ANALYTIC OPTIONED EQUITY FUND INC
485BPOS, 1997-05-12
Previous: UNITED GROCERS INC /OR/, 10-Q, 1997-05-12
Next: PACIFIC REAL ESTATE INVESTMENT TRUST INC, 10-Q, 1997-05-12



<PAGE>

As filed with the Securities & Exchange Commission
                                                   -----------------
Securities Act File No.          2-60792
                                 ---------------
Investment Company Act File No.  811-2807
                                 ---------------

                                       
                        SECURITIES AND EXCHANGE COMMISSION
                            Washington, DC 20549

                                   FORM N-1A

Registration Statement Under the Securities Act of 1933          X
                                                              -------
                                                                 
     Pre-Effective Amendment No.
                                    --------                  -------
   
     Post-Effective Amendment No.       26                        X
                                    --------                  -------
    
Registration Statement Under the Investment Company Act of 1940  X
                                                              -------
   
     Amendment No.                      23                       X
                                    -------                   -------
    
                    THE ANALYTIC OPTIONED EQUITY FUND, INC.
               (Exact Name of Registrant as Specified in Charter)

              700 South Flower Street, Suite 2400, Los Angeles, CA 90017
                      (Address of principal executive offices)

                    Registrant's Telephone Number:  (213) 688-3015

                       NAME AND ADDRESS OF AGENT FOR SERVICE
   
                                   COPIES TO:
         HARINDRA DE SILVA                         MICHAEL GLAZER
 Analytic Optioned Equity Fund, Inc.      Paul, Hastings, Janofsky & Walker LLP
   700 South Flower Street, Suite 2400        555 South Flower Street
       Los Angeles, CA 90017                   Los Angeles, CA 90071

It is proposed that this filing will become effective:
  X   immediately upon filing pursuant to paragraph (b)
- -----
      on ________________ pursuant to paragraph (b)
- -----
      60 days after filing pursuant to paragraph (a)(1)
- -----
      on ________________ pursuant to Rule 485 paragraph (a)(1)
- -----
      75 days after filing pursuant to paragraph (a)(2)
- -----
      on ________________ pursuant to paragraph (a)(2) of Rule 485
- -----
      This post-effective amendment designates a new effective date
      for a previously filed post-effective amendment.
- -----


The Registrant has registered an indefinite number of shares of its common stock
under the Securities Act of 1933 pursuant to Rule 24f-2 under the Investment
Company Act of 1940.  The Registrant's Rule 24f-2 Notice for its most recent
fiscal year was filed on February 27, 1997.
    

                                      i
<PAGE>
                                       
                             CROSS REFERENCE SHEET

                                   FORM N-1A

                    PART A:   INFORMATION REQUIRED IN PROSPECTUS

                                             Location in Registration
N-1A Item No.      Item                             Statement
- ------------       ----                      -----------------------
  1.          Cover Page                     Cover Page - Prospectus
  2.          Synopsis                       Fund Expense Table; How
                                             Performance is Calculated
  3.          Condensed Financial            Financial Highlights
              Information
  4.          General Description of         The Fund; Investment
              Registrant                     Objective and Policies;
                                             Dividends, Distributions
                                             and Taxes
  5.          Management of the Fund         Management of the Fund
  6.          Capital Stock and Other        Capital Stock
              Securities
  7.          Purchase of Securities Being   How to Purchase Shares;
              Offered                        Shareholder Accounts;  Net
                                             Asset Value
  8.          Redemption or Repurchase       How to Redeem Shares
  9.          Legal Proceedings              Not Applicable



   PART B:   INFORMATION REQUIRED IN STATEMENT OF ADDITIONAL INFORMATION

                                             Location in Registration
N-1A Item No.      Item                             Statement
- ------------       ----                      -----------------------
                                             
 10.          Cover Page                     Cover Page - Statement of
                                             Additional Information
 11.          Table of Contents              Table of Contents
 12.          General Information and        Not Applicable
              History
 13.          Investment Objectives and      Investment Objective and
              Policies                       Policies; Investment
                                             Restrictions and Other
                                             Investment Policies;
                                             Hedging Transactions in
                                             Options, Futures and
                                             Related Options
 14.          Management of Registrant       Management of the Fund
 15.          Control Persons and            Management of the Fund;
              Principal Holders of           Principal Shareholders
              Securities
 16.          Investment Advisory and        Custodian; Independent
              Other Services                 Accountants; Legal Counsel
 17.          Broker Allocation              Brokerage
 18.          Capital Stock and Other        Not Applicable
              Securities
 19.          Purchase, Redemption, and      Pricing and Redemption of
              Pricing of Securities Being    Fund Shares
              Offered
 20.          Tax Status                     Tax Status; Tax Information
                                             and Option Accounting
                                             Principles
 21.          Underwriters                   Not Applicable
 22.          Calculation of Performance     Calculation of Performance
              Data                           Data and Other Performance
                                             Comparisons and Statistics
 23.          Financial Statements           Financial Statements

                                       
                           PART C:  OTHER INFORMATION

Information required to be included in Part C is set forth under the appropriate
Item, so numbered, in Part C to this Registration Statement.


                                         ii

<PAGE>
                                       
                                    PART A

                                  PROSPECTUS

   
The Defensive Equity Portfolio of Analytic Optioned Equity Fund, Inc.
700 South Flower Street, Suite 2400, Los Angeles, CA 90017 (800) 374-2633 

     The Defensive Equity Portfolio of Analytic Optioned Equity Fund, Inc. 
(the "Fund") is a NO-LOAD, open-end, diversified management investment 
company, or "mutual fund". As a no-load mutual fund, shares may be purchased 
directly from and are redeemed by the Fund at net asset value without any 
sale or redemption charges.  The Fund's investment adviser is Analytic-TSA 
Global Asset Management, Inc.
    

     The Fund's investment objective is to obtain a greater long-term total 
return and smaller fluctuations in quarterly total return from a diversified, 
hedged common stock portfolio than would be realized from the same portfolio 
unhedged. (See "Glossary" for definitions of "quarterly total return," 
"long-term total return" and "fluctuations in total return".)

     The Fund will attempt to achieve this objective by investing primarily 
in dividend paying common stocks on which options are traded on national 
securities exchanges and in securities convertible into common stocks, by 
selling covered call options and secured put options and by entering into 
closing purchase transactions with respect to certain of such options.  The 
Fund may also hedge its securities by purchasing put and call options on its 
portfolio securities, purchasing put and selling call options on the same 
securities, and engaging in transactions in stock index and interest rate 
futures, stock index options, and options on stock index and interest rate 
futures.

     SPECIAL CHARACTERISTICS.  The Fund may hedge against changes in stock 
prices by engaging in transactions involving stock index futures and their 
related options, and may hedge against changes in interest rates by engaging 
in transactions involving interest rate futures and their related options.  
(See "Investment Objectives and Policies - Hedging Transactions").  The Fund 
may also make short sales of securities "against the box" to receive interest 
from the proceeds of such sale and/or to defer realizing of a gain or loss 
thereon; and enter into "repurchase agreements" subject to certain 
limitations (see "Other Investment Techniques").

     There is no minimum on initial or subsequent purchases of Fund shares by 
tax deferred retirement plans (including IRA, SEP-IRA and profit sharing and 
money purchase plans) or Uniform Gifts to Minors Act accounts. For other 
investors the minimum is $5,000 for an initial purchase and there is no 
minimum for subsequent purchases.


                                      1


<PAGE>

     This prospectus contains concise information respecting the Fund which a 
prospective investor should know before investing. Additional information 
concerning the Fund and its investment adviser has been filed with the 
Securities and Exchange Commission (the "Statement of Additional 
Information"). The Statement of Additional Information is incorporated by 
reference into this Prospectus and is available without charge to investors 
by writing or telephoning the Fund at the address or the telephone number 
shown above.

                ------------------------------------------------
   
     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.
    
                ------------------------------------------------
                Investors should read and retain this Prospectus
                             for further reference.

   
                  The date of this Prospectus and the related
               Statement of Additional Information is May __, 1997
    


                                      2


<PAGE>

                    THE FUND OFFERS INVESTORS THESE BENEFITS

PROFESSIONAL MANAGEMENT.

  Founded in 1970, Analytic-TSA Global Asset Management, Inc. (the "Adviser")
  provides continuous professional management to the Fund's portfolio.  By
  pooling their assets, shareholders can participate in investments that might
  not otherwise be available to the individual shareholder.

NO-LOAD.

  There is never any sales charge, redemption fee, or 12b-1 promotional fees
  when you buy or redeem shares in the Fund. All of your money goes to work
  immediately to achieve your investment objectives.

LIQUIDITY.

  Although the Fund is designed for long-term investment, you may redeem all or
  part of your Fund shares at net asset value, on any business day, without
  charge. Your investment is liquid.

CONVENIENCE.

  Shareholders are relieved of the administrative burden associated with the
  direct ownership of individual securities because the Fund handles all record
  keeping, collecting dividends and interest, and safekeeping of securities.

QUARTERLY REPORTS.

  The Fund lets you know where you stand in easy-to-read, comprehensive
  quarterly reports.

SYSTEMATIC WITHDRAWAL PLANS.

  Without cost, a shareholder may elect to receive systematic withdrawal checks
  on a monthly or quarterly basis.

EXCHANGE PRIVILEGES

  Should your investment goals change, shares may be exchanged for shares of
  any portfolio of the Analytic Series Fund, a registered investment company
  for which the Adviser serves as investment adviser.

RETIREMENT PLANS.

  Shares of the Fund can be purchased in connection with the following tax-
  deferred prototype retirement plans:

  IRAs (including transfers and "rollovers" from existing retirement plans for
  individuals and their spouses); SEP-IRA and profit sharing and money-purchase
  plans for corporations, partnerships and self-employed individuals to benefit
  themselves and their employees.


                                      3
<PAGE>

                               FUND EXPENSE TABLE
   
The following tables illustrate the expenses and fees that a shareholder of the
Fund will incur.  The expenses set forth in the tables are based on the Fund's
1996 fiscal year.
    
                  Shareholder Transaction Expenses
                  --------------------------------

  Sales Load Imposed on Purchases                 None
  Sales Load Imposed on Reinvested Dividends      None
  Deferred Sales Load                             None
  Redemption Fees                                 None
  Exchange Fee                                    None

                Annual Fund Operating Expenses
                ------------------------------
            (as a percentage of average net assets)
   
  Investment Advisory Fees                        0.75%
  12b-1 Fees                                      None
  Other Expenses (1)                              0.59%
                                                  
      Total Fund Operating Expenses (1)           1.34%
    
   
(1)  The Adviser has entered into agreements whereby a portion of the 
     commissions earned by a broker-dealer on portfolio transactions placed 
     with such broker-dealer is reimbursed to the Fund by payment of all or a 
     portion of the Fund's expenses, including its custodian fees.  With the 
     expense reduction from such arrangements, other expenses would have been 
     0.48% and total operating expenses would have been 1.23% of the total 
     average net assets.
    
                               EXAMPLE
   
                         1 year      3 years    5 years    10 years
                         ------      -------    -------    --------
You would pay the 
following expenses
on a $1,000 
investment,
assuming (1) 5%
annual return and         $14           $42        $73        $161
(2) redemption at
the end of each
time period:
    
The purpose of the above information is to help an investor in the Fund to
understand the various costs and expenses he will bear directly or indirectly.
The example is not a representation of past or future expenses and actual
expenses may be greater or less than those shown.


                                      4

<PAGE>
                                       
                              FINANCIAL HIGHLIGHTS
   
     The financial statements in the table below for each of the ten years in 
the period ended December 31, 1996 has been audited by Deloitte & Touche LLP, 
independent auditors.  Such financial statements and the report of Deloitte & 
Touche LLP thereon are incorporated by reference in the Statement of 
Additional Information.
    
   
     Copies of the Fund's 1996 Annual Report to Shareholders may be obtained, 
at no charge, by writing or telephoning the Fund at the address or telephone 
number appearing on the cover page of this Prospectus.
    
   
<TABLE>
<CAPTION>

                                                      YEAR ENDED DECEMBER 31
                                            ----------------------------------------------
                                            1996         1995           1994         1993
                                            ------       ------         ------       -----
<S>                                        <C>           <C>            <C>          <C>
Net asset value, beginning of period        $13.26       $11.12         $11.96       $11.97
                                            ------       ------         ------        -----
  Income from  investment operations
  ----------------------------------
  Net investment income                       0.20         0.24           0.31         0.33
  Net realized or unrealized gains
   (losses) on investment and options         1.87         2.14          (0.02)        0.48
                                            ------       ------         ------        -----
        Total from investment operations      2.07         2.38           0.29         0.81
                                            ------       ------         ------        -----

  Less distributions
  -------------------
  From net investment income                  0.20         0.24           0.31         0.33
  From net realized gains                     0.75         0.00           0.82         0.49
                                            ------       ------         ------        -----
        Total distributions                   0.95         0.24           1.13         0.82
                                            ------       ------         ------        -----
Net asset value, end of period              $14.38       $13.26         $11.12       $11.96
                                            ------       ------         ------        -----
                                            ------       ------         ------        -----
Total return                                 15.66%       21.52%          2.47%        6.73%
- ------------                                ------       ------         ------        -----

Ratios/supplemental data
- ------------------------

Net assets, end of period (000)            $52,484      $42,648        $48,254      $76,948
Ratio of expenses to average net assets       1.34%(1)     1.38%(1)       1.10%        1.07%
Ratio of net investment income to
  average net assets                          1.43%        1.87%          3.45%        2.51%
Portfolio turnover rate                      43.17%       32.37%         48.71%       35.19%
Average commission rate (2)                $0.0446      $0.0442             --           --

</TABLE>
    
   
(1)Gross of expenses paid indirectly through broker arrangements.  With the
   expense reduction from brokerage arrangements, the ratio of expenses to
   average net assets would have been 1.23% and 1.22% for the years ended
   December 31, 1996 and 1995, respectively.
    
(2)The formula for calculating the average commission rate is total commissions
   paid divided by total shares purchased and sold.  This rate includes
   commissions paid on option contracts where each contract is 100 shares.


                                      5
<PAGE>

<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31
                                            ------------------------------------------------------------------------
                                            1992         1991           1990         1989        1988         1987
                                            ------       ------         ------       -----       ------      ------
<S>                                         <C>         <C>             <C>          <C>         <C>         <C>
Net asset value, beginning of period         $12.29       $11.92         $13.00        $12.06     $11.38      $13.70
                                             ------       ------         ------        ------     ------      ------
Income from investment operations
- ---------------------------------
Net investment income                          0.27         0.40           0.46          0.50       0.39        0.38
Net realized or unrealized gains
 (losses) on investments and options           0.48         1.17          (0.27)         1.61       1.35        0.24
                                             ------       ------         ------        ------     ------      ------
    Total from investment operations           0.75         1.57           0.19          2.11       1.74        0.62
                                             ------       ------         ------        ------     ------      ------

Less distributions
- ------------------
From net investment income                     0.29         0.40           0.48          0.51       0.40        0.46
From net realized gains                        0.78         0.80           0.79          0.66       0.66        2.48
                                             ------       ------         ------        ------      -----      ------
    Total distributions                        1.07         1.20           1.27          1.17       1.06        2.94
                                             ------       ------         ------        ------     ------      ------
Net asset value, end of period               $11.97       $12.29         $11.92        $13.00     $12.06      $11.38
                                             ------       ------         ------        ------     ------      ------
                                             ------       ------         ------        ------     ------      ------

Total return                                   6.17%       13.29%          1.54%       17.74%      15.60%       4.28%
- ------------                                 ------        -----         ------        -----       -----      ------

Ratios/supplemental data
- ------------------------
 Net assets, end of period (000)             $91,561    $100,548       $106,220       $106,474  $102,239     $74,840
Ratio of expenses to average net assets         1.02%       1.10           1.11%          1.09%     1.13%       1.17%
Ratio of net investment income to
 average net assets                             2.33%       3.05%          3.68%          3.74%     3.44%       2.68%
Portfolio turnover rate                        81.73%      75.83%         72.20%         61.20%    66.11%      83.53%
Average commission rate (2)                       --          --             --             --        --          --

</TABLE>


                                      6
<PAGE>

                         HOW PERFORMANCE IS CALCULATED

     From time to time the Fund may report its "total return" in 
prospectuses, the Fund's annual reports, shareholder communications, and 
advertising.

     Total return for a performance period is calculated by assuming a 
hypothetical initial investment ("p") in the Fund at the beginning of the 
period. Then, assuming reinvestment of all distributions into new Fund 
shares, a redeemable value at the end of the performance period ("ERV") is 
calculated based on actual Fund performance. The percentage change between 
the ending value and initial investment is the "cumulated total return".  The 
"average annual total compound return" (growth rate) expresses the total 
return as an annual rate, which, if compounded annually over the period ("n" 
is the number of years), would increase or decrease the initial investment to 
the ending value. (Formula for calculating average annual total compound 
return:  (ERV/p)1/n -1)). See the "Glossary" for further discussion and 
examples of total return and fluctuations in total return.

                                 THE FUND

     The Fund is a California corporation incorporated in 1977 and registered 
with the Securities and Exchange Commission under the Investment Company Act 
of 1940, as amended, as an open end, diversified, management investment 
company. The Fund offers for sale its common stock, no par value, on a 
no-load basis, which means that such shares may be purchased directly from 
and redeemed by the Fund at net asset value without any sales or redemption 
charge (See "Purchase of Fund Shares" for minimum investment limitations).

                      INVESTMENT OBJECTIVE AND POLICIES

     The Fund's investment objective is to obtain a greater long-term total 
return and smaller fluctuations in quarterly total return from a diversified, 
hedged common stock portfolio than would be realized from the same portfolio 
unhedged. This investment objective may not be changed without shareholder 
approval in accordance with applicable requirements of the Investment Company 
Act of 1940.

     The Fund seeks to achieve its investment objective by investing 
primarily in dividend paying common stocks on which options are traded on 
national securities exchanges and in securities convertible into common 
stocks, by selling covered call  options and secured put options and by 
entering into closing purchase transactions with respect to certain of such 
options. The Fund may also hedge its portfolio securities by purchasing put 
and call options on its portfolio securities, purchasing put and selling call 
options on the same securities, and engaging in transactions in stock index 
and interest rate futures, stock index options, and options on stock index 
and interest rate futures.  The Fund's strategy is to create a well 
diversified and significantly hedged portfolio using combined stock and 
option and fixed income and option positions.  Typically, the Fund remains 
diversified across all industries represented in the Standard & Poor's 500 
Index with similar industry weightings.

Total return will be obtained from the following sources:

  (1)    premiums from expired options.
  (2)    net profits, if any, from closing purchase or closing sale
         transactions.
  (3)    dividends received on the securities in the Fund's portfolio.
  (4)    net realized capital gains, if any.
  (5)    net changes in unrealized capital appreciation, if any.
  (6)    interest income from money market instruments, U.S. Government
         Securities, convertible securities, and short sales.

     In seeking a greater long-term total return, the Fund will equally 
emphasize current return and long-term capital gains.  (See "Dividends, 
Distributions and Taxes--Tax Considerations in Portfolio Transactions").  
Since opportunities to realize net gains from covered option writing programs 
and yields on stocks, money market instruments, U.S. Government securities, 
convertible debt securities, and short sales vary from time to time because 
of general economic and market conditions and many other factors, it is 
anticipated that the Fund's total 

                                      7
<PAGE>
return will fluctuate and therefore there can be no assurance that the Fund 
will be able to achieve its investment objective.

