<PAGE> PAGE 1
000 B000000 07/31/99
000 C000000 0001067847
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 A
001 A000000 ALPHA ANALYTICS INVESTMENT TRUST
001 B000000 811-09039
001 C000000 3105564660
002 A000000 1901 AVENUE OF THE STARS SUITE 1100
002 B000000 LOS ANGELES
002 C000000 CA
002 D010000 90067
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 2
007 C010100 1
007 C020100 ALPHA ANALYTICS VALUE FUND
007 C030100 N
007 C010200 2
007 C020200 ALPHA ANALYTICS SMALL CAP QUANT FUND
007 C030200 N
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
010 A00AA01 AMERICAN DATA SERVICES, INC.
010 C01AA01 HAUPPAUGE
010 C02AA01 NY
010 C03AA01 11788
011 A00AA01 ADS DISTRIBUTORS, INC.
011 B00AA01 8-49995
011 C01AA01 HAUPPAUGE
011 C02AA01 NY
011 C03AA01 11788
012 A00AA01 AMERICAN DATA SERVICES, INC.
012 B00AA01 84-1964
012 C01AA01 HAUPPAUGE
012 C02AA01 NY
012 C03AA01 11788
013 A00AA01 MCCURDY & ASSOCIATES, CPA'S
<PAGE> PAGE 2
013 B01AA01 WESTLAKE
013 B02AA01 OH
013 B03AA01 44145
015 A00AA01 FIRSTAR BANK
015 B00AA01 C
015 C01AA01 CINCINNATI
015 C02AA01 OH
015 C03AA01 45202
015 E01AA01 X
018 00AA00 Y
019 A00AA00 N
019 B00AA00 0
020 A000001 INSTINET
020 C000001 3
020 A000002 BEAR STEARNS
020 C000002 2
020 A000003 DONALDSON LUFKIN JENRETTE
020 C000003 1
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 6
022 A000001 FIRSTAR BANK
022 C000001 3294
022 D000001 3185
022 A000002 MORGAN STANLEY
022 C000002 48
022 D000002 17
022 C000003 0
022 D000003 0
022 C000004 0
022 D000004 0
022 C000005 0
022 D000005 0
022 C000006 0
022 D000006 0
022 C000007 0
022 D000007 0
022 C000008 0
022 D000008 0
022 C000009 0
022 D000009 0
022 C000010 0
022 D000010 0
023 C000000 3342
023 D000000 3202
024 00AA00 N
<PAGE> PAGE 3
025 D00AA01 0
025 D00AA02 0
025 D00AA03 0
025 D00AA04 0
025 D00AA05 0
025 D00AA06 0
025 D00AA07 0
025 D00AA08 0
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
029 00AA00 N
030 A00AA00 0
030 B00AA00 0.00
030 C00AA00 0.00
031 A00AA00 0
031 B00AA00 0
032 00AA00 0
033 00AA00 0
034 00AA00 N
035 00AA00 0
036 B00AA00 0
037 00AA00 N
038 00AA00 0
039 00AA00 N
040 00AA00 N
042 A00AA00 0
042 B00AA00 0
042 C00AA00 0
042 D00AA00 0
042 E00AA00 0
042 F00AA00 0
042 G00AA00 0
042 H00AA00 0
043 00AA00 0
044 00AA00 0
045 00AA00 Y
046 00AA00 N
047 00AA00 Y
048 00AA00 1.500
048 A01AA00 0
048 A02AA00 0.000
048 B01AA00 0
048 B02AA00 0.000
<PAGE> PAGE 4
048 C01AA00 0
048 C02AA00 0.000
048 D01AA00 0
048 D02AA00 0.000
048 E01AA00 0
048 E02AA00 0.000
048 F01AA00 0
048 F02AA00 0.000
048 G01AA00 0
048 G02AA00 0.000
048 H01AA00 0
048 H02AA00 0.000
048 I01AA00 0
048 I02AA00 0.000
048 J01AA00 0
048 J02AA00 0.000
048 K01AA00 0
048 K02AA00 0.000
049 00AA00 N
050 00AA00 N
051 00AA00 N
052 00AA00 N
053 A00AA00 Y
053 B00AA00 Y
054 A00AA00 N
054 B00AA00 N
054 C00AA00 N
054 D00AA00 N
054 E00AA00 N
054 F00AA00 N
054 G00AA00 N
054 H00AA00 Y
054 I00AA00 N
054 J00AA00 Y
054 K00AA00 N
054 L00AA00 N
054 M00AA00 Y
054 N00AA00 N
054 O00AA00 Y
055 A00AA00 N
055 B00AA00 N
056 00AA00 Y
057 00AA00 N
058 A00AA00 N
059 00AA00 Y
060 A00AA00 Y
060 B00AA00 Y
061 00AA00 5000
062 A00AA00 N
062 B00AA00 0.0
062 C00AA00 0.0
<PAGE> PAGE 5
062 D00AA00 0.0
062 E00AA00 0.0
062 F00AA00 0.0
062 G00AA00 0.0
062 H00AA00 0.0
062 I00AA00 0.0
062 J00AA00 0.0
062 K00AA00 0.0
062 L00AA00 0.0
062 M00AA00 0.0
062 N00AA00 0.0
062 O00AA00 0.0
062 P00AA00 0.0
062 Q00AA00 0.0
062 R00AA00 0.0
063 A00AA00 0
063 B00AA00 0.0
066 A00AA00 Y
066 C00AA00 Y
067 00AA00 N
068 A00AA00 N
068 B00AA00 N
069 00AA00 N
077 A000000 Y
077 B000000 Y
078 000000 N
