Record
Title of Class                                                       Holders
- --------------                                                       -------

Shares of beneficial interest, par value $.01, of:

Standish Fixed Income Fund                                              481
Standish Securitized Fund                                                12
Standish Short-Term Asset
     Reserve Fund                                                        91
Standish International Fixed
     Income Fund                                                        200
Standish Global Fixed Income Fund                                        47
Standish Equity Fund                                                    142
Standish Small Capitalization
     Equity Fund                                                        418
Standish Massachusetts Intermediate
     Tax Exempt Bond Fund                                                90
Standish Intermediate Tax Exempt
     Bond Fund                                                          113
Standish International Equity Fund                                      188
Standish Controlled Maturity Fund                                        17
Standish Fixed Income Fund II                                             4
Standish Small Cap Tax-Sensitive
  Equity Fund                                                           123
Standish Tax-Sensitive Equity Fund                                       62
Standish Equity Asset Fund                                                0
Standish Small Capitalization
     Equity Asset Fund                                                    0
Standish Fixed Income Asset Fund                                          0
Standish Global Fixed Income Asset Fund                                   0
Standish Small Capitalization Equity Fund II                             23


                                               -5-

<PAGE>



Item 27.          Indemnification

         Under the Registrant's  Agreement and Declaration of Trust, any past or
present  Trustee or officer of the  Registrant  is  indemnified  to the  fullest
extent permitted by law against liability and all expenses  reasonably  incurred
by him in  connection  with any action,  suit or proceeding to which he may be a
party or is  otherwise  involved by reason of his being or having been a Trustee
or officer of the  Registrant.  The  Agreement and  Declaration  of Trust of the
Registrant  does not authorize  indemnification  where it is determined,  in the
manner specified in the Declaration,  that such Trustee or officer has not acted
in good  faith  in the  reasonable  belief  that  his  actions  were in the best
interest  of the  Registrant.  Moreover,  the  Declaration  does  not  authorize
indemnification where such Trustee or officer is liable to the Registrant or its
shareholders by reason of willful  misfeasance,  bad faith,  gross negligence or
reckless disregard of his or her duties.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to Trustees,  officers and  controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that, in the opinion of the Securities and Exchange
Commission,  such  indemnification  is against public policy as expressed in the
Act  and  is,  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant  of expenses  incurred or paid by a Trustee,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by any such  Trustee,  officer or  controlling  person
against the Registrant in connection with the securities being  registered,  and
the Commission is still of the same opinion,  the Registrant will, unless in the
opinion of its counsel  the matter has been  settled by  controlling  precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  is against  public  policy as  expressed in the Act and will be
governed by the final adjudication of such issue.

Item 28.  Business and Other Connections of Investment Advisers

         The business  and other  connections  of the officers and  Directors of
Standish, Ayer & Wood, Inc. ("Standish, Ayer & Wood"), the investment adviser to
certain series of the Registrant, are listed on the Form ADV of Standish, Ayer &
Wood as currently on file with the Commission  (File No.  801-584),  the text of
which is hereby incorporated by reference.

         The  business  and other  connections  of the  officers and partners of
Standish  International  Management  Company,  L.P.  ("SIMCO"),  the  investment
adviser to certain other series of the Registrant, are listed on the Form ADV of
SIMCO as currently on file with the Commission (File No.  801-639338),  the text
of which is hereby incorporated by reference.


                                                        -6-

<PAGE>



         The following sections of each such Form ADV are incorporated herein by
reference:

                  (a)      Items 1 and 2 of Part 2;

                  (b)      Section IV, Business Background, of each Schedule D.

         Item 29.  Principal Underwriter

                  (a)  Prior to or  concurrent  with the  effectiveness  of this
Post-Effective Amendment to the Registrant's Registration Statement on Form N-1A
it is expected that Standish Fund Distributors, L.P. will serve as the principal
underwriter of each of the series of the Registrant as listed in Item 26 above.