     Except as described below, at least 80% of the Fund's total assets 
(taken at current value), excluding cash, cash equivalents and U.S. 
Government securities, will be invested in dividend paying common stocks 
which have been approved by one or more exchanges as underlying securities 
for listed call or put options, or securities which are convertible into such 
common stocks without the payment of further consideration.  The Fund may 
invest its cash reserves in securities of the U.S. Government and its 
agencies or the following cash equivalents: deposits in domestic banks, 
bankers' acceptances, certificates of deposit, commercial paper, or 
securities of registered investment companies. Commercial paper investments 
will be limited to investment grade issues, rated A-1 or A-2 by Standard & 
Poor's Corporation, or Prime 1 or Prime 2 by Moody's Investors Service, Inc.  
Investments in registered investment companies are limited by certain 
additional restrictions (see "Investments in Securities of Other Investment 
Companies".)  The Fund may also enter into short-term repurchase agreements 
with respect to the foregoing securities, the sellers of which, usually 
banks, agree to repurchase the securities subject to the agreement at the 
Fund's cost plus interest within a specified time, usually, one day.

     In periods of unusual market conditions and for defensive purposes the 
Fund may retain all or part of its assets in cash or cash reserves of the 
type described above.

COVERED OPTION WRITING. Covered call options and secured put options will be 
written on the Fund's portfolio in order (i) to achieve, through the receipt 
of premiums, a higher long-term total return then would be received from the 
same portfolio unhedged and (ii) to reduce the fluctuation in this total 
return. The writing of such options tends to reduce fluctuations in total 
return because, in any short period of time, the gains or losses on the sale 
of options will tend to offset the losses or gains, respectively, on the 
underlying securities. Covered option writing involves risks -- see "Risks of 
Option Writing" below.

     COVERED CALL OPTIONS. A call option gives the purchaser of the option 
the right to buy, and the writer has the obligation to sell, the underlying 
securities at the exercise price during the option period.  The Fund, as the 
writer of the option, receives the premium from the purchaser of the call 
option. The writer, during the time he  is obligated under the option, may be 
assigned an exercise notice by the broker-dealer through whom the call was 
sold, requiring him to deliver the underlying security against payment of the 
exercise price. The obligation is terminated only upon expiration of the 
option or at such earlier time as the writer effects a closing purchase 
transaction.  Once a writer has been assigned an exercise notice, he will 
thereafter be unable to effect a closing purchase transaction in that option. 
 So long as the Fund is obligated as the writer of a call option, it will (i) 
own the underlying securities subject to the option, or (ii) have the right 
to acquire the underlying securities through immediate conversion or exchange 
of convertible preferred stocks or convertible debt securities owned by the 
Fund, or (iii) hold on a security-for-security basis a call on the same 
security as the call written where the exercise price of the call held is 
equal to or less than the exercise price of the call written (or, if greater 
than the exercise price of the call written the difference will be maintained 
in U.S. Government securities in a segregated account with the Custodian or 
broker).

     To secure this obligation to deliver the underlying security, a covered 
call option writer is required to deposit in escrow the underlying security 
or other assets in accordance with the rules of the Clearing Corporation and 
the exchange on which the covered call option is traded. To fulfill this 
obligation, at the time an option is written, the Fund, in compliance with 
its custodian agreement, directs the custodian of its investment securities, 
or a securities depository acting for the custodian, to act as the Fund's 
escrow agent by issuing an escrow receipt to the Clearing Corporation 
respecting the option's underlying securities. The Clearing Corporation will 
release the securities from this escrow either upon the exercise of the 
option, its expiration without being exercised or when the Fund enters into a 
closing purchase transaction. Until such release the Fund cannot sell the 
underlying securities.

     So long as his obligation as a writer continues, the covered call option 
writer gives up the opportunity to profit from a price increase in the 
underlying security above the sum of the exercise price plus the premium 
received in exchange for increasing his return if the underlying security 
does not advance to or beyond the sum of the exercise price plus the premium. 
Thus, in some periods the Fund will receive less total return and in other


                                      8
<PAGE>

periods greater total return from its call options than it would have 
received from its underlying securities unoptioned. The Fund expects to 
increase its long-term total return by writing options which, in its opinion, 
have sufficiently attractive premiums to produce greater total return over 
the long-term.

     SECURED PUT OPTIONS.  The purchaser of a secured put option has the 
right to sell, and the writer has the obligation to buy, the underlying 
security at the exercise price during the option period. As a secured put 
writer, the Fund will invest an amount equal to not less than the exercise 
price of the put option in money market instruments, or it will hold on a 
security-for-security basis a put on the same security as the put written 
where the exercise price of the put held is equal to or greater than the 
exercise price of the put written (or, if less than the exercise price of the 
put written, the difference will be maintained in U.S. Government securities 
in a segregated account with the Custodian or broker).  These assets are then 
escrowed in a manner similar to that applicable to securities underlying 
covered call options. Thereafter, should the option be exercised, the Fund 
will have a money market investment available equal to the exercise price of 
the option to honor its obligation as a writer. The obligation of a secured 
put option writer is terminated either upon the exercise of the option, its 
expiration without being exercised, or by effecting a closing purchase 
transaction.

     The risk characteristics and potential rewards of writing a secured put 
option are essentially similar to those of covered call option writing. The 
writer's gain on a put option is limited to interest earned on its money 
market investment plus the premium received, while the risk is not less than 
the exercise price of the option less the current market price of the 
underlying stock when the put is exercised, offset by the premium received 
and interest earned. The Fund will only write secured put options in 
circumstances where it has made an investment decision that it desires to 
acquire the security underlying the option at the exercise price specified in 
the option.

     The Fund may engage in spreads in which it is both the purchaser and the 
covered writer of the same type of option (puts or calls) on the same 
underlying security with the options having different exercise prices and/or 
expiration dates.

     The Fund will write options from time to time on such portion of its 
portfolio as management determines is appropriate in seeking to attain the 
Fund's objective. The Fund will write options when management believes that a 
liquid secondary market will exist on a national securities exchange for 
options of the same series so that the Fund can effect a closing purchase 
transaction if it desires to close out its position. Consistent with the 
investment policies of the Fund, a closing purchase transaction will 
ordinarily be effected to realize a profit on an outstanding option, to 
prevent an underlying security from being called, or to permit the sale of 
the underlying security. Effecting a closing purchase transaction will permit 
the Fund to write another option on the underlying security with either a 
different exercise price or expiration date or both.

     The premium the Fund receives for writing an option will reflect, among 
other things, the current market price of the underlying security, the 
relationship of the exercise price to such market price, the historical price 
volatility of the underlying security, the option period, supply and demand 
and interest rates.  The exercise price of an option may be below, equal to 
or above the current market value of the underlying security at the time the 
option is written. Options written by the Fund will normally have expiration 
dates between one and nine months from the date written. From time to time, 
for tax and other reasons, the Fund may purchase an underlying security for 
delivery in accordance with an exercise notice assigned to it, rather than 
delivering such security from its portfolio. Since the time required to 
obtain physical delivery of underlying common stocks upon conversion or 
exchange of convertible or exchangeable securities with respect to which the 
Fund has written options may exceed the time within which it must  make 
delivery in accordance with an exercise notice of a call option assigned to 
it, the Fund may purchase or borrow the underlying common stocks to make 
delivery. By so doing, the Fund will not bear any market risk, since it will 
have the absolute right to receive from the issuer of the underlying common 
stock an equal number of shares to replace the borrowed stock, but the Fund 
may incur additional transaction costs or interest expense in connection with 
any such purchase or borrowing.

RISKS OF OPTION WRITING. In return for the premium received, a covered call 
writer during the term of the option is subject to the risk of losing the 
potential for capital appreciation above the exercise price of the underlying 
security. Likewise, a secured put writer retains the risk of loss should the 
value of the underlying security decline below the exercise price, less the 
premium received and interest earned. In both cases the writer has no control

                                      9
<PAGE>

over the time when he has to fulfill his obligation as a writer of the 
option. Once an option writer has received an exercise notice he cannot 
effect a closing purchase transaction.

     If a call expires unexercised, the covered writer realizes a gain in the 
amount of the premium received, although there may have been a decline 
(unrealized loss) in the market value of the underlying security during the 
option period which may exceed such gain. If the covered writer has to sell 
the underlying security because of the exercise of a call option, the writer 
will realize a gain or loss from the sale of the underlying security with the 
proceeds being increased by the amount of the premium.  If a put expires 
unexercised, the secured put writer realizes income from the amount of the 
premium plus the interest income on the money market investment.  If the 
secured put writer has to buy the underlying security because of the exercise 
of the put option, the secured put writer incurs a loss to the extent that 
the current market value of the underlying security is less than the exercise 
price of the put option. However, this may be offset in whole or in part by 
the premium received and any interest income earned on the money market 
investment.

HEDGING TRANSACTIONS.  To hedge its portfolio, the Fund may enter into 
securities transactions intended to reduce investment risk by taking an 
investment position which will move in the opposite direction from the 
position being hedged. To the extent the hedge works as intended, a loss or 
gain on one position will tend to be offset by a gain or loss on the other. 
Any losses incurred in and the costs of hedging transactions will reduce the 
Fund's return. Hedging transactions involve risks - see "Risk Factors in 
Hedging Transactions" below.  The Fund's hedging strategies are fundamental 
policies which cannot be changed without the approval of the holders of a 
majority of the Fund's outstanding voting securities.  (See "Investment 
Restrictions and Other Investment Policies" in the Statement of Additional 
Information.)  See the Appendix for a more complete description of the 
instruments discussed below and see the Statement of Additional Information 
for more discussion of the various options, futures contracts and portfolio 
hedging strategies that may be used by the Fund.

     The extent to which the Fund may engage in the hedging techniques and 
strategies described below, including spread transactions, covered call 
options and "forward conversion" transactions, may be limited by the Internal 
Revenue Code's requirements for qualification as a regulated investment 
company. See "Option Accounting Principles" and "Tax Status" in the Statement 
of Additional Information.

     PURCHASING PUT AND CALL OPTIONS ON PORTFOLIO SECURITIES. The Fund may 
purchase put options in connection with its hedging activities and will 
generally do so at or about the same time it purchases the underlying 
security. By buying a put, the Fund has a right to sell the security at the 
exercise price, thus limiting its risk of loss through a decline in the 
market value of the security until the put expires. The amount of any 
appreciation in the value of the underlying security will be partially offset 
by the amount of the premium paid for the put option and any related 
transaction costs. Prior to its expiration, a put option may be sold in a 
closing sale transaction and profit or loss from the sale will depend on 
whether the amount received is more or less than the premium paid for the put 
option plus the related transaction costs.

     The Fund may purchase call options on securities which it intends to 
purchase in order to limit the risk of a substantial increase in the market 
price of such security. The Fund may also purchase call options on securities 
held in its portfolio and on which it has written call options. Prior to its 
expiration, a call option may be sold in a closing sale transaction.  Profit 
or loss from such a sale will depend on whether the amount received is more 
or less than the premium paid for the call option plus the related 
transaction costs.

     PUT AND CALL OPTIONS ON THE SAME SECURITIES. The Fund may buy puts and 
sell calls on the same portfolio security in "forward conversion" 
transactions.  In a forward conversion, the Fund will purchase a security and 
write call options and purchase put options on the security. By purchasing 
puts, the Fund protects the underlying security from depreciation in value. 
The Fund will not exercise a put it has purchased while a call option on the 
same security is outstanding. By selling calls on the same security, the Fund 
receives premiums which may offset part or all of the cost of purchasing the 
puts while foregoing the opportunity for appreciation in the value of the 
underlying security.  The use of options in connection with forward 
conversions is intended to hedge against fluctuations in the market value of 
the underlying security.  Although it is generally intended in forward 
conversion transactions that the exercise price of put and call options would 
be identical, situations might occur in which some option positions are 
acquired with different exercise prices. Therefore, the Fund's return may 


                                      10
<PAGE>

depend in part on movements in the price of the underlying security because 
of the different exercise prices of the call and put options. Such price 
movements may also affect the total return if the conversion is terminated 
prior to the expiration date of the options.  In such event, the Fund's 
return may be greater or less than it would otherwise have been if it had 
hedged the security only by purchasing put options.

OTHER HEDGING TOOLS.  The Fund may engage in the following hedging 
transactions which are described more fully in the Appendix:  Stock index 
futures and related options, stock index options, and financial futures and 
related options.

     STOCK INDEX FUTURES.  The Fund may sell stock index futures contracts in 
anticipation of or during a market decline to attempt to offset the decrease 
in market value of its equity securities that might otherwise result. When 
the Fund is not fully invested in stocks and anticipates a significant market 
advance, it may purchase stock index futures in order to gain rapid market 
exposure that may in part or entirely offset increases in the cost of common 
stocks that it intends to purchase. As such purchases are made, an equivalent 
amount of stock index futures contracts will be terminated by offsetting 
sales. In most of these transactions, the Fund will purchase such securities 
upon termination of the long futures position whether the long position 
results from the purchase of a stock index futures contract or the purchase 
of a call option on a stock index futures contract, but under unusual market 
conditions, a long futures position may be terminated without the 
corresponding purchase of equity securities.

     FINANCIAL FUTURES. The Fund may purchase and sell financial futures on 
U.S. Government securities, including GNMA certificates (see the Appendix), 
in order to hedge its U.S. Government securities and those portfolios 
securities which may be sensitive to changes in interest rates.  Such hedging 
is similar to the Fund's hedging its equity securities through the use of 
stock index futures.

     STOCK INDEX OPTIONS.  The Fund may purchase and sell exchange listed 
call and put options on stock indexes to hedge against risks of market-wide 
price movements.  The need to hedge against such risks will depend on the 
extent of diversification of the Fund's common stock and the sensitivity of 
its stock investments to factors influencing the stock market as a whole. 
Purchasing a put or selling a call option on a stock index is analogous to 
the sale of a stock index futures contract.  Purchasing a call or selling a 
put option on a stock index is analogous to the purchase of a stock index 
futures contract.

     OPTIONS ON STOCK INDEX FUTURES. The Fund may purchase and sell exchange 
listed call and put options on stock index futures to hedge against risks of 
market-wide price movements.  The need to hedge against such risks will 
depend on the extent of diversification of the Fund's common stock and the 
sensitivity of its stock investments to factors influencing the stock market 
as a whole. Purchasing a put or selling a call option on a stock index 
futures contract is analogous to the sale of a stock index futures contract.  
Purchasing a call or selling a put option on a stock index futures contract 
is analogous to the purchase of a stock index futures contract.

     OPTIONS ON FINANCIAL FUTURES. The Fund may purchase and sell exchange 
listed call and put options on financial futures to hedge against risks of 
interest rate movements. The need to hedge against such risks will depend on 
the extent of diversification of the Fund's common stock and the sensitivity 
of its stock investments to interest rates. Purchasing a put or selling a 
call option on a financial future is analogous to the sale of a stock index 
futures contract. Purchasing a call or selling a put option on a financial 
future is analogous to the purchase of a stock index future.

     LIMITATIONS ON PURCHASE AND SALE OF FUTURES CONTRACTS AND OPTIONS ON 
FUTURES CONTRACTS.  The Fund will not engage in transactions in futures 
contracts or related options for speculation but only as a hedge against 
changes resulting from market conditions in the values of its securities or 
securities which it intends to purchase. The Fund will not enter into any 
stock index or financial futures contract or related option if, immediately 
thereafter, more than one-third of the Fund's net assets would be represented 
by futures contracts or related options.  In addition, the Fund may not 
purchase or sell futures contracts or purchase or sell related options if, 
immediately thereafter, the sum of the amount of margin deposits on its 
existing futures and related options positions and premiums paid for related 
options would exceed 5% of the market value of the Fund's total assets.  In 
instances involving the purchase of futures contracts or related call 
options, money market instruments equal to 


                                      11

<PAGE>

the market value of the futures contract or related option will be deposited 
in a segregated account with the Custodian or broker to collateralize such 
long positions and thereby insure that the use of such futures contracts or 
related options is unleveraged.

     The Fund's sale of futures contracts and purchase of put options on 
futures contracts will be solely to protect its investments against declines 
in value. The Fund expects that in the normal course it will purchase 
securities upon termination of long futures contracts and long call options 
on futures contracts most of the time, but under unusual market conditions it 
may terminate any of such positions without a corresponding purchase of 
securities.

RISK FACTORS IN HEDGING TRANSACTIONS.  The Fund's ability to hedge 
effectively all or a portion of its securities through transactions in 
options on stock indexes, stock index futures, financial futures and related 
options depends on the degree to which price movements in the underlying 
index or underlying debt securities correlate with price movements in the 
relevant portion of the Fund's securities. Inasmuch as such securities will 
not duplicate the components of any index or such underlying debt securities, 
the correlation will not be perfect. Consequently, the Fund bears the risk 
that the prices of the securities being hedged will not move in the same 
amount as the hedging instrument. It is also possible that there may be a 
negative correlation between the index or other securities underlying the 
hedging instrument and the hedged securities which would result in a loss on 
both such securities and the hedging instrument.

     In addition, there is the risk that the anticipated spread between the 
prices may be distorted due to differences in the nature of the markets, such 
as speculators in the futures market.  However, the risk of imperfect 
correlation generally tends to diminish as the maturity date of the futures 
contract approaches.

     Positions in stock index options, stock index futures and financial 
futures and related options may be closed out only on an Exchange which 
provides a secondary market.  There can be no assurance that a liquid 
secondary market will exist for any particular stock index option or futures 
contract or related option at any specific time.  Thus, it may not be 
possible to close such an option or futures position. The inability to close 
options on futures positions also could have an adverse impact on the Fund's 
ability to effectively hedge its securities. The Fund will enter into an 
option or futures position only if there appears to be a liquid secondary 
market for such options or futures and does not intend to take delivery of 
the instruments underlying financial futures contracts it holds.

     The Commodities Futures Trading Commission and the various exchanges 
have established limits referred to as "speculative position limits" on the 
maximum net long or net short position which any person may hold or control 
in a particular futures contract. Trading limits are imposed on the maximum 
number of contracts which any person may trade on a particular trading day. 
An Exchange may order the liquidation of positions found to be in violation 
of these limits and it may impose other sanctions or restrictions.  
Management does not believe that these trading and positions limits will have 
adverse impact on the Fund's strategies for hedging its securities.

OTHER INVESTMENT TECHNIQUES.  The Fund may also engage in the following 
transactions:  lending of securities; short sales against the box; synthetic 
put options; investment in securities of other investment companies; and 
repurchase agreements.

     LENDING OF SECURITIES. The Fund may lend those securities not subject to 
written options or held in a segregated account with its Custodian to 
broker-dealers pursuant to agreements requiring that the loans be 
continuously secured by cash, or securities of the U.S. Government or its 
agencies, or any combination of cash and such securities, as  collateral 
equal to at least the market value at all times of the securities lent. (See 
"Investment Restrictions and Other Investment Policies" in the Statement of 
Additional Information.) Such loans will not be made if as a result the 
aggregate of all outstanding securities loans will exceed 30% of the value of 
the Fund's total assets taken at current value. The Fund will continue to 
receive interest on the securities lent and simultaneously earn interest on 
the investment of the cash collateral in U.S. Government securities. However, 
the Fund will normally pay lending fees to such broker-dealers from the 
interest earned on invested collateral. Such loans will comply with 
applicable regulatory requirements. There may be risks of delay in receiving 
additional

                                      12
<PAGE>
collateral, or risks of delay in recovery should the borrower of the 
securities fail financially. However, loans will be made only to borrowers 
deemed by management to be of good standing, and when in the judgment of 
management the consideration which can be earned currently from such 
securities loans justifies the attendant risk.