080 A00AA00 GREAT AMERICAN INSURANCE COMPANY
080 C00AA00 200
081 A00AA00 N
081 B00AA00 0
082 A00AA00 N
082 B00AA00 0
083 A00AA00 N
083 B00AA00 0
084 A00AA00 N
084 B00AA00 0
085 A00AA00 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
008 A000101 ALPHA ANALYTICS INVESTMENT GROUP, LLC
008 B000101 A
<PAGE> PAGE 6
008 C000101 801-56013
008 D010101 LOS ANGELES
008 D020101 CA
008 D030101 90067
008 A000102 CAMBIAR INVESTORS, INC.
008 B000102 S
008 C000102 801-09538
008 D010102 ENGLEWOOD
008 D020102 CA
008 D030102 80111
028 A010100 157
028 A020100 0
028 A030100 0
028 A040100 0
028 B010100 23
028 B020100 0
028 B030100 0
028 B040100 0
028 C010100 73
028 C020100 0
028 C030100 0
028 C040100 0
028 D010100 122
028 D020100 0
028 D030100 0
028 D040100 0
028 E010100 21
028 E020100 0
028 E030100 0
028 E040100 0
028 F010100 401
028 F020100 0
028 F030100 0
028 F040100 0
028 G010100 797
028 G020100 0
028 G030100 0
028 G040100 0
028 H000100 0
070 A010100 Y
070 A020100 N
070 B010100 N
070 B020100 N
070 C010100 N
070 C020100 N
070 D010100 N
070 D020100 N
070 E010100 N
070 E020100 N
070 F010100 N
070 F020100 N
<PAGE> PAGE 7
070 G010100 N
070 G020100 N
070 H010100 N
070 H020100 N
070 I010100 N
070 I020100 N
070 J010100 N
070 J020100 N
070 K010100 Y
070 K020100 Y
070 L010100 N
070 L020100 N
070 M010100 N
070 M020100 N
070 N010100 N
070 N020100 N
070 O010100 Y
070 O020100 N
070 P010100 N
070 P020100 N
070 Q010100 N
070 Q020100 N
070 R010100 N
070 R020100 N
071 A000100 2243
071 B000100 528
071 C000100 1601
071 D000100 33
072 A000100 7
072 B000100 4
072 C000100 9
072 D000100 0
072 E000100 0
072 F000100 14
072 G000100 0
072 H000100 0
072 I000100 0
072 J000100 0
072 K000100 0
072 L000100 0
072 M000100 9
072 N000100 0
072 O000100 0
072 P000100 0
072 Q000100 0
072 R000100 0
072 S000100 0
072 T000100 0
072 U000100 0
072 V000100 0
072 W000100 0
<PAGE> PAGE 8
072 X000100 23
072 Y000100 11
072 Z000100 1
072AA000100 125
072BB000100 0
072CC010100 136
072CC020100 0
072DD010100 0
072DD020100 0
072EE000100 0
073 A010100 0.0000
073 A020100 0.0000
073 B000100 0.0000
073 C000100 0.0000
074 A000100 312
074 B000100 0
074 C000100 0
074 D000100 0
074 E000100 0
074 F000100 1976
074 G000100 0
074 H000100 0
074 I000100 107
074 J000100 17
074 K000100 0
074 L000100 0
074 M000100 0
074 N000100 2412
074 O000100 24
074 P000100 0
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 3
074 S000100 0
074 T000100 2385
074 U010100 200
074 U020100 0
074 V010100 11.92
074 V020100 0.00
074 W000100 0.0000
074 X000100 26
074 Y000100 0
075 A000100 0
075 B000100 1665
076 000100 0.00
008 A000201 ALPHA ANALYTICS INVESTMENT GROUP, LLC
008 B000201 A
008 C000201 801-56013
008 D010201 LOS ANGELES
<PAGE> PAGE 9
008 D020201 CA
008 D030201 90067
028 A010200 81
028 A020200 0
028 A030200 0
028 A040200 0
028 B010200 1
028 B020200 0
028 B030200 0
028 B040200 0
028 C010200 1
028 C020200 0
028 C030200 0
028 C040200 0
028 D010200 1
028 D020200 0
028 D030200 0
028 D040200 0
028 E010200 1
028 E020200 0
028 E030200 0
028 E040200 0
028 F010200 0
028 F020200 0
028 F030200 0
028 F040200 0
028 G010200 85
028 G020200 0
028 G030200 0
028 G040200 0
028 H000200 0
070 A010200 Y
070 A020200 N
070 B010200 Y
070 B020200 N
070 C010200 N
070 C020200 N
070 D010200 Y
070 D020200 N
070 E010200 N
070 E020200 N
070 F010200 Y
070 F020200 N
070 G010200 N
070 G020200 N
070 H010200 N
070 H020200 N
070 I010200 N
070 I020200 N
070 J010200 N
070 J020200 N
<PAGE> PAGE 10
070 K010200 Y
070 K020200 Y
070 L010200 Y
070 L020200 N
070 M010200 Y
070 M020200 N
070 N010200 N
070 N020200 N
070 O010200 Y