                  (b)       Directors and Officers of Standish Fund 
                            Distributors, L.P.:

                        Positions and Offices            Positions and Offices
Name                      with Underwriter                  with Registrant
- -------------------      ----------------                  ---------------


James E. Hollis, III    Chief Executive Officer            Vice President

Beverly E. Banfield     Chief Operating Officer            Vice President

         The General Partner of Standish Fund Distributors, L.P. is Standish, 
Ayer & Wood, Inc.

                  (c)      Not applicable.

Item 30.  Location of Accounts and Records

         The Registrant  maintains the records  required by Section 31(a) of the
Investment Company Act of 1940 and Rules 31a-1 to 31a-3 inclusive  thereunder at
its principal  office,  located at One Financial Center,  Boston,  Massachusetts
02111.   Certain  records,   including  records  relating  to  the  Registrant's
shareholders  and the physical  possession of its securities,  may be maintained
pursuant  to Rule 31a-3 at the main  offices of the  Registrant's  transfer  and
dividend disbursing agent and custodian.

Item 31.  Management Services

         Not applicable


                                                        -7-

<PAGE>



Item 32.  Undertakings

(a)      Not applicable.

(b)      With respect to Standish Equity Asset Fund, Standish Small
         Capitalization Equity Asset Fund, Standish Fixed Income Asset
         Fund and Standish Global Fixed Income Asset Fund, the
         Registrant undertakes to file a post-effective amendment, using
         financial statements which need not be certified, within four to
         six months from the effective date of the applicable Post-Effective
         Amendment to its Registration Statement registering shares of
         such Funds.

(c)      The  Registrant  undertakes to furnish each person to
         whom a Prospectus is delivered a copy of Registrant's
         latest  annual report to  shareholders,  upon request
         and without charge.



                                                        -8-

<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act of 1933 and the
Investment   Company  Act  of  1940,   the   Registrant  has  duly  caused  this
Post-Effective  Amendment  to its  Registration  Statement  to be  signed on its
behalf by the undersigned,  thereunto duly authorized, in the City of Boston and
The Commonwealth of Massachusetts on the 27th day of February, 1997.


                                                     STANDISH, AYER & WOOD
                                                     INVESTMENT TRUST



                                                   ----------------------------
                                                  James E. Hollis III, Treasurer


         The term "Standish,  Ayer & Wood Investment  Trust" means and refers to
the Trustees from time to time serving under the  Agreement and  Declaration  of
Trust of the  Registrant  dated August 13, 1986, a copy of which is on file with
the Secretary of State of The Commonwealth of Massachusetts.  The obligations of
the Registrant  hereunder are not binding  personally  upon any of the Trustees,
shareholders,  nominees,  officers,  agents or employees of the Registrant,  but
bind only the trust property of the Registrant, as provided in the Agreement and
Declaration  of Trust of the  Registrant.  The  execution  of this  Registration
Statement  has  been  authorized  by the  Trustees  of the  Registrant  and this
Registration  Statement  has  been  signed  by  an  authorized  officer  of  the
Registrant,  acting as such, and neither such authorization by such Trustees nor
such execution by such officer shall be deemed to have been made by any of them,
but shall bind only the trust  property  of the  Registrant  as  provided in its
Declaration of Trust.

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



                                                        -1-

<PAGE>



<TABLE>
<CAPTION>
Signature                           Title                                       Date


<S>                                 <C>                               <C> 
Richard S. Wood*                    Trustee and President              February 27, 1997
- ----------------------
Richard S. Wood                     (principal executive officer)


James E. Hollis III*                Treasurer (principal               February 27, 1997
- --------------------------
James E. Hollis III                 financial and accounting
                                    officer) and Secretary


D. Barr Clayson*                    Trustee and Vice                   February 27, 1997
- ----------------------
D. Barr Clayson                     President


Samuel C. Fleming*                  Trustee                            February 27, 1997
Samuel C. Fleming


Benjamin M. Friedman*               Trustee                            February 27, 1997
Benjamin M. Friedman