     SHORT SALES AGAINST THE BOX AND SYNTHETIC PUT OPTIONS.  The Fund may 
make short sales of common stocks, provided that at all times that a short 
position is open the Fund owns at least an equal amount of preferred stocks 
or debt securities convertible or exchangeable into an equal number of shares 
of the common stocks sold short (known as short sales "against the box") 
without payment of further consideration (except upon exercise of covered 
call options on such securities with a strike price no higher than the price 
at which the securities were sold short or, if higher, if the difference 
between the strike price and the price at which the securities were sold 
short is maintained in U.S. Government securities in a segregated account 
with the Fund's custodian or a broker). A short sale of securities which is 
hedged by a corresponding long position in a call option on the same security 
is known as a "synthetic put" position because it has the same investment 
characteristics as owning a protective put option on the same underlying 
security.

     Management intends to make short sales "against the box" for the purpose 
of receiving a portion of the interest earned by the executing broker from 
the proceeds of such sale and/or to defer realization of gain or loss for 
Federal income tax purposes. The proceeds of such a sale are held by the 
broker until the settlement date when the Fund delivers the convertible 
security to close out its short position. Although prior to such delivery the 
Fund will have to pay an amount equal to any dividends paid on the common 
stocks sold short, the Fund will receive the dividends from the preferred 
stocks or interest from the securities convertible into the stocks sold 
short, plus a portion of the interest earned from the proceeds of the short 
sale. The Fund will not make short sales of any optioned securities. The Fund 
will segregate in a special account with its Custodian or broker convertible 
preferred stocks or convertible debt securities in connection with such short 
sales "against the box". The extent to which the Fund may make such short 
sales may be limited by the Code's requirements for qualification as a 
regulated investment company and the Fund's intention to qualify as such.  
(See "Option Accounting Principles" and "Tax Status" in the Statement of 
Additional Information.)

     Synthetic put positions are sometimes advantageous for the Fund to enter 
instead of purchasing an actual put option. For example, the Fund may engage 
in spreads in which it is both the purchaser and the covered writer of the 
same type of option (puts or calls) on the same underlying security with the 
options having different exercise prices and/or expiration dates.  When the 
Fund enters into such a spread involving two put options, it is sometimes 
advantageous to enter a synthetic put position instead of purchasing the put 
option which is the long side of the spread. This can occur because there is 
smaller investor interest in the put options as compared to the corresponding 
calls and consequently the put options are offered for sale at a higher price 
than the price that could be obtained by entering the synthetic put position.

     INVESTMENTS IN SECURITIES OF OTHER INVESTMENT COMPANIES.  Investments in 
the securities of other investment companies are intended to (i) provide an 
investment vehicle for the Fund's cash reserves that the Fund does not want 
to commit to riskier investments, (ii) facilitate investment strategies in 
which high-grade collateral is required, or (iii) facilitate investment 
strategies by acquiring investments in portfolios of securities more 
diversified or with specialized characteristics that could not be efficiently 
acquired directly. Accordingly, the Fund may invest up to 35% of its total 
assets in such securities.  However, the Fund is restricted to purchasing 
securities only to the extent that is permitted under the Investment Company 
Act of 1940.  The 1940 Act generally permits the Fund to purchase or 
otherwise acquire securities issued by another investment company so long as, 
immediately after such acquisition, the Fund and all affiliated persons of 
the Fund do not own in the aggregate more than 3% of the total outstanding 
voting stock of the acquired investment company.  The 1940 Act also permits 
the purchase of securities of other investment companies in connection with a 
merger, reorganization, consolidation or similar transaction.

     Such transactions may in some cases raise the Fund's transaction costs 
relative to a direct investment in the same securities, but in some cases the 
Fund may benefit from being able to acquire a diversified investment in one 
purchase that could not be made economically in a direct fashion.  As other 
investment companies pay management fees to their investment advisers, 
shareholders will bear a proportionate share of such fees as well 


                                      13
<PAGE>
as the management fees paid by the Fund.  In addition, the 1940 Act provides 
that no investment company in which the Fund invests is obligated to redeem 
shares of such company owned by the Fund in an amount exceeding 1% of the 
company's outstanding shares during any period of less than thirty days.

     REPURCHASE AGREEMENTS.  The Fund may purchase U.S. Government securities 
and concurrently enter into so-called "repurchase agreements" with the 
seller, which will agree to repurchase such securities at the Fund's cost 
plus interest within a specified time (normally one day).  While repurchase 
agreements involve certain risks not associated with direct investments in 
U.S. Government securities, the Fund will follow procedures designed to 
minimize such risks. These procedures include  effecting repurchase 
transactions only with large, well-capitalized banks and certain reputable 
broker-dealers. In addition, the Fund's repurchase agreements will provide 
that the value of the collateral underlying the repurchase agreement will 
always be at least equal to the repurchase price, including any accrued 
interest earned on the repurchase agreement.  In the event of a default or 
bankruptcy by a seller, the Fund will seek to liquidate such collateral. 
However, to liquidate such collateral could involve certain costs or delays 
and, to the extent that proceeds from any sale upon a default of the 
obligation to repurchase were less than the repurchase price, the Fund could 
suffer a loss.  No more than 10% of the total market value of Fund assets at 
the time of purchase will be invested in repurchase agreements which have a 
maturity longer than 7 days.
   
PORTFOLIO TURNOVER.  The Fund will not attempt to achieve, nor will it be 
limited to, a predetermined rate of portfolio turnover.  Turnover rate is the 
lesser of purchases or sales of portfolio securities for a year (excluding 
all securities and options with maturities of one year or less) divided by 
the monthly average of the market value of such securities. The anticipated 
turnover rate is not expected to be higher than 100%; however, a higher 
turnover rate may occur if the Fund writes a substantial number of options 
which are exercised. For the years ended December 31, 1996 and 1995, the 
Fund's portfolio turnover rates  were 43.17% and 32.37%, respectively.  
Higher portfolio turnover involves correspondingly greater brokerage 
commissions and other transaction costs. The Fund will pay brokerage 
commissions on its securities transactions and in connection with the 
purchase and sale of options as well as for selling a security on exercise of 
a call option and buying a security on exercise of a put option.
    
FURTHER INFORMATION.  The Fund's investment objective and policies are 
subject to certain restrictions, including limitations on borrowing, short 
sales of securities and investments in real estate companies or securities 
secured by real estate, which restrictions may not be changed without 
approval of the holders of a majority of the Fund's outstanding shares. In 
addition, certain factors may restrict the ability of the Fund to write 
options. These restrictions and factors are described in the Statement of 
Additional Information.

                          MANAGEMENT OF THE FUND

     The officers of the Fund manage its day-to-day operations and are 
responsible to the Fund's Board of Directors.
   
     INVESTMENT ADVISER.  Analytic-TSA Global Asset Management, Inc. (the 
"Adviser"), 700 South Flower Street, Suite 2400, Los Angeles, California 
90017, is the investment adviser of the Fund. The Adviser is a wholly owned 
subsidiary of United Asset Management Corporation, a holding company 
described under "Management of the Fund" in the Statement of Additional 
Information.
    
   
     The Adviser was founded in 1970 as Analytic Investment Management, Inc. 
one of the first independent investment counsel firms specializing in the 
creation and continuous management of optioned equity and optioned debt 
portfolios for fiduciaries and other long term investors.  It is one of the 
oldest and largest independent investment management firms in this 
specialized area.  In January 1996, the Adviser acquired and merged with TSA 
Capital Management which emphasizes U.S. and global tactical asset 
allocation, currency management, quantitative equity and fixed income 
management, as well as option yield curve strategies.  The Adviser serves, 
among others, pension and profit-sharing plans, endowments, foundations, 
corporate investment portfolios, mutual savings banks, and insurance 
companies, for which it manages in excess of $1,000,000,000.  It is also the 
investment adviser of The Analytic Series Fund, a registered investment 
company which commenced operations in late 1992.
    

                                      14
<PAGE>
   
     Pursuant to an Investment Management Agreement with the Fund, the 
Adviser, subject to the control and direction of the Fund's Officers and 
Board of Directors, manages the portfolio of the Fund in accordance with its 
stated investment objective and policies, makes investment decisions for the 
Fund, and administers the operations of the Fund.  Dennis M. Bein, Harindra 
de Silva and Charles L. Dobson are the portfolio managers for the Fund.  Mr. 
Bein has been a member of the portfolio manager and research team for the 
Adviser since August 1995.  He concurrently serves as a senior associate for 
Analysis Group, Inc. Dr. de Silva is the President of the Fund and serves as 
a managing director of the Adviser, which he joined in May 1995.  He 
concurrently serves as a principal of Analysis Group, which he joined in 
March 1986.  Mr. Dobson is Executive Vice President and Secretary of the Fund 
and The Analytic Series Fund and has been a portfolio manager of the Adviser 
since 1978.  They are subject to the supervision of the Adviser's investment 
management committee.
    
     MANAGEMENT AND SERVICE FEES.  As compensation for furnishing investment 
advisory, management, and other services, and costs and expenses assumed, 
pursuant to the Investment Management Agreement the Fund pays the Adviser an 
annual fee equal to 0.75% of the first $100,000,000 of average daily net 
assets, 0.65% of the next $100,000,000 of average daily net assets, and 0.55% 
of average daily net assets in excess of $200,000,000.

     The Adviser also acts as the Fund's transfer agent, dividend disbursing 
agent, and shareholder relations servicing agent for which the Fund pays a 
fee based on the number of accounts and net assets.  The Fund also pays the 
Adviser a fee based on its net assets to calculate its daily share price and 
maintain its general accounting records.
   
     EXPENSES.  In addition to the management and service fees, the Fund pays 
all other costs and expenses of its operations including, among other things, 
legal and audit fees, unaffiliated Directors' fees and expenses, registration 
fees, custodian fees, and expenses of printing and mailing of proxies, 
prospectuses, statements of additional information and reports to 
shareholders. During 1996, the Fund's ratio of operating expenses (net of 
expenses paid indirectly through broker-dealers) to average net assets was 
1.23%.
    
     BROKERAGE. Under the terms of the Investment Advisory Agreement, the 
Adviser is authorized to employ broker-dealers to execute orders for the 
purchase and sale of portfolio securities, including options and futures, who 
in its best judgment can provide "best execution" (prompt and reliable 
execution at reasonably competitive price). In determining the abilities of 
the broker-dealer to provide best execution of a particular portfolio 
transaction, the Adviser considers all relevant factors including the 
execution capabilities required by the transaction or transactions; the 
ability and willingness of the broker-dealer to facilitate each transaction 
by participation therein for its own account; the importance to the  Fund  of 
 speed, efficiency,  or confidentiality; the broker-dealer's apparent 
familiarity with sources from or to whom particular securities might be 
purchased or sold; the quality and continuity of service rendered by the 
broker-dealer with regard to the Fund's other transactions; and any other 
factors relevant to the selection of a broker-dealer for particular and 
related portfolio transactions of the Fund.  Subject to the foregoing 
obligation to seek best execution, the Adviser may consider as factors in the 
allocation of portfolio transactions to a broker-dealer the broker-dealer's 
sale of Fund shares, agreement to pay operating expenses of the Fund, or the 
provision of research services to the Adviser.

     Money market securities are traded primarily in the over-the-counter 
market.  Where possible, the Fund will deal directly with the dealers who 
make a market in the securities involved except in those circumstances where 
better prices and execution are available elsewhere.  Such dealers usually 
are acting as principal for their own account. On occasion, securities may be 
purchased directly from the issuer.  Money market securities are generally 
traded on a net basis and do not normally involve either brokerage commission 
or transfer taxes. The cost of executing portfolio transactions will 
primarily consist of dealer spreads and underwriting commissions.
   
     The Fund has entered into agreements whereby a portion of the 
commissions earned by a broker-dealer on portfolio transactions placed with 
such broker-dealer is reimbursed to the Fund by payment of Fund expenses.  
Such payments aggregated $53,203  for the Fund's 1996 fiscal year.
    
     NET ASSET VALUE.  The net asset value of the Fund is computed once daily 
at 4:30 P.M. Eastern Time after the close of trading of the New York Stock 
Exchange and the various option exchanges, or such other time as is 
determined by or under the direction of the Board of Directors, on each day 
in which there is a sufficient 


                                      15
<PAGE>

degree of trading in the Fund's portfolio securities that the current net 
asset value of the Fund might be materially affected by changes in the value 
of portfolio securities.  The net asset value per share is calculated by 
taking the total value of the Fund's assets, deducting total liabilities and 
dividing the results by the number of shares outstanding. Securities traded 
on the New York Stock Exchange are valued at their price at the close of 
regular trading on the New York Stock Exchange.  Options traded on one or 
more exchanges are valued at their closing prices on whatever exchange the 
last sale occurred. All other portfolio securities which are traded on a 
national securities exchange are valued at their last sale. In all cases, 
when there is no last sale on that day or if the last sale is 
unrepresentative, the value is taken to be the mean between the last current 
bid and asked prices. All other securities not so traded are valued at the 
mean between the last current bid and asked prices if market quotations are 
available.  Other securities and assets are valued at fair value in 
accordance with methods determined in good faith by or under the direction of 
the Fund's Board of Directors.

     Money market securities are valued at the most recent bid price or yield 
equivalent as obtained from dealers that make markets in such securities. 
Securities with a remaining maturity of 60 days or less are valued on an 
amortized basis.  This involves valuing a portfolio security at its cost 
initially and thereafter assuming a constant amortization to maturity of any 
discount or premium, regardless of the impact of fluctuating interest rates 
on the market value of the security.

                           HOW TO PURCHASE SHARES

     Shares of the Fund are purchased directly from the Fund with no sales 
charge or commission at net asset value next computed after an order and 
payment are received by the Fund.  Any order received after 1:00 P.M. Pacific 
Time will be processed at the next day's closing net asset value.  
Broker-dealers who place orders for the purchase of Fund shares on behalf of 
their customers may charge the customer for that service. There is no minimum 
on initial or subsequent purchases of Fund shares by tax deferred retirement 
plans (including IRA, SEP-IRA and profit sharing and money purchase plans) or 
Uniform Gifts to Minors Act accounts. For other investors the minimum is 
$5,000 for an initial purchase and there is no minimum for subsequent 
purchases.

     The Fund reserves the right to reject any purchase order or to suspend 
or modify the continuous offering of its shares.

     PURCHASE BY MAIL. The simplest way to make initial and subsequent 
purchases of Fund shares is to mail to the Fund a completed and signed 
application to purchase shares with a check payable to the Fund.  Overnight 
mail service is suggested.  Shares will be purchased at the next determined 
net asset value per share after an order and payment are received by the Fund.

     PURCHASE BY WIRE.  Initial and subsequent purchases may be made by 
wiring Federal Funds addressed:
   
     The Union Bank of California, N.A.
     ABA #122000496
     For San Francisco Trust Account #001-094166
     Analytic Optioned Equity Fund #2110-5992
     for account of (your name)
    
     Before wiring funds you must telephone Shareholder Services at (800) 
374-2633 with the bank name, date and amount being wired to insure proper 
investment.  FOR INITIAL PURCHASES ONLY:  No purchases will be processed 
until a completed and signed application is received.

     PURCHASE BY EXCHANGE.  You may open an account or purchase additional 
shares by making an exchange from an existing account in The Analytic Series 
Fund.  You may not open an account by exchange unless you have completed an 
account application.  For further information concerning exchanges, see 
"Exchanging Shares" discussed below.

     All shares (including reinvested dividends and capital gain distributions)
are issued or redeemed in full and fractional shares rounded to the third
decimal place, at net asset value, with no fees or charges. No share

                                      16
<PAGE>

certificates will be issued except for investors whose regulators require 
them to hold certificates. Instead, an account will be established for each 
shareholder and all shares purchased will be held in book entry form by the 
Fund. Any transaction respecting an account, including reinvestment of 
dividends and distributions, will be confirmed in writing to the shareholder 
showing the details of the transaction. (See "Shareholder Accounts.")

                            HOW TO REDEEM SHARES

     TELEPHONE REDEMPTION PRIVILEGE: Provided the shareholder has previously 
established the telephone redemption privilege (by completing the telephone 
redemption portion of his  application  to purchase shares or by subsequent 
written instructions with signature(s) guaranteed) a shareholder may redeem 
all or part of his shares by calling the Fund.  No request for redemption 
will be accepted by telephone or wire except where redemption proceeds are to 
be remitted to a predesignated bank account.  The redemption proceeds will be 
wired to the bank designated in the instructions. Any changes to the 
telephone redemption instructions must be in writing with signature(s) 
guaranteed. Telephone redemption privileges are not permitted for Analytic 
prototype retirement plans.

     The Fund's transfer agent will employ procedures designed to provide 
reasonable assurance that instructions communicated by telephone are genuine 
and, if it does not do so, it may be liable for any losses due to 
unauthorized or fraudulent instructions.  The procedures employed by the 
transfer agent include requiring the following information at the time of the 
telephone call:

     1. Account number;
     2. Registration of account; and
     3. Social Security Number or Tax I.D.

     NOTE:  Neither the Fund nor the transfer agent is responsible for 
unauthorized telephone redemptions by a person reasonably believed to be a 
shareholder unless the transfer agent has received written notice canceling 
the telephone redemption authorization.  The Fund may change or discontinue 
the telephone redemption privilege without notice.  For your protection, the 
Fund and its agents reserve the right to record all calls.

     The Fund reserves the right to refuse a telephone redemption if it 
believes it is advisable to do so.  Telephone redemptions may be difficult to 
implement during periods of drastic economic or market changes, which may 
result in an unusually high volume of telephone calls.  If a shareholder is 
unable to reach the Fund by telephone, shares may be redeemed in writing as 
described below.

     REDEMPTIONS BY WRITTEN INSTRUCTIONS:  A shareholder may also redeem all 
or part of his shares by written request to the Fund. The written request 
must be endorsed by the registered owner(s) exactly as the account is 
registered, including any special capacity of the registered owner(s). Where 
the owner or owners have not arranged with the Fund for redemption proceeds 
to be remitted to a predesignated bank account, the Fund requires that the 
signature(s) be guaranteed. Fiduciaries, corporations and other entities may 
also be required to furnish supporting documents.

     REDEEMING BY EXCHANGE:  Shares may be redeemed by making an exchange 
into any portfolio of The Analytic Series Fund.  For more information, see 
"How to Exchange Shares" discussed below.

     SIGNATURE GUARANTEES. To protect the shareholder's account and the Fund 
from fraud, signature guarantees are required for certain redemptions.  The 
purpose of signature guarantees is to verify the identity of the party who 
has authorized the redemption. A guarantor must be a commercial bank or trust 
company which is a member of the Federal Deposit Insurance Corporation, a 
member firm of a national securities exchange or another eligible guarantor 
institution. Notaries public are not acceptable guarantors. Signature 
guarantees are required for:

  1.  any redemption request for an account where the owner(s) have not
      arranged with the Fund for redemption proceeds to be remitted to a
      predesignated bank account;


                                      17
<PAGE>

      
  2.  transfers or exchanges between accounts which are not identically
      registered;
      
  3.  the addition of or change in the wiring instructions for the financial
      institution designated to receive redemption proceeds directly into a
      shareholder's account; and
      
  4. procedures involving disputed or deceased shareholder accounts.

     GENERAL.  Shares are redeemed without charge at the net asset value next 
computed after instructions and required documents are received in proper 
form. Any instructions received after 1:00 P.M. Pacific Time will be 
processed at the next day's closing net asset value.  Payment will be made as 
promptly as possible but in no event later than 3 business days from the day 
the redemption request is received.  Any letter of instruction must be signed 
exactly as the account is registered, including any special capacity of the 
registered owner. Under the Interest and Dividend Tax Compliance Act of 1983, 
the Fund may be required to withhold at a rate of 31% from dividends and 
capital gain distributions to shareholders and upon payment of redemptions to 
shareholders, if they have not complied with the provisions of the Act 
relating to the furnishing of taxpayer identification numbers and reporting 
of dividends.