070 O020200 N
070 P010200 N
070 P020200 N
070 Q010200 N
070 Q020200 N
070 R010200 Y
070 R020200 N
071 A000200 1132
071 B000200 37
071 C000200 959
071 D000200 4
072 A000200 7
072 B000200 0
072 C000200 2
072 D000200 0
072 E000200 0
072 F000200 8
072 G000200 0
072 H000200 0
072 I000200 0
072 J000200 0
072 K000200 0
072 L000200 0
072 M000200 9
072 N000200 0
072 O000200 0
072 P000200 0
072 Q000200 0
072 R000200 0
072 S000200 0
072 T000200 0
072 U000200 0
072 V000200 0
072 W000200 0
072 X000200 17
072 Y000200 10
072 Z000200 -5
072AA000200 0
072BB000200 0
072CC010200 0
072CC020200 101240
072DD010200 0
<PAGE> PAGE 11
072DD020200 0
072EE000200 0
073 A010200 0.0000
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 0
074 B000200 0
074 C000200 0
074 D000200 0
074 E000200 0
074 F000200 993
074 G000200 0
074 H000200 0
074 I000200 2
074 J000200 0
074 K000200 0
074 L000200 0
074 M000200 0
074 N000200 995
074 O000200 0
074 P000200 0
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 1
074 S000200 0
074 T000200 994
074 U010200 112
074 U020200 0
074 V010200 8.86
074 V020200 0.00
074 W000200 0.0000
074 X000200 9
074 Y000200 0
075 A000200 0
075 B000200 919
076 000200 0.00
SIGNATURE JAMES COLANTINO
TITLE SENIOR ADMINISTRATOR
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001067847
<NAME> ALPHA ANALYTICS INVESTMENT TRUST
<SERIES>
<NUMBER> 1
<NAME> ALPHA ANALYTICS VALUE FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 7-MOS
<FISCAL-YEAR-END> JUL-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> JUL-31-1999
<INVESTMENTS-AT-COST> 1946869
<INVESTMENTS-AT-VALUE> 2082990
<RECEIVABLES> 17368
<ASSETS-OTHER> 311522
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2411880
<PAYABLE-FOR-SECURITIES> 24265
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 2366
<TOTAL-LIABILITIES> 26631
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2122711
<SHARES-COMMON-STOCK> 200105
<SHARES-COMMON-PRIOR> 130862
<ACCUMULATED-NII-CURRENT> 1162
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 125255
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 136121
<NET-ASSETS> 2385249
<DIVIDEND-INCOME> 9279
<INTEREST-INCOME> 4094
<OTHER-INCOME> 0
<EXPENSES-NET> 12211
<NET-INVESTMENT-INCOME> 1162
<REALIZED-GAINS-CURRENT> 125255
<APPREC-INCREASE-CURRENT> 136121
<NET-CHANGE-FROM-OPS> 262538
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 195006
<NUMBER-OF-SHARES-REDEEMED> 1
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 2334249
<ACCUMULATED-NII-PRIOR> 559
<ACCUMULATED-GAINS-PRIOR> 13972
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 14090
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 23090
<AVERAGE-NET-ASSETS> 1665316
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> .01
<PER-SHARE-GAIN-APPREC> 1.91
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 11.92
<EXPENSE-RATIO> 1.30
[AVG-DEBT-OUTSTANDING] 0
[AVG-DEBT-PER-SHARE] 0
</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001067847
<NAME> ALPHA ANALYTICS INVESTMENT TRUST
<SERIES>
<NUMBER> 2
<NAME> ALPHA ANALYTICS SMALL CAP QUANT FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 7-MOS
<FISCAL-YEAR-END> JUL-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> JUL-31-1999
<INVESTMENTS-AT-COST> 1096666
<INVESTMENTS-AT-VALUE> 995426
<RECEIVABLES> 91
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 995517
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 1123
<TOTAL-LIABILITIES> 1123
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 1095634
<SHARES-COMMON-STOCK> 112208