John H. Hewitt*                     Trustee                            February 27, 1997
John H. Hewitt


Edward H. Ladd*                     Trustee                            February 27, 1997
Edward H. Ladd


Caleb Loring III*                   Trustee                            February 27, 1997
Caleb Loring III


*By:
         James E. Hollis III
         Attorney-In-Fact
</TABLE>



                                                        -2-

<PAGE>


                                  EXHIBIT INDEX

Exhibit

(11A)    Opinion and Consent of Independent Public Accountants

(11B)    Consent of Independent Public Accountants

(11C)    Consent of Independent Public Accountants 

(17)     Financial Data Schedule of Standish International Equity Fund



                                                        -1-



Consent of Independent Accountants

We  consent  to  the  inclusion  in  Post-Effective  Amendment  No.  80  to  the
Registration  Statement  on Form N-1A (1933 Act File  Number  33-8214)  and Post
effective Amendment No. 13 to the Registration  Statement on Form N-1A (1933 Act
File Number 10615) of Standish,  Ayer & Wood  Investment  Trust:  Standish Fixed
Income Fund,  Standish Fixed Income Fund II, Standish  Short-Term Asset Reserve
Fund,  Standish  Controlled  Maturity Fund and Standish  Securitized Fund of our
reports dated February 20, 1997 and Standish Global Fixed Income Fund,  Standish
International   Fixed  Income  Fund,   Standish  Equity  Fund,   Standish  Small
Capitalization  Equity  Fund  and  Standish  Small  Capitalization  Fund II (the
"Funds") of our reports  dated  February 25, 1997, on our audit of the financial
statements and financial  highlights of the Funds, which reports are included in
the Annual Reports to Shareholders  for the year ended December 31, 1996,  which
are also included in the Registration Statements.

We also  consent  to the  references  to our Firm under the  caption  "Financial
Highlights"  and  "Independent  Accountants" in the  Prospectuses  and under the
caption  "Experts and  Financial  Statements"  in the  Statements  of Additional
Information of the Registration Statements.

/s/Coopers & Lybrand L.L.P.                                                    

Boston, Massachusetts
February 25, 1997



                               Coopers & Lybrand
                              145 King Street West
                               Tornonto, Ontario
                                 Canada M5H 1VS

February 25, 1997

Consent of Independent Accountants

We  consent  to  the  inclusion  in  Post-Effective  Amendment  No.  80  to  the
Registration Statement of Standish,  Ayer & Wood Investment Trust (1933 Act File
No. 33-8214) and Post-Effective Amendment No.13 to the Registration Statement of
Standish, Ayer & Wood Investment Trust (1933 Act File No. 33-10615) on behalf of
Standish Small Capitalization  Equity Fund, Standish Small Capitalization Equity
Fund II, Standish Equity Fund, Standish Fixed Income Fund, Standish Global Fixed
Income Fund, of our reports  relating to Standish  Small  Capitalization  Equity
Portfolio,  Standish Small  Capitalization  Equity Portfolio II, Standish Equity
Portf olio,  Standish  Fixed  Income  Portfolio,  Standish  Global  Fixed Income
Portfolio dated February 25, 1997, in the Statements of Additional Information,
which are part of such Registration Statements.

We also  consent to the  reference  to our Firm under the  caption  "Independent
Accountants" in the  Prospectuses  and under the caption  "Experts and Financial
Statements in the  Statements of  Additional  Information  which are part of the
Registration Statements.

/s/ Coopers & Lybrand

Chartered Accountants

Toronto, Ontario


                                                                   Exhibit 11


INDEPENDENT AUDITORS' CONSENT

We consent in this Post-Effective Amendment No. 13 to Registration Statement No.
33-10615 of Standish,  Ayer & Wood Investment Trust  (including  Standish Equity
Fund, Standish Small  Capitalization  Equity Fund, Standish Small Capitalization
Equity Fund II and Standish  International  Equity Fund) to the  reference to us
under the heading "Experts and Financial  Statements" appearing in the Statement
of Additional Information, which is a part of such Registration Statement.