     A request for a distribution from an IRA, SEP-IRA or other tax deferred 
retirement account for which the Fund acts as sponsor may be delayed until 
the Fund has ascertained the withholding requirements applicable to the 
distribution.  Investors may send withholding instructions to the Fund on 
Internal Revenue Service ("IRS") Form W-4P along with the distribution 
request. The form is available from the IRS or by calling the Fund.  If an 
investor does not want tax withholding from distributions, the investor may 
state in the distribution request (instead of using Form W-4P) that no 
withholding is desired and that the investor understands that there may be a 
liability for income tax on the distribution, including penalties for failure 
to pay estimated taxes.

     In the event that the Fund is requested to redeem shares for which it 
has not received good payment (e.g., cash or cashier's check on a U.S. bank), 
it may delay the mailing of a redemption check until such time as it has 
determined that good payment has been collected for the purchase of such 
shares.  In addition, the Fund reserves the right to defer honoring 
redemption requests where the shares to be redeemed have been purchased by 
check within 15 days prior to the date the redemption request is received 
unless the Fund has been advised that the check used for investment has been 
cleared for payment by the shareholder's bank. With the exception of 
retirement plan accounts, the Fund may close out any investor's account 
whenever, due to redemptions, the value of the account falls below the 
minimum account balance of $1,000 and the investor fails to purchase 
sufficient shares to bring the value of the account up to $1,000 or more 
within 90 days after written notice to do so is sent by the Fund.  Thus, for 
example, an investor who opens an account with an initial investment of 
$5,000, does not add to it, and then redeems a portion of it, may be asked to 
increase his balance to $1,000 or have it involuntarily redeemed.

                             HOW TO EXCHANGE SHARES

     Should your investment goals change, you may exchange your shares for 
shares of any portfolio in The Analytic Series Fund.  Exchanges are processed 
at the net asset value per share next computed after receipt of instructions 
in proper form.

     EXCHANGING SHARES BY TELEPHONE:  Provided that Telephone Exchange 
Privileges have been established (by completing the "Telephone Exchange 
Privileges" portion of the Account Registration or by subsequent written 
instructions with signature(s) guaranteed), a shareholder may exchange all or 
part of his shares by calling Shareholder Services at (800) 374-2633.

     The Fund's transfer agent will employ procedures designed to provide 
reasonable assurance that instructions communicated by telephone are genuine 
and, if it does not do so, it may be liable for any losses due to 
unauthorized or fraudulent instructions.  The procedures employed by the 
transfer agent include requiring the following information at the time of the 
telephone call:


                                      18
<PAGE>

     1. Account number;
     2. Registration of account; and
     3. Social Security Number or Tax I.D.

     NOTE:  Neither the Fund nor the transfer agent is responsible for
unauthorized telephone exchanges by a person reasonably believed to be a
shareholder unless the transfer agent has received written notice canceling the
telephone exchange authorization.  The Fund may change or discontinue the
telephone exchange privilege without notice.  For your protection, the Fund and
its agents reserve the right to record all calls.

     The Fund reserves the right to refuse a telephone exchange if it 
believes it is advisable to do so.  Telephone exchanges may be difficult to 
implement during periods of drastic economic or market changes, which may 
result in an unusually high volume of telephone calls.  If a shareholder is 
unable to reach Shareholder Services by telephone, shares may be exchanged in 
writing as described below.

     A shareholder may exchange all or part of his shares by written request 
to Shareholder Services.  The written request must be endorsed by the 
owner(s) exactly as the account is registered, including any special capacity 
of the registered owner(s).  The Fund requires that the signature(s) be 
guaranteed.

     IMPORTANT EXCHANGE INFORMATION.  Before you make an exchange you should
consider the following:

  1.  Please read the prospectus of The Analytic Series Fund before making an
      exchange.
  2.  An exchange is treated as a redemption and a purchase and any gain or
      loss on the transaction is taxable.
  3.  Recently purchased shares may not be exchanged until payment for the
      purchase has been collected.  The Fund reserves the right to defer
      honoring exchange requests where shares to be exchanged have been
      purchased by check within 15 days prior to the date of the exchange
      request, unless the Fund has been advised that such check has been
      cleared for payment by the shareholder's bank.
  4.  Exchanges are accepted only if the registrations of the accounts are
      identical.
  5.  The redemption and purchase price of shares redeemed by exchange is the
      net asset value per share of the respective funds next computed after the
      Fund receives instructions in proper form.
  6.  No exchange can be made unless the shares to be purchased have been
      registered in the state of the purchaser.

     EXCHANGE PRIVILEGE LIMITATIONS.  The Fund's exchange privilege is not
intended to afford shareholders a way to speculate on short-term market
movements.  Accordingly, in order to prevent excessive use of the Exchange
Privilege that may potentially disrupt the management of the Fund and increase
transaction costs, the Fund may establish a policy of limiting excessive
exchange activity.

                           SHAREHOLDER ACCOUNTS

     When an investor makes his initial purchase of shares an account will be 
opened for him on the books of the Fund, and he will receive a confirmation 
of the opening of his account. Thereafter, whenever a transaction takes place 
in the account, such as a purchase, redemption, transfer, change of address, 
reinvestment of income or capital gain distributions, or withdrawal of  share 
certificates,  a confirmation  will  be sent to the shareholder giving 
complete details of that transaction.  In addition, shareholders will receive 
quarterly statements  giving complete details of all transactions during the 
quarter.

     A shareholder may make additional investments in his account by sending 
a check, money order or wire funds made payable to the Fund. Income 
distributions (including dividends and distributions of net short-term 
capital gains) and net long-term capital gains distributions, if any, will be 
reinvested in full and fractional shares rounded to the third decimal place, 
at the net asset value per share determined on the payment date.  
Shareholders wishing to receive fixed payments on a monthly or quarterly 
basis in amounts of $100 or more may do so by writing to the Fund or noting 
the appropriate box on the application form. (See "Withdrawal Plan".)


                                      19

<PAGE>
                                       
                          TAX SHELTERED RETIREMENT PLANS

     Shares of the Fund may be purchased in connection with certain prototype 
tax sheltered retirement plans, (IRA, SEP-IRA and profit sharing and 
money-purchase plans)  for  corporations,  partnerships and self-employed 
individuals to benefit themselves and their employees. Investors with 
existing plans who wish to invest their plan assets in the Fund without 
adopting a prototype may do so by completing the Application to Purchase 
Shares which accompanies this Prospectus.

     The Adviser, at no cost to the Fund or any of the Fund's shareholders, 
pays all fees for prototype retirement plans offered by the Fund (including 
IRA accounts) for the life of the plan's account with the Fund. These fees 
can be substantial and include all trustee and custodian, set-up, activity, 
and annual maintenance fees.  Complete information and simplified forms to 
establish new accounts, or to transfer assets from existing accounts, are 
available on request.

                                WITHDRAWAL PLAN

     Any shareholder may establish a withdrawal plan under which he receives 
a monthly or quarterly check in a predetermined amount of not less than $100. 
All income dividends and any realized gain distributions attributable to the 
account will be reinvested at net asset value on the payment dates, as with 
other shareholder accounts, and shares of the Fund as specified on the 
Application will be redeemed from the account in order to make the required 
withdrawal payments. The shareholder may vary the amount or frequency of 
withdrawal payments, temporarily discontinue them or terminate them by 
notifying the Fund in writing.  There is no charge for this service; however, 
the Fund reserves the right to amend or discontinue such plans on thirty 
days' notice.

     Withdrawal payments should not be considered dividends, yield, or income 
on an investment, since portions of each payment may consist of a return of 
capital. Depending upon the size and frequency of payments and fluctuations 
in value of the Fund's shares redeemed, redemptions for the purpose of making 
withdrawal  plan disbursements may reduce or even exhaust a shareholder 
account.

                          DIVIDENDS, DISTRIBUTIONS AND TAXES

     TAX STATUS OF THE FUND.  The Fund intends to qualify as a "regulated 
investment company" under the Internal Revenue Code. As a regulated 
investment company, it will not be liable for federal income taxes  on 
amounts paid by it as dividends and distributions. The Fund did so qualify 
during its last fiscal year, and intends to qualify in current and future 
years. However, the Code contains a number of complex tests relating to 
qualification which the Fund might not meet in any particular year. For 
example, if the Fund derives 30% or more of its gross income from the sale or 
other disposition of securities held for less than 3 months, it may fail to 
qualify (see, also, "Tax Information and Option Accounting Principles" in the 
Statement of Additional Information). If it did not so qualify, it would be 
treated for tax purposes as an ordinary corporation and receive no tax 
deduction for payments made to shareholders.

DISTRIBUTIONS. The Fund intends to distribute its investment company taxable 
income, exclusive of capital gains, on a quarterly basis. Any net short-term 
capital gains will be distributed at least annually and may be distributed 
more frequently at the discretion of the Fund's Board of Directors. 
Distributions of net capital gains (net long-term capital gains less net 
short-term capital losses) if any, will be made annually. Income 
distributions (including dividends and distributions of net short-term 
capital gains) and net long-term capital gains distributions, if any, will be 
reinvested in full and fractional shares rounded to the third decimal place, 
at the net asset value per share determined on the payment date.

TAXATION OF SHAREHOLDERS.  The following is only a brief discussion of 
Federal income taxation in effect on the date of this prospectus, and does 
not discuss the status of dividends and distributions from the Fund under 
state and local tax laws. All applicable tax laws and regulations are subject 
to change by legislative  and administrative action.  Each shareholder of the 
Fund is advised to consult his own tax adviser with respect to applicable 
Federal, state and local tax laws.

                                      20
<PAGE>


     The maximum marginal tax rate for individuals is currently 28% on net 
capital gains distributions and 39.60% on ordinary income distributions.  The 
reduction of certain deductions and phase-out of exemptions may increase the 
individuals marginal tax rate to more than 39.60%.  For corporations, net 
capital gains distributions are subject to maximum marginal tax rate of 35% 
and ordinary income distributions are subject to the maximum marginal rate is 
39%.

     Distributions paid from the Fund's dividend and interest income and from 
any net realized short-term capital gains are taxable to shareholders as 
ordinary income under Federal income tax law, whether received in cash or in 
additional shares.  Net capital gains distributions are taxable to 
shareholders as long-term capital gains, whether received in cash or 
additional shares, regardless of how long such shareholders have held their 
shares.  However, any loss (to the extent of the distribution of net capital 
gain received by a shareholder) will be treated as long-term capital loss 
upon the redemption of shares of the Fund held for twelve months or less.

     The sale of shares of the Fund is a taxable event and may result in a 
capital gain or loss.  A capital gain or loss may be realized from any 
ordinary redemption of shares or exchange of shares.

     All or a part of the Fund's dividends will be eligible for the 70% 
deduction for dividends received by corporations. Special provisions are 
contained in the Internal Revenue Code as to the eligibility, for the 
deduction, of payments made by mutual funds to corporate shareholders. Net 
capital gains distributions are not eligible for the deduction.  The Fund 
will report to its shareholders income dividends and capital gains 
distributed during the calendar year and will designate that portion which 
qualifies for the 70% corporate dividends received deduction. This 
determination will be based on the ratio between aggregate dividends received 
by the Fund on domestic corporate stock held for at least 46 days (91 days 
for certain preferred stock) and the Fund's gross income.  Gross income will 
include dividends, interest and the excess of net short-term capital gains 
(which includes premium from expired options and gains from closing purchase 
transactions) over net long-term capital losses. Each year the Fund will mail 
you information on the tax status of dividends and distributions.

     Pursuant to the Interest and Dividend Tax Compliance Act of 1983, 
shareholders may be subject to backup withholding of federal income tax at a 
31% rate on dividends and other payments made to shareholders if they have 
not provided the Fund with their correct social security number or other 
taxpayer identification number, or have not made the certifications required 
by the Internal Revenue Service.

     The foregoing is only a brief discussion of Federal income taxation in 
effect on the date of this Prospectus, and does not discuss the status of 
dividends and distributions from the Fund under state and local tax laws. All 
applicable tax laws and regulations are subject to change by legislative and 
administrative action. Each shareholder of the Fund is advised to consult his 
own tax adviser with respect to applicable Federal, state and local tax laws.

     Any net capital gain distribution paid by the Fund has the effect of 
reducing the net asset value per share on the reinvestment date by the amount 
of the distribution. Therefore, a capital gain distribution paid shortly 
after a purchase of shares by an investor would represent, in substance, a 
partial return of capital to the shareholder (to the extent it is paid on the 
shares so purchased), even though it would be subject to income taxes as 
discussed above. Accordingly, prior to purchasing shares of the Fund, an 
investor should carefully consider the impact of dividends or capital gains 
distributions which are expected to be or have been announced.

TAX CONSIDERATIONS IN PORTFOLIO TRANSACTIONS.  As a covered call and secured 
put option writer, the Fund has great flexibility in determining the taxable 
nature of its investment results, and it is this flexibility which the Fund 
will utilize to attempt to achieve an equal emphasis on current income and 
long-term capital gains earned on the Fund's investment portfolio.  There  
can be no assurance, however, that such equal emphasis can be achieved over 
any particular period of time.  Moreover, optioning securities in the Fund's 
investment portfolio may have the effect of reducing capital appreciation 
earned on such securities below that which could have been earned had no 
options been written on such securities.

                                      21
<PAGE>

     Further, since shareholders of the Fund who are taxable may receive 
distributions which are taxed to them as ordinary income in years when the 
total return of the Fund is less than its dividend and interest return, 
during such years the Fund will attempt, consistent with its investment 
objective, to minimize its shareholders' ordinary taxable income by 
offsetting, to the extent possible, any net short-term capital gains that may 
have been realized from expired options and profitable closing purchase 
transactions by selling underlying stocks with unrealized capital losses. 
Otherwise, in such years the Fund's shareholders might have both a negative 
total return and current taxable income, thus being subject to the payment of 
income taxes in a year in which their real wealth may have declined.  Of 
course, there can be no assurance that the Fund will have sufficient 
unrealized losses on its underlying common stocks to be able to offset these 
net short-term capital gains.

                                CAPITAL STOCK

     The Fund has an authorized capital of 100,000,000 shares of common stock 
with no par value. All shares are of the same class with equal rights and 
privileges.  Except with respect to the election of directors where 
cumulative voting may apply, each share is entitled to one vote and to 
participate equally in dividends and distributions declared by the Fund. 
Cumulative voting means that each shareholder is entitled to as many votes as 
shall equal the number of his shares of common stock multiplied by the number 
of directors to be elected, and such shareholder may cast all such votes for 
a single director or divide them among two or more directors as he sees fit.  
The shares are fully paid and nonassessable and have no pre-emptive, 
conversion or exchange rights. The shares are transferable without 
restriction. The Fund does not normally hold annual meetings of shareholders 
except when required by the Investment Company Act of 1940.

                              GENERAL INFORMATION
   
     Shareholder inquiries should be made in writing to Analytic-TSA Global 
Asset Management, Inc., 700 South Flower Street, Suite 2400, Los Angeles, 
California 90017, Attention: Shareholder Services; or by telephone 
(800)374-2633.

     Each shareholder will receive annual and semi-annual financial 
statements, including a list of portfolio securities and outstanding call and 
put options. The annual financial statements of the Fund will be audited by 
certified public accountants.
    

                                      22
<PAGE>

        GLOSSARY OF INVESTMENT TERMS AND STOCK AND DEBT OPTION TERMS

INVESTMENT TERMS

     QUARTERLY TOTAL RETURNS.  The percentage change over a quarter in the 
value of a shareholder's investment, assuming immediate reinvestment of all 
distributions in additional Fund shares and no adjustment for the 
shareholder's income tax consequences. This change derives from: dividends, 
interest, realized capital gains or losses, changes in unrealized capital 
appreciation or depreciation, premiums received from expired options and 
gains or losses on closing purchase transactions, all less expenses.  For 
example, assume a shareholder's investment in the Fund has a value of $100 at 
the start of a three-month period. If the value of his investment, after 
immediate reinvestment of all income and capital gains distributions, is $101 
at the end of such period, the total return for the period would be +1%. If 
the value at the end of such period is $99 (again after reinvestment of all 
income and capital gains distributions), the total return for the period 
would be -1%.

     LONG TERM TOTAL RETURNS.  The percentage change in the value of a 
shareholder's initial investment after a full market cycle (usually 3 or more 
years), expressed as a constant annual compound rate of total return, 
assuming the reinvestment of all subsequent income and capital gain 
distributions in additional Fund shares.  For example, suppose a 
shareholder's initial investment is $100 (one share whose net asset value is 
$100) and that all subsequent income and capital gain distributions are 
reinvested in additional Fund shares on the distribution date. If after three 
years the initial one share has become 1.2 shares and the net asset value per 
share is $104.98, then the initial $100 investment is worth $125.98 (1.2 x 
$104.98) and has grown at 8% per annum compounded. Compounded means that at 
the end of each compounding interval, in this example one year, the total 
return is computed and reinvested in additional fund shares at the end of 
each compounding interval. Thus, at the end of the first year the initial 
$100 investment is worth $108, and at the end of the second year it is worth 
$116.64, and at the end of the third year it is worth $125.98.  Similarly, if 
after three years the net asset value per share is $64.89 then the initial 
$100 investment is worth $77.87 (1.2 x $64.89) and has had a negative return 
of 8% per annum compounded. Also if after three years the net asset value per 
share is $83.33 then the initial $100 investment is worth $100 (1.2 x $83.33) 
and has had a net return of zero per cent per annum.  As these examples show, 
the basic components on total return, income and the change in value of the 
portfolio securities will vary and there can be no assurance that the Fund's 
total return will be positive or that it will accrue at a constant rate.

   
     FLUCTUATIONS IN TOTAL RETURN.  Fluctuations in the Fund's total return 
will be measured by the standard deviation of the Fund's quarterly total 
returns. The standard deviation of returns measures the extent to which the 
individual returns deviate from their arithmetic average. The standard 
deviation is used extensively as a measure of dispersion (risk) and provides 
a good historical measure of the variability of returns from an investment 
portfolio. For example, the following table shows the 108 quarterly total 
returns (assuming reinvestment of all dividends at the end of each calendar 
quarter with no transaction costs) for a Standard & Poor's 500 Stock Index 
over the twenty-seven year period ended December 31, 1996.  The arithmetic 
average of these quarterly returns is 3.22% and their standard deviation is 
8.11%.  In 32 of these 108 quarters the total return was negative.
    

                                      23
<PAGE>
   
          PERCENT QUARTERLY TOTAL RETURN, S & P 500 STOCK INDEX, 1970-1996

Year Qtr  % Return    Year  Qtr   % Return     Year  Qtr   % Return
- ---- ---  --------    ----  ---   --------     ----  ---   --------
1970 1     -1.77      1971   1       9.69      1972   1       5.75
     2    -18.03             2       0.16             2        .67
     3     16.92             3      -0.58             3       3.92
     4     10.41             4       4.64             4       7.56
1973 1     -4.89      1974   1      -2.82      1975   1      22.95
     2     -5.77             2      -7.56             2      15.36
     3      4.81             3     -25.16             3     -10.95
     4     -9.18             4       9.37             4       8.65
1976 1     14.98      1977   1      -7.45      1978   1      -4.94
     2      2.47             2       3.31             2       8.51
     3      1.91             3      -2.83             3       8.67
     4      3.22             4      -0.11             4      -4.93
1979 1      7.10      1980   1      -4.12      1981   1       1.38
     2      2.73             2      13.49             2      -2.30
     3      7.65             3      11.22             3     -10.23
     4      0.14             4       9.49             4       6.93
1982 1     -7.31      1983   1      10.12      1984   1      -2.40
     2     -0.56             2      11.10             2      -2.57
     3     11.52             3      -0.13             3       9.70
     4     18.25             4       0.40             4       1.89
1985 1      9.19      1986   1      14.11      1987   1      21.36
     2      7.34             2       5.89             2       5.02
     3     -4.10             3      -6.97             3       6.60
     4     17.21             4       5.58             4     -22.53
1988 1      5.70      1989   1       8.83      1990   1      -3.00
     2      6.67             2       7.09             2       6.28
     3      0.33             3      10.71             3     -13.75
     4      3.08             4       2.07             4       8.96
1991 1     14.53      1992   1      -2.53      1993   1       4.37
     2     -0.22             2       1.90             2        .49
     3      5.35             3       3.16             3       2.58
     4      8.38             4       5.04             4       2.32
1994 1     -3.79      1995   1       9.74      1996   1       5.37
     2      0.42             2       9.55             2       4.49
     3      4.89             3       3.59             3       3.09
     4     -0.02             4      10.49             4       8.35
    
   
The arithmetic average of these quarterly returns is 3.22% and their standard
deviation is 8.11%.  In 32 of the 108 quarters, the total return was negative.
Source: Standard & Poor's.
    