<SHARES-COMMON-PRIOR> 102277
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (101240)
<NET-ASSETS> 994394
<DIVIDEND-INCOME> 1754
<INTEREST-INCOME> 470
<OTHER-INCOME> 0
<EXPENSES-NET> 6744
<NET-INVESTMENT-INCOME> (4520)
<REALIZED-GAINS-CURRENT> 470
<APPREC-INCREASE-CURRENT> (101240)
<NET-CHANGE-FROM-OPS> (105290)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 107108
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 943394
<ACCUMULATED-NII-PRIOR> (115)
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 7782
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 16782
<AVERAGE-NET-ASSETS> 919255
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> (.04)
<PER-SHARE-GAIN-APPREC> (1.10)
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 8.86
<EXPENSE-RATIO> 1.30
[AVG-DEBT-OUTSTANDING] 0
[AVG-DEBT-PER-SHARE] 0
</TABLE>
Board of Trustees
Alpha Analytics Funds
In planning and performing our audit of the financial statements of the Alpha
Analytics Funds (comprising of the Alpha Analytics Value Fund and the Alpha
Analytics Small Cap Quant Fund)for the year ended July 31, 1999, we
considered its internal control structure, including procedures for
safeguarding securities, in order to determine our auditing procedures for
the purpose of expressing our opinion on the financial statements and to
comply with the requirements of Form N-SAR, not to provide assurance on the
internal control structure.
The management of the Alpha Analytics Funds is responsible for establishing
and maintaining an internal control structure. In fulfilling this
responsibility, estimates and judgments by management are required to assess
the expected benefits and related costs of internal control structure
policies and procedures. Two of the objectives of an internal control
structure are to provide management with reasonable, but not absolute,
assurance that assets aresafeguarded against loss from unauthorize use or
disposition and transactions are executed in accordance with management's
authorization and recorded properly to permit preparation of financial
statements in conformity with generally accepted accounting principles.
Because of inherent limitations in any internal control structure, errors or
irregularities may occur and may not be detected. Also, projection of any
evaluation of the structure to future periods is subject to the risk that it
may become inadequate because of changes in conditions or that the
effectiveness of the design and operation may deteriorate.
Our consideration of the internal control structure would not necessarily
disclose all matters in the internal control structure that might be material
weaknesses under standards established by the American Institute of Certified
Public Accountants. A material weakness is a condition in which the design or
operation of the specific internal control structure elements does not reduce
to a relatively low level the risk that errors or irregularities in amounts
that would be material in relation to the financial statements being audited
may occur and not be detected within a timely period by employees in the normal
course of performing their assigned functions. However, we noted no matters
involving the internal control structure, including procedures for
safeguarding securities,that we consider to be material weaknesses as defined
above as of July 31, 1999.
This report is intended solely for the information and use of management and
the Securities and Exchange Commission.
McCurdy & Associates CPA's, Inc.
Westlake, Ohio
August 23, 1999