/S/ Deloitte & Touche LLP


Boston, Massachusetts
February 26, 1997





<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information
extracted from Standish, Ayer & Wood Investment Trust
form N-SAR for the period ended December 31, 1996
and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<SERIES>
   <NUMBER> 2
   <NAME> Standish International Equity Fund
       
<S>                                                   <C>
<PERIOD-TYPE>                                             12-MOS
<FISCAL-YEAR-END>                                     DEC-31-1996
<PERIOD-END>                                             DEC-31-1996
<INVESTMENTS-AT-COST>                                     46,228,039
<INVESTMENTS-AT-VALUE>                                    47,362,901
<RECEIVABLES>                                                158,439
<ASSETS-OTHER>                                               502,452
<OTHER-ITEMS-ASSETS>                                               0
<TOTAL-ASSETS>                                            48,023,792
<PAYABLE-FOR-SECURITIES>                                           0
<SENIOR-LONG-TERM-DEBT>                                            0
<OTHER-ITEMS-LIABILITIES>                                    285,277
<TOTAL-LIABILITIES>                                          285,277
<SENIOR-EQUITY>                                                    0
<PAID-IN-CAPITAL-COMMON>                                  43,985,314
<SHARES-COMMON-STOCK>                                      2,053,669
<SHARES-COMMON-PRIOR>                                      2,526,165
<ACCUMULATED-NII-CURRENT>                                      8,961
<OVERDISTRIBUTION-NII>                                             0
<ACCUMULATED-NET-GAINS>                                    2,408,548
<OVERDISTRIBUTION-GAINS>                                           0
<ACCUM-APPREC-OR-DEPREC>                                   1,335,692
<NET-ASSETS>                                              47,738,515
<DIVIDEND-INCOME>                                            771,708
<INTEREST-INCOME>                                            403,047
<OTHER-INCOME>                                                     0
<EXPENSES-NET>                                               254,914
<NET-INVESTMENT-INCOME>                                      919,841
<REALIZED-GAINS-CURRENT>                                   4,520,530
<APPREC-INCREASE-CURRENT>                                 (1,512,964)
<NET-CHANGE-FROM-OPS>                                      3,927,407
<EQUALIZATION>                                                     0
<DISTRIBUTIONS-OF-INCOME>                                    993,584
<DISTRIBUTIONS-OF-GAINS>                                   2,991,390
<DISTRIBUTIONS-OTHER>                                              0
<NUMBER-OF-SHARES-SOLD>                                      147,664
<NUMBER-OF-SHARES-REDEEMED>                                  764,772
<SHARES-REINVESTED>                                          144,612
<NET-CHANGE-IN-ASSETS>                                   (11,734,751)
<ACCUMULATED-NII-PRIOR>                                      103,026
<ACCUMULATED-GAINS-PRIOR>                                    964,750
<OVERDISTRIB-NII-PRIOR>                                            0
<OVERDIST-NET-GAINS-PRIOR>                                         0
<GROSS-ADVISORY-FEES>                                        410,099
<INTEREST-EXPENSE>                                                 0
<GROSS-EXPENSE>                                              657,172
<AVERAGE-NET-ASSETS>                                      50,982,304
<PER-SHARE-NAV-BEGIN>                                          23.54
<PER-SHARE-NII>                                                 0.47
<PER-SHARE-GAIN-APPREC>                                         1.28
<PER-SHARE-DIVIDEND>                                           (0.51)
<PER-SHARE-DISTRIBUTIONS>                                      (1.53)
<RETURNS-OF-CAPITAL>                                            0.00
<PER-SHARE-NAV-END>                                            23.25
<EXPENSE-RATIO>                                                 0.50
<AVG-DEBT-OUTSTANDING>                                             0
<AVG-DEBT-PER-SHARE>                                            0.00
        

</TABLE>


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