                                      24
<PAGE>

STOCK AND DEBT OPTION TERMS

     OPTION. An option is either a call or put option issued by the Options 
Clearing Corporation (the "Clearing Corporation") on a stock or debt security 
and traded on one or more Exchanges, as defined below, or subject to 
regulatory approval is traded over-the-counter.  Currently options are traded 
on common stocks, stock indexes, stock index futures; on U.S. Treasury bonds, 
notes, and bills; and on GNMA securities.  Such options give a holder the 
right to sell (in the case of a put option) or to buy (in the case of a call 
option) the number of shares or other units of the underlying security 
covered by the option at a fixed or determinable exercise price. The rights 
represented by an option may be exercised by the proper filing of an exercise 
notice prior to the fixed expiration time of the option.

     CLASS OF OPTIONS. Options covering the same underlying security.

     CLEARING CORPORATION. The Option Clearing Corporation.

     CLOSING PURCHASE TRANSACTION. A transaction in which an investor who is 
obligated as a writer (seller) of an option terminates his obligation as a 
writer by purchasing on an exchange, in a closing purchase transaction, an 
option of the same series as the option previously written.  Such a 
transaction has the effect of canceling the option writer's position as a 
writer and does not result in the ownership of a new option.

     CLOSING SALE TRANSACTION.  A transaction in which an investor who is the 
holder of an outstanding option liquidates his position as a holder by 
selling an option of the same series as the option previously purchased.  
Such sale does not result in the investor assuming the obligations of a 
writer.

     COVERED CALL OPTION WRITER.  A writer of a call option who, so long as 
he remains obligated as a writer, owns the underlying security or a security 
which is immediately convertible into the underlying security or who holds on 
a security-for-security basis on all on the same security as the call written 
where the exercise price of the call held is equal to or less than the 
exercise price of the call written or, if greater than the exercise price of 
the call written, the difference is maintained by the writer in U.S. 
Government securities in a segregated account with the writer's broker or 
custodian.

     COVERED PUT OPTION WRITER. A writer of a put option who, so long as he 
remains obligated as a writer, has deposited U.S. Government securities with 
a value equal to or greater than the exercise price with a securities 
depository and has pledged them to the Options Clearing Corporation for the 
account of the broker-dealer carrying the writer's position or who holds on a 
security-for-security basis a put on the same security as the put written 
where the exercise price of the put held is equal to or greater than the 
exercise price of the put written or if less than the exercise price of the 
put written, the difference is maintained by the writer in U.S. Government 
securities in a segregated account with the writer's broker or custodian.

     EXCHANGE.  A national securities exchange on which options are traded: 
currently the Chicago Board Options Exchange ("CBOE"), American Stock 
Exchange ("AMEX"), Pacific Stock Exchange ("PSE"), Philadelphia Stock 
Exchange ("PHLX") and New York Stock Exchange ("NYSE").

     EXERCISE PRICE.  The price per unit at which the holder of a call option 
may purchase (and the holder of a put option may sell) the underlying 
security upon exercise of the option, sometimes referred to as the striking 
price.

     EXPIRATION DATE. The latest date when an option may be exercised.

     NASDAQ OPTIONS.  Standardized options on unlisted securities which are 
displayed on the National Association of Securities Dealers Automated 
Quotations System.

     OPTION PERIOD. The time during which an option may be exercised, 
generally from the date the option is written through its expiration date.


                                      25
<PAGE>

     PREMIUM.  The price of an option agreed upon between the buyer and 
writer (seller) for their agents in a transaction on an Exchange.

     PUT OPTION. Any option issued by the Clearing Corporation and traded on 
one or more of the Exchanges referred to above which gives the holder the 
right to sell to the Clearing Corporation the underlying security at the 
stated exercise price by filing an exercise notice prior to the expiration 
date.

     SECURED PUT OPTION WRITER.  A writer of a put option who has an 
underlying money market investment in an amount not less than the exercise 
price of the option, so long as he remains obligated as writer of the put 
option.

     SERIES OF OPTIONS. Options covering the same underlying security and 
having the same exercise prices and expiration dates.

     STANDARD & POOR'S 500 STOCK INDEX.  An unmanaged index composed of 400 
industrial stocks, 40 financial stocks, 40 utilities stocks, and 20 
transportation stocks.  Comparisons of performance assume reinvestment of 
dividends.

     UNDERLYING SECURITIES. The securities subject to purchase upon the 
exercise of a call option or subject to sale upon the exercise of a put 
option.


                                      26
<PAGE>

                                    APPENDIX

DESCRIPTION OF U.S. GOVERNMENT SECURITIES.

     U.S. Government securities include (1) U.S. Treasury obligations, which 
differ only in  their interest rates, maturities and times of issuance:  U.S. 
Treasury  bills (maturity of one year or less), U.S. Treasury notes 
(maturities of one to ten years) and U.S. Treasury bonds (generally 
maturities of greater than ten years); and (2) obligations issued or 
guaranteed  by U.S. Government agencies and instrumentalities which are 
supported by any of the following: (a) the full faith and credit of the U.S. 
Treasury (such as Government National Mortgage Association (GNMA) 
Certificates), (b) the right of the issuer to borrow an amount limited to a 
specific line of credit from the U.S. Treasury, (c) discretionary authority 
of the U.S. Government to purchase certain obligations of the U.S. Government 
agency or instrumentality, or (d) the credit of the instrumentality.  
Agencies and instrumentalities include:  Federal Land Banks, Farmers Home 
Administration, Central Bank for Cooperatives, Federal Intermediate Credit 
Banks, Federal Home Loan Banks, and Federal National Mortgage Association.

     GNMA Certificates are mortgage-backed securities representing part 
ownership of a pool  of  mortgage  loans.   These loans - issued by lenders 
such as mortgage bankers, commercial banks and savings and loan associations 
- - are either insured by the Federal Housing  Administration  or guaranteed by 
the Veterans Administration.  A "pool" or group of such mortgages is 
assembled and, after being approved by GNMA, is offered to investors through 
securities dealers.  Once approved by GNMA, the timely payment of interest 
and principal on each mortgage is guaranteed by the full faith and credit of 
the U.S. Government.

     GNMA Certificates differ from bonds in that principal is paid back 
monthly by the borrower over the term of the loan rather than returned in a 
lump sum at maturity.  GNMA Certificates are called "pass-through" securities 
because both interest and principal payments (including prepayments) are 
passed through to the holder of the Certificate.

DESCRIPTION OF VARIOUS OPTIONS, FUTURES CONTRACTS, AND RELATED OPTIONS.

     OPTIONS ON STOCK INDEXES.  Options on stock indexes are similar to 
options on stock except that the delivery requirements are different.  
Instead of giving the right to take or make delivery of stock at a specified 
price, an option on a stock index gives the holder the right to receive a 
cash "exercise settlement amount" equal to (i) the amount by which the fixed 
exercise price of the options exceeds (in the case of a put) or is less than 
(in the case of a call) the closing value of the underlying index on  the 
date of exercise, multiplied by (ii) a fixed "index multiplier".  Receipt of 
this cash amount will depend upon the closing level of the stock index upon 
which the option is based being greater than, in the case of a call, or less 
than, in the case of a put, the exercise price of the option.  The amount of 
cash received will be equal to such difference between the closing price of 
the index and the exercise price of the option expressed in dollars times a 
specified multiple.  The writer of the option is obligated, in return for the 
premium received, to make delivery of this amount.  Gain or loss to the Fund 
on transactions in stock index options will depend on price movements in the 
stock market generally (or in a particular industry  or  segment  of  the  
market) rather than price movements of individual securities.

     As with stock options, the Fund may offset its position in stock index 
options prior to expiration by entering into a closing transaction on an 
exchange or it may let the option expire unexercised.

     A stock index fluctuates with changes in the market value of the stocks 
included in the index.  Some stock index options are based on a broad market 
index such as the S & P 500, the S & P 100, or the N.Y.S.E. Composite Index. 
Indexes are also based on an industry or market segment such as the AMEX Oil 
and Gas Index or the Computer and Business Equipment Index.  Options on stock 
indexes are currently traded on the following exchanges among others:  The 
Chicago Board Options Exchange, New York Stock Exchange and American Stock 
Exchange.

                                      27
<PAGE>

     STOCK INDEX FUTURES.  A stock index futures contract is a bilateral 
agreement pursuant to which  the Fund will agree to receive or deliver at 
settlement an amount of cash equal to a dollar amount multiplied by the 
difference between the value of a stock index at the close of the last 
trading day of the contract and the price at which the futures contract is 
originally struck.  Stock index futures have similar  characteristics to 
other futures contracts such as the financial futures discussed below, except 
that settlement is through delivery of cash rather than the underlying 
instruments.  The Fund will  be  required  to deposit with its Custodian or 
broker an amount of cash, cash equivalents, money market instruments or U.S. 
Treasury bills equal to approximately 5% of the contract amount as initial 
margin.  Daily variation margin payments to and from the Fund must be made 
during the life of the futures contract in order to reflect increases or 
decreases in the contract's value.  At any time prior to expiration of the 
stock index futures contract, the Fund may elect to close the position by 
taking an opposite position.  A final determination of variation margin is 
then made, and additional cash is required to be paid or released by the 
Fund, which will realize a gain or loss.  In addition, the Fund will pay a 
commission on each contract, including offsetting transactions.  Stock index 
futures are currently traded on the following exchanges  among others:  
Chicago Mercantile Exchange, New York Financial Exchange and Kansas City 
Board of Trade.

     OPTIONS ON STOCK INDEX FUTURES.  Put and call options are traded on 
stock index futures and they have characteristics and terminology similar to 
other exchange traded options discussed above. See "Stock Index Futures" 
above for a description of the instruments underlying these options.

     FINANCIAL FUTURES CONTRACTS.  A  financial  futures contract sale 
creates an obligation by the Fund, as seller, to deliver the specific type of 
financial instrument called for in the contract at a specified future time 
for a specified price. A financial futures contract purchase creates an 
obligation by the Fund, as  purchaser, to take delivery of the specific type 
of financial instrument at a specified future time at a specified price.  The 
specific securities delivered or taken, respectively, on the settlement date, 
are not determined until at or near that date.  The determination is in 
accordance with the rules of the exchange on which the futures contract sale 
or purchase was made.  The Fund does not intend to take delivery of the 
instruments underlying futures contracts it holds.

     Although financial futures contracts by their terms call for actual 
delivery or acceptance of securities, in most cases the contracts are closed 
out before the settlement date without the making or taking of delivery of 
securities.  Closing out a futures contract sale is effected by the Fund 
entering into a futures contract purchase for the same aggregate amount of 
the specific type of financial instrument and same delivery date.  If the 
price in the sale exceeds the price in the offsetting purchase, the Fund  is 
paid the difference and thus realizes a gain.  If the offsetting purchase 
price exceeds the sale price, the Fund pays the difference and realizes a 
loss.  Similarly, the closing out of a futures contract purchase is effected 
by the Fund entering into a futures contract sale.  If the offsetting sale 
price exceeds the purchase price, the Fund realizes a gain, and if the 
purchase price exceeds the offsetting sale price, the Fund realizes a loss.

     The purchase  or sale of a futures contract differs from the purchase or 
sale of the security, in that no price or premium is paid or received.  
Instead, cash, cash equivalents, money market instruments, or U.S. Treasury 
bills equal to approximately 1 1/2% of the contract amount must be deposited 
by the Fund with its Custodian or broker.  This amount is known as  initial 
margin. Subsequent payments to and from the broker, called variation margin, 
are made on a daily basis as the price of the underlying security fluctuates 
making the long and short positions in the futures contract more or less 
valuable, a process known as "mark-to-market".  At any time prior to 
expiration of the futures contract, the Fund may elect to close the position 
by taking an opposite position which will operate to terminate the position 
in the futures contract. A  final determination of variation margin is then 
made, additional cash is required to be paid to or released by the broker, 
and the Fund realizes a loss or  gain.  In addition, the Fund will pay a 
commission on each contract, including offsetting transactions.

     Currently, financial futures contracts can be purchased or sold on U.S. 
Treasury bills, U.S. Treasury bonds, U.S. Treasury notes with maturities 
between 2 and 10 years, on GNMA Certificates, and on three-month domestic 
bank certificates of deposit.  While Treasury bonds, Treasury bills and 
Treasury notes are backed by the full faith and credit of the U.S. Government 
and GNMA Certificates are guaranteed by a U.S. Government agency, the futures 
contracts in U.S. Government securities are not  obligations of the U.S. 
Treasury.


                                      28
<PAGE>

     Financial futures contracts are traded in an auction environment on the 
floors of several exchanges - principally, the Chicago Board of Trade, the 
Chicago Mercantile Exchange and the New York Futures Exchange.  The Fund will 
deal only in standardized contracts on recognized exchanges.  Each exchange 
guarantees performance under contract provisions through a clearing 
corporation, a nonprofit organization managed by the exchange membership 
which is also responsible for handling daily accounting of deposits or 
withdrawals of margin.

     OPTIONS ON FINANCIAL FUTURES.  Put and call options are traded on 
financial futures contracts, and they have characteristics and terminology 
similar to other exchange traded options.  See "Financial Futures Contracts" 
above for  a description of the instruments underlying these options.


                                      29
<PAGE>
   
INVESTMENT ADVISER
Analytic-TSA Global Asset Management, Inc.
700 South Flower Street, Suite 2400
Los Angeles, CA 90017

TRANSFER AGENT AND DIVIDEND DISBURSING AGENT
Analytic-TSA Global Asset Management, Inc.
700 South Flower Street, Suite 2400
Los Angeles, CA 90017
    
CUSTODIAN
The Union Bank of California, N.A.
Mutual Fund Services
475 Sansome Street, 11th Floor
San Francisco, California 94111
   
COUNSEL
Paul, Hastings, Janofsky & Walker LLP
555 South Flower Street
Los Angeles, California 90071

INDEPENDENT AUDITORS
Deloitte & Touche LLP
1000 Wilshire Boulevard
Los Angeles, CA 90017
    


________________________
No dealer, salesman or any other person has been authorized to give any
information or to make any representation not contained in this Prospectus and,
if given or made, such information or representation must not be relied upon as
having been authorized by the Fund or the Adviser.  This Prospectus does not
constitute any offer to sell or a solicitation of any offer to buy any of the
securities offered hereby in any jurisdiction to any person to whom it is
unlawful to make such offer in such jurisdiction.



                                      30
<PAGE>

   
                                   PROSPECTUS
                                   May 9, 1997
    


                         THE DEFENSIVE EQUITY PORTFOLIO
                      of Analytic Optioned Equity Fund, Inc.
                             A No-Load, Open-End Fund
                      With No Sales Charge or Redemption Fee.


                                 Table of Contents
     
     Benefits to Investors                             3
     Fund Expense Table                                4
     Financial Highlights                              5
     How Performance is Calculated                     7
     The Fund                                          7
     Investment Objectives and Policies                7
     Covered Option Writing                            8
     Risks of Option Writing                           9
     Hedging Transactions                              10
     Risk Factors in Hedging Transactions              12
     Other Investment Techniques                       12
     Portfolio Turnover                                14
     Further Information                               14
     Management of the Fund                            14
     How to Purchase Shares                            16
     How to Redeem Shares                              17
     How to Exchange Shares                            18
     Shareholder Accounts                              19
     Tax Sheltered Retirement Plans                    20
     Withdrawal Plan                                   20
     Dividends, Distributions and Taxes                20
          Distributions                                20
          Taxation of Shareholders                     20
          Tax Considerations in Portfolio Transactions 21
     Capital Stock                                     22
     General Information                               22
     Glossary of Investment Terms and Stock and Debt   23
       Option Terms


                                      31

<PAGE>
                                  PART B
   
                     ANALYTIC OPTIONED EQUITY FUND, INC.
          700 South Flower Street, Suite 2400, Los Angeles, CA 90017
                               (800) 374-2633

                                May __, 1997
    

                      STATEMENT OF ADDITIONAL INFORMATION

   
     This Statement of Additional Information is not a Prospectus but should 
be read in conjunction with the Prospectus for Analytic Optioned Equity Fund, 
Inc. (the "Fund") dated May __, 1997.  A copy of the Prospectus may be 
obtained by writing or telephoning the Fund at the address or telephone 
number shown above.
    

                           TABLE OF CONTENTS

                                                                 Page
                                                                 ----
     Investment Objective and Policies                             2
          Covered Option Writing                                   2
          Factors Which May Adversely Affect 
          Transactions in Options                                  3
          Position Limitations                                     3
     Investment Restrictions and Other Investment
         Policies                                                  4
     Hedging Transactions in Options, Futures and
         Related Options                                           6
          Stock Index Options                                      6
          Stock Index Futures                                      6
          Options on Stock Index Futures                           6
          Financial Futures and Related Options                    7
     Management of the Fund                                        7
     Investment Advisory and Other Services                        8
     Brokerage                                                     10
     Tax Information and Option Accounting Principles              11
     Calculation of Performance Data and Other         
        Performance Comparisons and Statistics                     13
     Principal Shareholders                                        16
     Pricing and Redemption of Fund Shares                         16
     Custodian                                                     17
     Transfer, Dividend Disbursing and Shareholder       
        Servicing Agent                                            17
     Independent Auditors                                          17
     Legal Counsel                                                 17
     Financial Statements                                          17



                                      B-1
<PAGE>
                         INVESTMENT OBJECTIVE AND POLICIES

     The Prospectus discusses the Fund's investment objective and the 
policies it employs to achieve this objective. The following information 
supplements the discussion in the Prospectus.

     COVERED OPTION WRITING.  In return for the premium received, a covered 
call option writer during the term of the option is subject to the risk of 
losing the potential for capital appreciation above the exercise price. 
Likewise, a secured put option writer retains the risk of loss should the 
value of the underlying security decline below the exercise price. In both 
cases the writer has no control over the time when he has to fulfill his 
obligation as a writer of the option. Once an option writer has received an 
exercise notice he cannot effect a closing purchase transaction.

     If a call option expires unexercised, the covered option writer realizes 
a gain in the amount of the premium received although there may have been a 
decline (unrealized loss) in the market value of the underlying security 
during the option period which may exceed such gain. If the covered option 
writer has to sell the underlying security because of the exercise of a call 
option, the writer will realize a gain or loss from the sale of the 
underlying security with the proceeds being increased by the amount of the 
premium. If a put option expires unexercised, the secured put option writer 
realizes income from the amount of the premium plus the interest income of 
the money market investment. If the secured put writer has to buy the 
underlying security because of the exercise of the put option, the secured 
put writer incurs an unrealized loss to the extent that the current market 
value of the underlying security is less than the exercise price of the put 
option. However, this may be offset in whole or in part by the premium 
received and any interest income earned on the money market investment.

     A call option gives the purchaser of the option the right to buy, and 
the writer the obligation to sell, the underlying security at the exercise 
price during the option period. A put option gives the purchaser the right to 
sell, and the writer the obligation to buy, the underlying security at the 
exercise price during the option period. So long as the obligation of the 
writer continues, he may be assigned an exercise notice by the broker-dealer 
through whom such option was sold, requiring him to deliver, in the case of a 
call, or take delivery of, in the case of a put, the underlying security 
against payment of the exercise price. This obligation terminates upon 
expiration of the option, or such earlier time at which the writer effects a 
closing purchase transaction by purchasing an option of the same series as he 
previously sold. Once a writer has been assigned an exercise notice in 
respect of an option, he is thereafter not allowed to effect a closing 
purchase transaction. To secure his obligation to deliver the underlying 
security in the case of a call option, or to pay for the underlying security 
in the case of a put option, a covered writer is required to deposit in 
escrow the underlying security or other assets in accordance with the rules 
of the Options Clearing Corporation (the "Clearing Corporation") and of the 
Exchanges.

     The principal reason for writing options on a securities portfolio is to 
attempt to realize, through the receipt of premiums, a greater long term 
total return and smaller fluctuations in quarterly return than would be 
realized on the securities alone. The covered call option writer has, in 
return for the premium, given up the opportunity for profit from a price 
increase in the underlying security above the exercise price so long as his 
obligation as a writer continues, but has retained the risk of loss should 
the price of the security decline. Conversely, the put option writer has, in 
the form of the premium, gained a profit as long as the price of the 
underlying security remains above the exercise price, but has assumed an 
obligation to purchase the underlying security from the buyer of the put 
option at the exercise price, even though the security may fall below the 
exercise price, at any time during the option period. The option writer has 
no control over when he may be required to sell his securities in the case of 
a call option, or to purchase securities in the case of a put option, since 
he may be assigned an exercise notice at any time prior to the termination of 
his obligation as a writer. If an option expires unexercised, the writer 
realizes a gain in the amount of the premium. Such a gain, of course, may, in 
the case of a covered call option, be offset by a decline in the market value 
of the underlying security during the option period. If a call option is 
exercised, the writer realizes a gain or loss from the sale of the underlying 
security. If a put option is exercised, the writer must fulfill his 
obligation to purchase the underlying security at the exercise price, which 
will usually 


                                       B-2

<PAGE>


exceed the then market value of the underlying security. Options written by 
the Fund will normally have expiration dates not more than nine months from 
the date written. The exercise price of the options may be below, equal to, 
or above the current market prices of the underlying securities at the times 
the options are written.

     FACTORS WHICH MAY ADVERSELY AFFECT TRANSACTIONS IN OPTIONS.  An option 
position may be closed out only on an Exchange which provides a secondary 
market for an option of the same series. Although the Fund will generally 
purchase or write only those options for which there appears to be an active 
secondary market, there is no assurance that a liquid secondary market on an 
Exchange will exist for any particular option, or at any particular time, and 
for some options no secondary market on an Exchange may exist. In such event, 
it might not be possible to effect closing transactions in particular 
options. If as a covered call option writer the Fund is unable to effect a 
closing purchase transaction in a secondary market, it will not be able to 
sell the underlying security until the option expires or it delivers the 
underlying security upon exercise. Likewise, a secured put writer could not 
sell the money market instrument and use the proceeds for other investments, 
such as an investment in common stocks, while he was obligated as a put 
writer.

     Reasons for the absence of a liquid secondary market on an Exchange 
include the following: (i) there may be insufficient trading interest in 
certain options; (ii) restrictions may be imposed by an Exchange on opening 
transactions or closing transactions or both; (iii) trading halts, 
suspensions or other restrictions may be imposed with respect to particular 
classes or series of options or underlying securities; (iv) unusual or 
unforeseen circumstances may interrupt normal operations on an Exchange; (v) 
the facilities of an Exchange or the Clearing Corporation may not at all 
times be adequate to handle current trading volume; or (vi) one or more 
Exchanges could, for economic or other reasons, decide or be compelled at 
some future date to discontinue the trading of options (or a particular class 
or series of options), in which event the secondary market thereon would 
cease to exist, although outstanding options on that Exchange which have been 
issued by the Clearing Corporation as a result of trades on that Exchange 
would continue to be exercisable in accordance with their terms.

     There can be no assurance that higher than anticipated trading activity 
or order flow or other unforeseen events might not, at times, render certain 
of the facilities of the Clearing Corporation and the Exchanges inadequate. 
Such events have in the past resulted, and may again result, in the 
institution by an Exchange of special procedures, such as trading rotations, 
restrictions on certain types of orders, or trading halts or suspensions, 
with respect to one or more options, or may otherwise interfere with the 
timely execution of customers' orders.

     In the event that NASDAQ options are traded, it is anticipated that many 
of the factors which may adversely affect transactions in Exchange listed 
options may also adversely affect NASDAQ options.

     The size of the premiums which the Fund may receive may be adversely 
affected as new or existing institutions, including other investment 
companies, engage in or increase their option writing activities.

     POSITION LIMITATIONS. Each of the Exchanges has established limitations 
governing the maximum number of calls and puts in each class (whether or not 
covered) which may be written by a single investor, or group of investors 
acting in concert, (regardless of whether the options are written on the same 
or different Exchanges or are held or written in one or more accounts or 
through one or more brokers). It is possible that the Fund and clients 
advised by the Adviser may constitute such a group. An Exchange may order the 
liquidation of positions found to be in violation of these limits, and it may 
impose certain other sanctions. At the date of this Prospectus, the only such 
limits which may affect the operations of the Fund are those which limit the 
writing of call options on the same underlying security by an investor or 
such group to 4,500 options (450,000 shares), 7,500 options (750,000 shares), 
10,500 options (1,050,000 shares) 20,000 options (2,000,000 shares) or 25,000 
options (2,500,000 shares) in each class regardless of expiration date. 
Whether the applicable limit is 4,500, 7500, 10,500, 20,000 or 25,000 options 
is determined by the most recent six-month trading volume of the underlying 
security. 


                                       B-3

<PAGE>
Every six months each Exchange reviews the status of underlying 
securities to determine which limit should apply. These position limits may 
limit the number of options which the Fund can write on a particular security.

               INVESTMENT RESTRICTIONS AND OTHER INVESTMENT POLICIES

     The following restrictions are fundamental policies for the protection 
of the Fund's shareholders and cannot be changed without the approval of the 
holders representing a majority of the Fund's outstanding voting securities, 
which for purposes of such approval shall be the lesser of (i) 67% or more of 
the shares present at a meeting of shareholders if the holders of more than 
50% of the outstanding voting securities of the Fund are present or 
represented by proxy or (ii) more than 50% of the outstanding voting 
securities of the Fund. The Fund may not:

     (1) Purchase securities of any issuer (other than U.S. Government 
obligations) if, as a result, more than 5% of the value of the Fund's assets 
would be invested in securities of that issuer, nor may it concentrate its 
investments in any single industry except that it may invest up to 25% of its 
net asset value in a single industry.

     (2) Purchase more than 10% of the voting securities or more than 10% of 
any class of securities of any issuer. (For this purpose, all outstanding 
debt securities of an issuer are considered as one class, and all preferred 
stocks of an issuer are considered as one class.)

     (3) Purchase securities on margin (but the Fund may obtain such 
short-term credits as may be necessary for the clearance of purchases and 
sales of securities). (The deposit or payment by the Fund of initial or 
variation margin in connection with futures contracts or related options is 
not considered the purchase of a security on margin.)

     (4) Write, purchase or sell puts, calls or combinations thereof, except 
that the Fund may write covered call options with respect to all of its 
portfolio securities, write covered put options, and enter into closing 
purchase transactions with respect to such options, engage in put and call 
option transactions, and engage in interest rate and stock index futures 
contracts and related options transactions, as described under "Investment 
Objective and Policies".

     (5) Make short sales of securities or maintain a short position, unless 
at all times when a short position is open the Fund owns an equal amount of 
such securities or owns securities convertible into or exchangeable for 
securities, without payment of additional consideration (except upon exercise 
of covered call options on such securities with a strike price no higher than 
the price at which the securities were sold short or, if higher, if the 
difference between the strike price and the price at which the securities 
were sold short is maintained in U.S. Government securities in a segregated 
account with the Fund's custodian or a broker), which are at least equal in 
amount to and of the same issue as the securities sold short and such 
securities are not subject to outstanding call options, and unless not more 
than 10% of the Fund's net assets (taken at current value) are held as 
collateral for such sales at any one time.

     (6) Invest in real estate although the Fund may invest in marketable 
securities which are secured by real estate and securities of companies which 
invest in or deal in real estate. The Fund will not invest more than 10% of 
the value of its total assets in securities which are not readily marketable, 
including real estate interests.

     (7) Invest more than 5% of the value of its total assets in securities 
of issuers which have a record of less than three years continuous operation, 
including in such three years the operation of any predecessor company or 
companies, partnership or individual proprietorship if the company whose 
securities are to be purchased by the Fund has come into existence as a 
result of a distribution, merger, consolidation, reorganization or the 
purchase of all or substantially all of the assets of such predecessor.



                                       B-4

<PAGE>

     (8) Purchase or retain the securities of any issuer if, to the knowledge 
of the Fund, any of the officers or directors of the Fund or its investment 
adviser owns individually more than one-half of one percent of the securities 
of such issuer and together own more than 5% of the securities of such issuer.

     (9) Make loans, except through the making of time or demand deposits 
with banks, and subject to paragraphs 6 and 16, the purchase of bonds, 
debentures, commercial paper and other short term obligations, and except 
through repurchase agreements (provided however, that the Fund will not 
invest more than 10% of its total net assets in repurchase agreements of more 
than seven days duration).

     (10) Borrow money in excess of 10% of the Fund's total assets at current 
value and then only as a temporary measure for extraordinary or emergency 
purposes and not for leverage.

     (11) Pledge more than 10% of the Fund's total assets at current value. 
Neither the deposit or escrow of underlying securities, convertible preferred 
stocks or convertible debt securities, or U.S. Government securities, in 
connection with the writing of call options, nor the deposit of U.S. 
Government securities in escrow in connection with the writing of put 
options, nor the segregation in a segregated account with the Custodian of 
securities in connection with short sales "against the box," nor the deposit 
of cash, cash equivalents, or money market instruments in a segregated 
account with the Custodian and/or a broker in connection with futures 
contracts or related options, is deemed to be a pledge.

     (12) Underwrite securities of others except to the extent the Fund may 
be deemed to be an underwriter, under the federal securities laws, in 
connection with the disposition of portfolio securities.

     (13) Purchase securities of other investment companies, except as 
permitted under the Investment Company Act of 1940.

     (14) Invest for the purpose of exercising control or management of 
another company.

     (15) Invest in interests in oil, gas or other mineral exploration or 
development programs, although the Fund may invest in the common stock of 
companies which invest in or sponsor such programs.

     (16) Invest in securities restricted as to disposition under the Federal 
securities laws.

     (17) Participate on a joint or a joint and several basis in any trading 
account in securities.

     (18) Buy or sell commodities or commodity contracts except that the Fund 
may engage in interest rate futures contracts, stock index futures contracts 
and related options, as described under "Hedging Transactions in Options, 
Futures and Related Options".

     If a percentage restriction is adhered to at the time of an investment, 
a later increase or decrease in percentage beyond the specified limit 
resulting from a change in values of net assets will not be considered a 
violation of these restrictions.

     In addition to the policies described above, the Fund has adopted the 
following investment policies which are not deemed to be fundamental, which 
may be changed without shareholder approval, and are not otherwise described 
in the Fund's Prospectus:

     It is contrary to the Fund's present policies to:

 -   Sell or buy options which are not listed for trading on a national
     securities exchange if, as a result, more than 5% of the Fund's net assets
     would be at risk in connection with all such unlisted options;
 -   Sell any covered put stock option if, as a result, the Fund would then have
     more than 50% of its total assets at current value subject to being
     invested upon the exercise of put options;


                                       B-5

<PAGE>

 -   Make short sales "against the box", except for the purpose of deferring
     realization of gain or loss for Federal income tax purposes and/or to
     receive interest on the proceeds of such sales when made in connection with
     convertible securities. Such sales will not be made of securities subject
     to outstanding options;
 -   Lend its unencumbered portfolio securities against collateral if the Fund's
     aggregate lending will exceed 30% of its total net assets;
 -   Borrow securities, except as a temporary measure, to enable the Fund to
     meet, in a timely manner, obligations to deliver such securities upon the
     exercise of a call option written by it in connection with a convertible
     security. If, due to market fluctuations or other reasons, the value of the
     Fund's assets fall below 300% of its borrowings, the Fund will reduce its
     borrowings to the required level within three days thereafter (not
     including Sundays and holidays) which reduction may result in the Fund's
     being required to sell securities at a time when it may otherwise be
     disadvantageous to do so.

              HEDGING TRANSACTIONS IN OPTIONS, FUTURES AND RELATED OPTIONS

     The Fund does not intend to enter into transactions in stock index 
options, stock index futures and related options or financial futures and 
related options except in connection with hedging its portfolio. The Fund 
will invest in stock index options, futures and options on futures only if, 
in the judgment of management, there is a sufficient degree of correlation 
between movements in the value of such instrument and movements in the value 
of the relevant portion of the Fund's investments for such hedge to be 
effective. There can be no assurance that such judgment will be accurate or 
that hedging transactions will be successful. As noted in the Prospectus, the 
Fund may purchase options to hedge its portfolio securities or securities 
which it intends to purchase, but as set forth above its option writing 
strategies are intended to obtain a greater long term total return with 
smaller fluctuations in quarterly total return than would be realized on the 
securities alone.

     STOCK INDEX OPTIONS. The Fund may purchase exchange listed call and put 
options on stock indexes for the purpose of hedging its portfolio. As stated 
in the Prospectus, the effectiveness of this hedging technique will depend 
upon the extent to which price movements in the portion of the Fund's 
portfolio being hedged correlate with price movements of the stock index 
selected. Because the value of an index option depends upon movements in the 
level of the index rather than the price of a particular stock, whether the 
Fund will realize a gain or loss from purchases of options on an index 
depends upon movements in the level of stock prices in the stock market 
generally or in an industry or market segment rather than movements in the 
price of a particular stock.

     STOCK INDEX FUTURES. The Fund may sell stock index futures contracts in 
anticipation of or during a market decline in an endeavor to offset the 
decrease in market value of portfolio securities that would otherwise result 
from a market decline. When the Fund is not fully invested in the securities 
market and anticipates a significant market advance, it may purchase stock 
index futures in order to gain rapid market exposure that may in part or 
entirely offset increases in the cost of the securities that it intends to 
purchase. No purchase of stock index futures will be made, however, unless 
the Fund intends to purchase securities in approximately the amount of the 
market value of the stocks represented by the index futures purchased and it 
has identified the cash or cash equivalents needed to make such a purchase. 
An amount of cash and cash equivalents equal to the market value of the 
futures contracts will be deposited in a segregated account with the Fund's 
Custodian to collateralize its position in stock index futures.

     OPTIONS ON STOCK INDEX FUTURES. The Fund may sell options on stock index 
futures only to terminate an existing position. Put options on stock index 
futures sometimes may be purchased in lieu of the sale of a stock index 
future for the purpose of hedging a portion of the securities portfolio of 
the Fund. The purchase of a call option on a stock index futures contract is 
intended to serve as a temporary substitute for the purchase of individual 
securities which may subsequently be purchased in an orderly fashion. 
However, if such options are exercised and futures contracts are purchased to 
hedge against a possible increase in the price of a security before the Fund 
is able to purchase such security in an orderly 



                                       B-6

<PAGE>

fashion and the security declines instead, the Fund may then decide not to 
purchase the security because of concerns of possible further declines or for 
other reasons. Thus, the Fund will realize a loss on the futures contract 
that is not offset by a reduction in the price of securities purchased. When 
it purchases a call on stock index futures, the Fund will set aside the 
amount of additional cash or cash equivalents necessary to meet its 
obligations on the underlying index futures contract.

     FINANCIAL FUTURES AND RELATED OPTIONS. The Fund may purchase and sell 
financial futures on U.S. Treasury bills, U.S. Treasury bonds, U.S. Treasury 
notes, and GNMA mortgage-backed certificates, or sell call options or 
purchase put options on such futures, in order to hedge U.S. Government and 
other portfolio securities and convertible preferred stocks, whose prices are 
or may be sensitive to changing interest rates. Certain convertible preferred 
stocks tend to trade more like fixed-income securities than other equity 
securities. However, the values of convertible preferred stocks are also 
affected by changes in the prices of the securities into which they are 
convertible; thus, at times, there may not be a close correlation between 
such convertible preferred stocks and financial futures or related options. 
The effectiveness of these hedging strategies will depend upon the 
correlation between interest rates and changes in the value of the Fund's 
securities. In addition, due to temporary price distortions in the market, 
even a correct forecast of general interest trends by management may still 
not result in an effective use of these instruments as a hedge.

                          MANAGEMENT OF THE FUND
   
     The officers of the Fund manage its day to day operations and are 
responsible to the Fund's Board of Directors. The following is a list of 
directors and officers of the Fund and their principal occupations during the 
past five years. The mailing address of the directors and officers of the 
Fund is 700 South Flower Street, Suite 2400, Los Angeles, CA 90017.  (* 
indicates a director who is an interested person of the Fund, as defined 
under the Investment Company Act of 1940.)
    
   
MICHAEL F. KOEHN*. Chairman of the Board of Directors. 
Member of the Board of Directors, President and Chief Executive Officer of 
the Adviser, Trustee of The Analytic Series Fund and President of Analysis 
Group, Inc., a consulting firm providing economic and financial consulting 
services. He earned a Ph.D. in Finance at the Wharton School, University of 
Pennsylvania.
    
MICHAEL D. BUTLER. Director.
Trustee of The Analytic Series Fund.  Professor emeritus of Social Sciences,
former Dean of Undergraduate Studies at the University of California at Irvine
and former member of the Society of Fellows, Harvard University.

ROBERTSON WHITTEMORE. Director.
Trustee of The Analytic Series Fund and Partner, Encore of La Jolla, retail
clothing store. Former real estate broker, attorney, President of La Jolla Town
Council; trustee of Combined Arts and Education Council of San Diego, and
Executive Director of the San Diego Community Foundation. He earned his B.A.
from Yale University, and his J.D. and M.B.A. from University of California at
Berkeley.

   
HARINDRA DE SILVA. President.
Managing Director of the Adviser and President of The Analytic Series Fund, and
Principal of Analysis Group, Inc.  He holds a B.S. from the University of
Manchester at Manchester England, a M.B.A. from Simon School at Rochester New
York and a Ph.D. in Finance from the University of California at Irvine.
    

CHARLES L. DOBSON. Executive Vice President and Secretary.
Director, Secretary and Portfolio Manager of the Adviser and Executive Vice
President and Secretary of The Analytic Series Fund.  He holds a B.A. in
Economics and M.S. in Administration from the University of California, Irvine.


                                       B-7


<PAGE>
   
GREGORY M. MC MURRAN.  Treasurer.
Chief Investment Officer of the Adviser and Treasurer of The Analytic Series
Fund.  He holds a B.A. in Economics from the University of California, Irvine
and a M.A. Economics from California State University at Fullerton.
    
   
MARIE NASTASI ARLT. Senior Vice President.
Chief Operating Officer of the Adviser and Senior Vice President of The Analytic
Series Fund and Vice President of Analytic-TSA Investors, Inc. She holds a B.A.
from California State University, Fullerton.  She concurrently serves as
Formerly she served as Managing Director and Executive Vice President of TSA
Capital Management.
    
   
ANGELO A. CALVELLO. Senior Vice President.
Director of Business Development of the Adviser and Senior Vice President of The
Analytic Series Fund.  He earned a B.A., M.A. and Ph.D in Philosophy from DePaul
University at Chicago, Illinois.  Formerly, he served as Executive Vice
President at Credit Agricole Futures and Vice President of The Chicago
Mercantile Exchange.
    

Officers and directors of the Fund who are affiliates of the Adviser receive no
fee or salary from the Fund. Each director who is not an affiliate of the
Adviser receives an annual fee of $2,000 plus $1,000 per meeting attended and
reimbursement for expenses. For the fiscal year ended December 31, 1996, total
compensation received by the directors who are not affiliates of the Adviser is
as follows:

                                                              Total
                                    Pension/               Compensation
                       Aggregate   Retirement               From Analytic
                      Compensation  Benefits     Estimated    Optioned
                          from     Accrued as      Annual    Equity Fund
                        Analytic     Part of      Benefits     and The
                        Optioned      Fund          from       Analytic
  Name                 Equity Fund   Expenses    Retirement  Series Fund
- -----------------      ------------ -----------   ----------  -----------
Michael D. Butler        $5,000       None         None       $10,000
Robertson Whittemore     $5,060       None         None       $10,120


                    INVESTMENT ADVISORY AND OTHER SERVICES
   
     THE INVESTMENT ADVISER:  Analytic-TSA Global Asset Management, Inc. (the 
"Adviser") is the investment adviser of the Fund pursuant to an Investment 
Management Agreement between the Fund and the Adviser, dated August 12, 1993 
(the "Management Agreement").  The Management Agreement was last approved by 
the Board of Directors, including the unanimous vote of the Fund's Directors 
who are not parties to the agreement or "interested persons" of the Fund, on 
April 2, 1997, at a meeting called for the purpose of voting on such approval.
    
     The Adviser is a wholly owned subsidiary of United Asset Management 
Corporation ("UAMC").  UAMC was organized in 1980 by its President and 
principal stockholder, Norton H. Reamer, for the purpose of acquiring firms 
engaged in the institutional investment management business.

The officers and directors of the Adviser are:

   
Roger G. Clarke           Chairman of the Board
Michael F. Koehn          Member of the Board, President and Chief
                            Executive Officer
Gregory M. McMurran       Chief Investment Officer
Robert Bannon             Managing Director
Harindra de Silva         Managing Director
Charles L. Dobson         Secretary, Director and Portfolio Manager
Marie Nastasi Arlt        Chief Operating Officer
Angelo A. Calvello        Director - Business Development
    


                                       B-8

<PAGE>

     THE INVESTMENT MANAGEMENT AGREEMENT:  Pursuant to an Investment 
Management Agreement with the Fund, the Adviser, subject to the control and 
direction of the Fund's Officers and Board of Directors, manages the Fund in 
accordance with its stated investment objective and policies, and makes 
investment decisions for the Fund.  Pursuant to separate agreements, the 
Adviser also acts as the Fund's transfer agent, dividend disbursing agent, 
and shareholder relations servicing agent, and provides accounting and daily 
pricing services to the Fund.  At its expense, the Adviser provides the 
office space and all necessary office facilities, equipment, and personnel 
for providing these services to the Fund.
   
     As compensation for furnishing investment advisory, management and 
other services, and expenses assumed, pursuant to the Investment Management 
Agreement, the fund pays the Adviser an annual fee equal to 0.75% of the 
first $100,000,000 of the Fund's average daily net assets, 0.65% of the next 
$100,000,000 of average daily net assets, and 0.55% of average net assets in 
excess of $200,000,000.  For the fiscal years ended December 31, 1994, 1995 
and 1996, the Fund paid advisory fees of $497,600, $346,095, and $363,576, 
respectively, pursuant to the current Investment Management Agreement and the 
former Investment Advisory Agreement.
    
     The Adviser has agreed that if in any fiscal year the expenses borne by 
the Fund exceed the applicable expense limitations imposed by the securities 
regulations of any state in which shares of such Fund are registered or 
qualified for sale to the public, it will reimburse the Fund for any excess 
to the extent required by such regulations.  Unless otherwise required by law 
such reimbursement would be accrued and paid on the same basis that the 
advisory fees are accrued and paid by the Fund.  To the Fund's knowledge, the 
only state expense limitation in effect on the date of this Statement of 
Additional information is that of California, which requires the Adviser to 
reimburse the Fund for advisory fees to the extent that certain expenses 
exceed 2-1/2% of average annual net assets up to $30,000,000, 2% of the next 
$70 million of average net assets, and 1-1/2% of average net assets in excess 
of $100,000,000.

     Under the Management Agreement, any liability of the Adviser to the Fund 
and its shareholders is limited to situations involving its own willful 
misfeasance, bad faith, gross negligence or reckless disregard of its duties 
and obligations under the Management Agreement.
   
     The Management Agreement continues from year to year so long as it is 
approved annually by a majority of the Board of Directors or of the 
outstanding voting securities of the Fund, and by a majority of the Directors 
who are not "interested persons" of any party to the Agreement (as defined in 
the Investment Company Act of 1940).
    
     The Management Agreement may not be assigned by the Adviser and will 
terminate automatically upon assignment.  It may be terminated without 
penalty upon 60-days' written notice by either party or by a vote of a 
majority of the Fund's outstanding voting securities (as defined in the 1940 
Act).  The Management Agreement may be amended by a vote of a majority of the 
Directors of the Fund, including a majority of the disinterested directors, 
cast in person at a meeting called for that purpose, subject to approval by 
the vote of a majority of the Fund's outstanding voting securities.  "A 
majority of the Fund's outstanding voting securities" as used herein, is 
defined in the first paragraph of "Investment Restrictions and Other 
Investment Policies."
   
     Personnel of the Adviser may invest in securities for their own accounts 
pursuant to a Code of Ethics that sets forth all employees' fiduciary 
responsibilities regarding the Fund, established procedures for personal 
investing, and restricts certain transactions.  For example, the Code 
restricts the timing of personal investing in relation to trades by the Fund, 
prohibits participating by employees in initial public offerings, and 
requires approval of private placement purchases and service on boards of 
directors of publicly held companies.
    
     ACCOUNTING AND TRANSFER AGENCY AGREEMENTS:  Pursuant to a Fund 
Accounting Agreement with the Fund, the Adviser maintains certain books and 
records for the Fund, provides pricing information 


                                       B-9

<PAGE>



with respect to portfolio investments, calculates daily net asset value per 
share for the Fund, and performs certain other accounting services.  As 
compensation for such services, the Adviser receives an annual fee equal to 
0.05% of the Fund's average daily net assets, plus reimbursement of 
reasonable out-of-pocket expenses.

     Pursuant to a Transfer Agency Agreement with the Fund, the Adviser 
provides transfer agency services for the Fund, including processing of 
purchase and redemption orders and confirmations, maintenance of shareholder 
account information, and preparation and filing of reports to the Internal 
Revenue Service, Securities and Exchange Commission and state securities 
authorities. As compensation for such services, the Adviser receives an 
annual base fee equal to 0.16% of the Fund's average daily net assets up to 
$100 million, 0.14% of average daily net assets in excess of $100 million up 
to $200 million, and 0.12% of average daily net assets in excess of $200 
million.  The Adviser also receives a fee of $1.50 per shareholder account 
per month, plus reimbursement of reasonable out-of-pocket expenses.

     Each such Agreement is terminable by either party upon 60 days notice. 
Under each such Agreement, any liability of the Adviser to the Fund and its 
shareholders is limited to situations involving its own willful misfeasance, 
bad faith, gross negligence or reckless disregard of its duties and 
obligations under the Agreement.

                                   BROKERAGE
   
     Under the terms of the Advisory Agreement, the Adviser is authorized to 
employ brokers and dealers to execute orders for the purchase and sale of the 
Fund's portfolio securities, including the writing of option contracts, who, 
in its best judgment , can provide "best execution" (prompt and reliable 
execution at a reasonable competitive price). During the fiscal the years 
ended December 31, 1994, 1995, and 1996, aggregate commissions paid by the 
Fund amounted to $251,936, $159,118 and $149,614, respectively.  During the 
fiscal year ended December 31, 1996, none of the Fund's commissions were 
allocated to brokers who also provided research services to the Adviser.
    

     In determining the abilities of the broker-dealer to provide best 
execution of a particular portfolio transaction, the Adviser considers all 
relevant factors including the execution capabilities required by the 
transaction or transactions; the ability and willingness of the broker-dealer 
to facilitate each transaction by participation therein for its own account; 
the importance to the Fund of speed, efficiency, or confidentiality; the 
broker-dealer's apparent familiarity with sources from or to whom particular 
securities might be purchased or sold; and the quality and continuity of 
service rendered by the broker-dealer with regard to the Fund's other 
transactions; and any other factors relevant to the selection of a 
broker-dealer for particular and related portfolio transactions of the Fund.  
Subject to the foregoing obligation to seek best execution, the Adviser may 
consider as factors in the allocation of portfolio transactions to a 
broker-dealer the broker-dealer's sale of Fund shares, agreement to pay 
operating expenses of the Fund, or the provision of research services to the 
Adviser.  Research services furnished by brokers through which the Fund 
affects portfolio transactions may be used by the adviser in servicing all of 
its accounts. Similarly, research services furnished by brokers through which 
the adviser's other accounts affect portfolio transactions may be used in 
servicing the Fund.

   
     If the Fund effects a closing purchase transaction with respect to an 
option written by it, normally such transaction will be executed by the same 
broker-dealer who executed the sale of the option, except where the Fund 
utilizes a clearing agent with respect to certain put and call options. 
Likewise, if an option written by the Fund is exercised, normally the sale or 
purchase of the underlying securities will be executed by the same 
broker-dealer or clearing agent who executed the sale of the option. During 
the year ended December 31, 1996, such clearing agents received commissions 
of $9,579.
    

     The Fund may purchase or sell listed securities in the over-the-counter
market ("the third market"). Where transactions are executed in the third
market, the Fund generally will deal with the 



                                       B-10

<PAGE>

primary market makers; however, if it is to the advantage of the Fund, the 
services of other brokers may be utilized.

     The Adviser currently manages separate accounts and other mutual funds 
aggregating in excess of $1,000,000,000 which employ investment strategies 
similar to those used by the Fund. At times, investment decisions may be made 
to purchase or sell the same investment security for the Fund and one or more 
of the other clients advised by the Adviser. When two or more of such clients 
are simultaneously engaged in the purchase or sale of the same security or 
option, the transactions will be allocated as to amount and price in a manner 
considered equitable to each and so that each receives, to the extent 
practicable, the average price or premium for such transaction. There may be 
circumstances in which such simultaneous transactions would be 
disadvantageous to the Fund with respect to price and availability of 
securities. In other cases, however, it is believed that transactions would 
be advantageous to the Fund.

                  TAX INFORMATION AND OPTION ACCOUNTING PRINCIPLES

     As of the date of this Prospectus, the Fund is qualified as a regulated 
investment company under Subchapter M of the Internal Revenue Code of 1986, 
as amended, and the Fund intends to continue to qualify under said Subchapter 
M. As a result of such qualification the Fund will not be subject to Federal 
income taxes to the extent that it distributes not less than 98% of its 
investment company taxable income and its capital gains net income. 
Investment company taxable income includes net income from dividends, 
interest and net short-term capital gain. Premiums from expired options 
written by the Fund and net gains, if any, from closing purchase transactions 
are treated as short-term capital gains for Federal income tax purposes. In 
order to qualify under Subchapter M, the Fund, among other things must derive 
less than 30% of its gross income from the sale or other disposition of 
securities held less than three months; as a result the Fund may be 
restricted in the writing of options which expire in less than three months 
or in effecting closing purchase transactions in options written less than 
three months before such transaction.

     When the Fund writes an option, an amount equal to the premium received 
is recorded by the Fund as an asset and an equivalent liability. The 
liability is thereafter valued to reflect the current value of the option 
which is either the last sale price, or, in the absence of a sale, the mean 
between the last current bid and asking price. If the option is not exercised 
and expires, or if the Fund effects a closing purchase transaction, the Fund 
will realize a gain (or a loss in the case of a closing purchase transaction 
where the cost exceeds the original premium received) and the liability 
related to the option will be extinguished. Any such gain or loss is a 
short-term capital gain or loss for Federal income tax purposes, except that 
a short-term loss realized when the Fund closes certain in-the-money covered 
call options involving portfolio equity securities will be converted to a 
long-term capital loss if the hypothetical sale of the underlying security on 
the date of such transaction would have given rise to a long-term capital 
gain. If a call option which the Fund has written on any equity security is 
exercised, the Fund realizes a capital gain or loss (long-term or short-term, 
depending on the holding period of the underlying security) from the sale of 
the underlying security and the proceeds from such sale are increased by the 
premium originally received. If a put option which the Fund has written on an 
equity security is exercised, the amount of the premium originally received 
will reduce the cost of the security which the Fund purchases upon exercise 
of the option.

     In the case of put and call options on nonequity securities, the 
principle of marking-to-market carries over to the Federal income tax 
treatment of such options in that an option is treated as having been closed 
on the last day of the Fund's taxable year, giving rise to a capital gain or 
loss. Nonequity options include broad-based stock index options, debt 
options, commodity options and currency options. Sixty percent of any net 
gain or loss recognized on such deemed closings, as well as 60% of the gain 
or loss with respect to such options on any actual closing transactions or 
exercises will be treated as long-term 



                                       B-11

<PAGE>

capital gain or loss, and the remainder will be treated as short-term capital 
gain or loss. Also, 60% of the gain on the expiration of any such option on 
its stipulated expiration date will be treated as long-term capital gain, and 
the balance as short-term capital gain. However, if a put or call option the 
Fund has written or holds relating to a nonequity security is part of a 
"mixed straddle," as defined by the Internal Revenue Code (the "Code") (see 
discussion of straddles below), the Fund may be able to make an election 
under which these provisions will be inapplicable in whole or in part to such 
option, and the rules applicable to options on equity securities described 
above will apply. In any event, the provisions of Code Section 1092 described 
below in Special Tax Rules Applicable to Straddles will be applicable to such 
straddles.

     THE PURCHASE OF CALLS AND PUTS ON DEBT AND EQUITY SECURITIES - IN 
GENERAL -the premium paid by the Fund for the purchase of a call or put 
option is included in the asset section of the Fund's "Statement of Assets 
and Liabilities" as an investment and subsequently adjusted to the current 
market value of the option. For example, if the current market value of the 
option exceeds the premium paid, the excess would be unrealized appreciation. 
The current market value of a purchased option is the last sale price on the 
principal Exchange on which such option is traded or, in the absence of a 
sale, the mean between the last bid and offering prices.

     If the option on an equity security which the Fund has purchased expires 
on the stipulated expiration date, the Fund realizes a short-term or 
long-term loss for tax purposes in the amount of the cost of the option. If 
the Fund enters into a closing sale transaction with respect to such an 
option, it realizes a capital gain or loss, depending on whether the sales 
proceeds from the closing sale transaction are greater or less than the cost 
of the option. The gain or loss will be short-term or long-term, depending on 
the Fund's holding period in the option. If the Fund exercises a put option 
on an equity security, it will realize a gain or loss (long-term or 
short-term, depending on the period for which the Fund has held the 
underlying security prior to the time it purchased the put) from the sale of 
the underlying security and the proceeds from such sale will be decreased by 
the premium originally paid. However, since the purchase of a put option is 
treated as a short sale for Federal income tax purposes, the holding period 
of a hedged underlying security held for not more than one year will be 
terminated by such a purchase and will start again only when the Fund enters 
into a closing sale transaction with respect to such option or it expires. If 
the Fund exercises a call option on an equity security, the premium paid for 
the option will be added to the cost of the security purchased.

     SPECIAL TAX RULES APPLICABLE TO "STRADDLES" - Section 1092 of the Code 
may affect the taxation of options on debt or equity securities. Section 1092 
defines a "straddle" as offsetting positions with respect to personal 
property. A position in personal property is generally defined as any 
interest, including an option, in personal property. A position in personal 
property includes a debt security and certain options written thereon and 
also includes a stock position and "deep-in-the-money" options (as defined in 
the Code) written thereon.

     Section 1092 generally provides that in the case of a straddle, any loss 
from the disposition of a position in the straddle can only be deducted to 
the extent that the loss exceeds the unrealized gains on all offsetting 
straddle positions. For example, if the Fund owns a stock and has purchased a 
put option with respect to such stock, any loss realized from a closing sale 
transaction with respect to the option can only be recognized to the extent 
that such loss exceeds any unrealized gain on the underlying stock. Section 
1092 also provides that "wash sale" rules are applicable to transactions 
where a position is sold at a loss and a new offsetting position is acquired 
within a prescribed period and that "short sale" rules are applicable to 
offsetting positions. These rules are applicable to the Fund's debt option 
positions, "deep-in-the-money" stock option positions, options on convertible 
securities and certain of the Fund's hedging transactions in options, stock 
index options, stock index and financial futures contracts and related 
options described under "Hedging Transactions in Options, Futures and Related 
Options". In addition, Section 1092 will suspend or terminate the Fund 
holding period in certain stocks with respect to which the Fund writes or 
acquires options, including non-"deep-in-the-money" options which are 
"qualified covered call options" and stock index options and subject stocks 
to restrictions comparable to the "wash sale rules" of Code Section 1091.



                                       B-12


<PAGE>

     Moreover, a Portfolio will not be able to deduct currently part of the 
interest and other expenses which are attributable to positions that are 
governed by the straddle rules of Section 1092 of the Code. Losses which the 
Fund realizes on certain transactions involving certain in-the-money covered 
call options may be converted from short-term to long-term capital loss. 
Management will manage the Fund to take into account Section 1092 and such 
Regulations.

     FUTURES CONTRACTS - Accounting for futures contracts will be in 
accordance with generally accepted accounting principles. The amount of any 
realized gain or loss on closing out of futures contracts will result in a 
realized capital gain or loss for tax purposes. Futures contracts held by the 
Fund at the end of each fiscal year will be required to be "marked-to-market" 
for Federal income tax purposes. Sixty percent of any net gain or loss 
recognized on such deemed sales or on any actual sales will be treated as 
long-term capital gain or loss, and the remainder will be treated as 
short-term capital gain or loss. However, if a futures contract is part of 
"mixed straddle," as defined by the Code, the Fund may be able to make an 
election under which these provisions will be inapplicable in whole or in 
part to such futures contracts,. In any event, the provisions of Section 1092 
described above will be applicable to such straddles.

     OPTIONS ON CERTAIN STOCK INDEXES AND ON FUTURES CONTRACTS - accounting 
for options on futures contracts and on certain stock indexes will be in 
accordance with generally accepted accounting principles. The amount of any 
realized gain or loss on closing out such a position will result in a 
realized capital gain or loss for tax purposes. Such options held by the Fund 
at the end of each fiscal year will be required to be "marked-to-market" for 
Federal income tax purposes. Sixty percent of any net gain or loss recognized 
on such deemed sales or on any actual sales will be treated as long-term 
capital gain or loss, and the remainder will be treated as short-term capital 
gain or loss. However, if the option is part of a "mixed straddle," as 
defined by the Code, the Trust may be able to make an election under which 
these provisions will be inapplicable in whole or in part to such option. In 
any event, the provisions of Section 1092 described above will be applicable 
to such straddles. The above rules apply to options on stock indexes if there 
is in effect a designation by the Commodities Futures Trading Commission (the 
"CFTC") of a contract market based on such stock index or the Treasury 
Department determines that such options meet the requirements of law for such 
a designation. Options on "broad-based" stock indexes have generally been so 
designated. Options on stock indexes for which the CFTC has not designated a 
contract market and which the Treasury Department has not determined meet the 
requirements of law for such designation, generally including options on 
"narrow-based" stock indexes, will receive Federal income tax treatment 
similar to that of stock options.

                  CALCULATION OF PERFORMANCE DATA AND OTHER
                    PERFORMANCE COMPARISONS AND STATISTICS

     From time to time the Fund may report its "total return" in 
prospectuses, the Fund's annual reports, shareholder communications, and 
advertising.

     Total return for a performance period is calculated by assuming a 
hypothetical initial investment ("p") in the Fund at the beginning of the 
period. Then, assuming reinvestment of all distributions into new Fund 
shares, a redeemable value at the end of the performance period ("ERV") is 
calculated based on actual Fund performance. The percentage change between 
the ending value and initial investment is the "cumulative total return". The 
"average annual total compound return" (growth rate) expresses the total 
return as an annual rate, which, if compounded annually over the period ("n" 
is the number of years), would increase or decrease the initial investment to 
the ending value. (Formula for calculating average annual total compound 
return: (ERV/p)1/n -1)). See the "Glossary" in the Prospectus for further 
discussion and examples of total return and fluctuations in total return.



                                       B-13



<PAGE>
   
For example, the Fund's total return for various periods has been as follows:

                                            1 year      5 years       10 years
                                           1/1/96 -     1/1/92 -      1/1/87 -
                                           12/31/96     12/31/96      12/31/96
                                           --------     --------      --------
Cumulative Total Return                     15.69%       63.27%        166.56%
Average Annual Compound Total Return        15.69%       10.30%         10.30%
    

     VOLATILITY.  Occasionally statistics may be used to specify the Fund's 
volatility or risk.  Measures of volatility or risk are generally used to 
compare the Fund's net asset value or performance relative to a market index. 
One measure of volatility is beta.  Beta is the volatility of the Fund 
relative to the total market as represented by the Standard & Poor's 500 
Stock Index.  A beta of more than 1.00 indicates volatility greater than the 
market, and a beta of less than 1.00 indicates volatility less than the 
market.  Sometimes beta may be calculated relative to a different market 
index.  Another measure of volatility or risk is standard deviation.  
Standard deviation is used to measure variability of net asset value or total 
return around an average, over a specified period of time.  The premise is 
that greater volatility connotes greater risk undertaken in achieving 
performance.

     OTHER PERFORMANCE QUOTATIONS.  One measure of performance that adjusts 
for risk is alpha.  Alpha is a measure of the difference between the Fund's 
performance and a market index portfolio with the same beta.

     For example, suppose the Fund's beta is approximately 0.5 over a 
historical period.  Then, a similar risk market index portfolio can be 
constructed with a beta of 0.5 by creating an index with a weight of 50% in 
the S & P 500 Index and 50% in U.S. Treasury Bills.  The Fund's return is 
then compared to the return of the market index.

     Sales literature referring to the use of the Fund as a potential 
investment for Individual Retirement Accounts (IRAs), Business Retirement 
Plans, and other tax-advantaged retirement plans may quote a total return 
based upon compounding of dividends on which is it presumed no federal income 
tax applies.

     Regardless of the method used, past performance is not necessarily 
indicative of future results, but is an indication of the return to 
shareholders only for the limited historical period used.

     COMPARISONS.  To help investors better evaluate how an investment in the 
Fund might satisfy their investment objective, advertisements and other 
materials regarding the Fund may discuss various measures of the Fund's 
performance as reported by various financial publications.  Materials may 
also compare performance (as calculated above) to performance as reported by 
other investments, indices, and averages.  The following publications, 
indices, and averages, among others, may be used:

     a)   The Dow Jones Composite Average or its component averages - an 
unmanaged index composed of 30 blue-chip industrial corporation stocks (Dow 
Jones Industrial Average), 15 utilities company stocks (Dow Jones Utilities 
Average), and 20 transportation company stocks.  Comparisons of performance 
assume reinvestment of dividends.

     b)   Standard & Poor's 500 Stock Index or its component indices - an 
unmanaged index composed of 400 industrial stocks, 40 financial stocks, 40 
utilities stocks, and 20 transportation stocks.  Comparisons of performance 
assume reinvestment of dividends.

     c)   The New York Stock Exchange composite or component indices 
- -unmanaged indices of all industrial, utilities, transportation, and finance 
stocks listed on the New York Stock Exchange.

     d)   Wilshire 5000 Equity Index - represents the return on the market 
value of all common equity securities for which daily pricing is available. 
Comparisons of performance assume reinvestment of dividends.


                                      B - 14

<PAGE>

     e)   Mixtures of indexes and U.S. Treasury Bills which approximate the 
historical risk level of the Fund.  In particular: mixtures of the S & P 500 
Stock Index and U.S. Treasury Bills such as the 50%/50% mixture discussed 
under "Other Performance Quotations."

     f)   Lipper - Mutual Fund Performance Analysis and Lipper - Fixed Income 
Fund Performance Analysis - measure total return and average current yield 
for the mutual fund industry, and rank individual mutual fund performance 
over specified time periods, assuming reinvestment of all distributions, 
exclusive of any applicable sales charges.

     g)   CDA Mutual Fund Report, published by CDA Investment Technologies, 
Inc. - analyzes price, current yield, risk, total return, and average rate of 
return (average annual compounded growth rate) over specified time periods 
for the mutual fund industry.

     h)   Financial publications:  The Wall Street Journal and Business Week, 
Changing Times, Financial World, Forbes, Fortune, and Money magazines - 
provide performance statistics over specified time periods.

     i)   Consumer Price Index (or Cost of Living Index), published by the 
U.S. Bureau of Labor Statistics - a statistical measure of change, over time, 
in the price of goods and services, in major expenditure groups.

     j)   Stocks, Bonds Bills, and Inflation, published by Ibbotson 
Associates -historical measure of yield, price, and total return for common 
and small company stock, long-term government bonds, Treasury bills, and 
inflation.

     k)   Savings and Loan Historical Interest Rates - as published in the 
U.S. Savings & Loan League Fact Book.

     l)   Historical data supplied by the research departments of First 
Boston Corporation, The J.P. Morgan companies, Salomon Brothers, Merrill 
Lynch, Lehman Brothers, Smith Barney Shearson and Bloomberg L.P.

     m)   Standard & Poor's 100 Stock Index - an unmanaged index based on the 
prices of 100 blue-chip stocks, including 92 industrials, one utility, two 
transportation companies, and five financial institutions.  The S & P 100 
Stock Index is a smaller more flexible index for options trading.

     In assessing such comparisons of performance an investor should keep in 
mind that the composition of the investments in the reported indices and 
averages is not identical to the Fund, that the averages are generally 
unmanaged.  In addition there can be no assurance that the Fund will continue 
this performance as compared to such other averages.


                                      B - 15

<PAGE>

                               PRINCIPAL SHAREHOLDERS
   
     The following table shows as of March 31, 1997, the beneficial ownership 
of shares of the Fund's common stock by all officers and directors of the 
Fund as a group and the record ownership of shares by each person known to 
the Fund to be a record owner of more than 5% of its issued and outstanding 
common stock (3,428,428 shares). Except for the shares held by officers and 
directors, the Fund has no information regarding beneficial ownership of such 
shares.
    
   
NAME AND ADDRESS                        NUMBER OF SHARES   PERCENTAGE OF CLASS
- ----------------                        ----------------   -------------------
                                                  
Public School Retirement System of           407,008             11.87%
St. Louis
One Mercantile Center, Room 2607                  
St. Louis, MO 53101                               
                                                  
Charles Schwab & Co., Inc.                   262,383              7.65%
101 Montgomery Street                             
San Francisco, CA 94104                           
                                                  
Wendell & Co.                                254,488              7.42%
c/o Bank of New York                              
P.O. Box 1066, Wall Street Station                
New York, NY 10286                                
                                                  
All Officers and Directors of the             75,250              2.19%
Fund as a group
    

                         PRICING AND REDEMPTION OF FUND SHARES

     The Fund's net asset value per share is calculated by taking the total 
value of the Fund's assets, deducting total liabilities and dividing the 
result by the number of shares outstanding. Portfolio securities which are 
traded on a national securities exchange are valued at the last sale price or 
if there is no recent sale, at the mean between the last current bid and 
asked prices. All other securities not so traded are valued at the mean 
between the last current bid and asked prices if market quotations are 
available. Other securities and assets are valued at fair value in accordance 
with methods determined in good faith by the Fund's Board of Directors.

     The Fund may suspend the right of redemption or delay payment more than 
three (3) business days: (a) during any period when the New York Stock 
Exchange is closed (other than customary weekend and holiday closings); (b) 
when trading on the New York Stock Exchange is restricted; (c) when an 
emergency exists as determined by the Securities and Exchange Commission so 
that disposal of the Fund's investments or determination of its net asset 
value is not reasonably practicable; or (d) for such other periods as the 
Securities and Exchange Commission by order may permit for protection of the 
Fund's shareholders. The amount received by a shareholder upon redemption may 
be more or less than he paid for his shares depending on the market value of 
the Fund's portfolio securities at the time.

     Shares of the Fund may be transferred upon delivery to the Fund of (1) a 
letter of instructions, signed by each registered owner exactly as the shares 
are registered, which clearly identifies the exact names in which the account 
is presently registered, the account number, the number of shares to be 
transferred, and the names, addresses and social security or tax 
identification number of the account to which the shares are to be 
transferred, (2) stock certificates, if any, which are the subject of the 
transfer, and (3) an instrument of assignment ("stock power"), which should 
specify the total number of shares to be transferred and on which the 
signature(s) of the registered owner(s) have been guaranteed by a commercial 
bank or trust company which is a member of the Federal Deposit Insurance 
Corporation, or by a member firm of a national securities exchange. 
Additional documents are required for transfers by corporations, executors, 
administrators, trustees and guardians; if a shareholder is in doubt as to 
what


                                      B - 16

<PAGE>

documents are required, he should contact the Fund. The Fund is not bound to 
record any transfer of the stock transfer books until the Fund has received 
all required documents.

                                    CUSTODIAN

     The Fund's custodian is The Union Bank of California N.A., Mutual Fund 
Services, 475 Sansome Street, 11th Floor, San Francisco, California 94111. 
Pursuant to the terms of the Custodian Agreement the Fund will forward to the 
Custodian the proceeds of each purchase of Fund shares. The Custodian will 
hold such proceeds and make disbursements therefrom in accordance with the 
terms of the Custodian Agreement. It will retain possession of the securities 
purchased with such proceeds and maintain appropriate records with respect to 
receipt and disbursements of money, receipt and release of securities, and 
all other transactions of the Custodian with respect to the securities and 
other assets of the Fund.

             TRANSFER, DIVIDEND DISBURSING AND SHAREHOLDER SERVICING AGENT

     The Fund's Transfer, Dividend Disbursing and Shareholder Service Agent 
is Analytic-TSA Global Asset Management, Inc. (see "Investment Advisory and 
Other Services").

                                INDEPENDENT AUDITORS
   
     Deloitte & Touche LLP, 1000 Wilshire Boulevard, Los Angeles, CA 
90017-2472 serves as independent auditors to the Fund. The services provided 
by the firm include the audit of the financial statements of the Fund 
included in the Statement of Additional Information and services related to 
other filings made with the Securities and Exchange Commission.
    

                                   LEGAL COUNSEL
   
     The Fund's legal counsel is Paul, Hastings, Janofsky & Walker LLP, 555 
South Flower Street, Los Angeles, California 90071.
    
                                FINANCIAL STATEMENTS
   
The financial statements in the Fund's 1996 Annual Report to Shareholders are 
incorporated in this Statement of Additional Information by reference.  Such 
financial statements have been audited by the Fund's independent auditors, 
Deloitte & Touche LLP, whose report thereon also appears in such Annual 
Report and is incorporated herein by reference.  Such financial statements 
have been incorporated hereby in reliance upon such reports given upon their 
authority as experts in accounting and auditing.  Copies of the Fund's 1996 
Annual Report to Shareholders may be obtained at no charge by writing or 
telephoning the Fund at the address or number on the front page of this 
Statement of Additional Information.
    

                                      B-17
<PAGE>

                                       PART C

OTHER INFORMATION

Item 24:  FINANCIAL STATEMENTS AND EXHIBITS.
     (a)  Financial Statements:
     
          (1)    The following information is included in Part A - Prospectus:
            
                 Financial Highlights
            
   
          (2)    The following information is included in Part B - Statement of
                 Additional Information:
          
                 Registrant's Statement of Assets and Liabilities including 
                 Schedules of Portfolio Investments, Statement of Changes in 
                 Net Assets, Statement of Operations, related notes, and 
                 Independent Auditors' Report, are included as part of 
                 Registrant's Annual Report to Shareholders for the period 
                 ended December 31, 1996, are incorporated by reference in 
                 Part B.           
    

   
     (b)  Exhibits
          1      Articles of Incorporation, as amended -- filed as Exhibit 1 to
                 Registrant's Form N-1A Registration Statement on April 26, 
                 1990 and incorporated herein by reference.
          2      Bylaws, as amended -- filed as Exhibit 2 to Registrant's Form 
                 N-1A Registration Statement on April 26, 1990 and incorporated 
                 herein by reference.
          3      None.
          4      Specimen of share certificate of Registrant -- filed as 
                 Exhibit 4 to Registrant's Form N-1A Registration Statement on 
                 April 26, 1990 and incorporated herein by reference.
          5      Investment Advisory Agreement dated August 12, 1993 between
                 Registrant and Analytic Investment Management, Inc. -- filed 
                 as Exhibit 5 to Post Effective Amendment No. 21 to 
                 Registrant's Form N-1A Registration Statement on June 10, 
                 1993 and incorporated herein by reference.
          6      None
          7      None.
          8      Custodian Agreement between Registrant and The Bank of 
                 California, National Association -- filed as Exhibit 9 to 
                 Registrant's Form N-1A Registration Statement on April 26, 
                 1990 and incorporated herein by reference.
          9.1    Fund Accounting Agreement dated August 12, 1993 between 
                 Registrant and Analytic Investment Management, Inc. -- filed 
                 as Exhibit 9.1 to Post Effective Amendment No. 21 to 
                 Registrant's Form N-1A Registration Statement on June 10, 1993
                 and incorporated herein by reference.
          9.2    Transfer Agency Agreement dated August 12, 1993 between 
                 Registrant and Analytic Investment Management, Inc. -- filed 
                 as Exhibit 9.2 to Post Effective Amendment No. 21 to 
                 Registrant's Form N-1A Registration Statement on June 10, 1993
                 and incorporated herein by reference.
          10     Opinion and Consent of Counsel - included as part of 
                 Registrant's Form 24f-2 Notice filed February 27, 1997 and 
                 incorporated herein by reference.
          11     Consent of Deloitte & Touche LLP.
          12     None.
          13     None.
          14     Analytic Individual Retirement Account and Disclosure 
                 Statement -- filed as Exhibit 14 to Post Effective Amendment 
                 No. 17 to the Registrant's Form N-1A Registration Statement on
                 April 26, 1990 and incorporated herein by reference.
          15     None.
    

                                       C-1

<PAGE>

   
          16     Schedule of Computation of Performance Quotations in 
                 Registration Statement -- filed as Exhibit 16 to Post 
                 Effective Amendment No. 22 to the Registrant's Form N-1A 
                 Registration Statement on April 29, 1994 and incorporated 
                 herein by reference.
          17     None
          18     None
          19     Financial Statements -- filed pursuant to Rule 303 of Reg S-T.
          27     Financial Data Schedule.
    

Item 25.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH REGISTRANT.

     By reason of its common Board of Trustees and investment adviser, The
Analytic Series Fund, a Delaware business trust which is registered as a 
diversified, open-end management investment company under the 1940 Act, may be
deemed to be under common control with the Registrant.

Item 26:  NUMBER OF HOLDERS OF SECURITIES
   
                                             NUMBER OF RECORD HOLDERS AS OF 
          TITLE OF CLASS                              MARCH 31, 1997
          --------------                     ------------------------------
          Common Stock, No Par Value                      1,478
          
    
Item 27:  INDEMNIFICATION

     Article V of Registrant's Articles of Incorporation and Article VI of
Registrant's Bylaws provide for indemnification of Registrant's officers and
directors.

     Insofar as indemnification for liability arising under the Securities 
Act of 1933 may be permitted to directors, officers and controlling persons 
of Registrant pursuant to the foregoing provisions or otherwise, 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 unforceable. In the event that a claim for 
indemnification against such liabilities (other than the payment by 
Registrant of expenses incurred or paid by a director, officer or controlling 
person of Registrant in the successful defense of any action, suit or 
proceeding) is asserted by such director, officer or controlling person in 
connection with the securities being registered, 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 by it 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 ADVISER.

   
     During the two years ended December 31, 1996, Analytic-TSA Global Asset 
Management, Inc. has engaged only in the business of acting as investment 
adviser to fiduciaries and other long-term investors. It also acts as adviser 
to The Analytic Series Fund, an open-end, diversified registered investment 
company. During such period, the other substantial business, professions, 
vocations or employments of the directors and officers of Analytic-TSA Global 
Asset Management, Inc have been as follows:
    

                                      C-2

<PAGE>

   
NAME                      OFFICE                   OTHER EMPLOYMENT
- ----                      ------                   ----------------

Roger G. Clarke           Chairman of the          President of Analytic-TSA
                          Board of Directors       Investors (wholly owned
                                                   subsidiary of Adviser) and
                                                   Director of Investment
                                                   Securities of the Church of
                                                   Jesus Christ of Latter Day
                                                   Saints, since January 1996.
                                                   Formerly, Managing Director,
                                                   President, Chief Executive
                                                   Officer and Chief Investment
                                                   Officer of TSA Capital
                                                   Management.
                                      
Michael F. Koehn          Member of the            Co-founder and President of
                          Board of                 Analysis Group, Inc.;
                          Directors,               Director of Analytic Optioned
                          President and            Equity Fund; Trustee of The
                          Chief Executive          Analytic Series Fund.
                          Officer
                                      
Gregory M. McMurran       Chief Investment         Treasurer of Analytic
                          Officer                  Optioned Equity Fund and The
                                                   Analytic Series Fund.
                                      
Harindra de Silva         Managing Director        President of Analytic
                                                   Optioned Equity Fund and The
                                                   Analytic Series Fund.
                                                   President of AG Risk
                                                   Management and Principal of
                                                   Analysis Group
                                      
Robert J. Bannon          Managing Director        Portfolio Manager of
                                                   Analytic-TSA Investors
                                                   (wholly owned subsidiary of
                                                   Adviser) since March, 1996.
                                                   Formerly, Senior Vice 
                                                   President and Senior 
                                                   Investment Strategist of 
                                                   TSA Capital Management
                                                   (4/95 to 1/96); Senior Bond
                                                   Strategist of I.D.E.A. (5/92
                                                   to 4/95)
                                      
Charles L. Dobson         Secretary,               Executive Vice President and
                          Director and             Secretary of Analytic
                          Portfolio Manager        Optioned Equity Fund and The
                                                   Analytic Series Fund.
                                      
Marie Nastasi Arlt        Chief Operating          Secretary, Treasurer,
                          Officer                  Principal and Vice President
                                                   of Analytic-TSA Investors
                                                   (wholly owned subsidiary of
                                                   Adviser) since January, 1996.
                                                   Executive Vice President,
                                                   Managing Director,
                                                   Principal, Treasurer and
                                                   Secretary of TSA Capital
                                                   Management.
                                      
Angelo A. Calvello        Director --              Senior Vice President of
                          Business Development     Analytic Optioned Equity Fund
                                                   and The Analytic Series Fund.

The business address of such persons is 700 South Flower Street, Suite 2400, Los
Angeles, CA 90017.
    

                                      C-3

<PAGE>

Item 29.  Not applicable.

Item 30.  LOCATION OF ACCOUNTS AND RECORDS.
   
     All accounts, books and other documents required to be maintained by 
Section 31(a) of the Investment Company Act of 1940 and the Rules promulgated 
thereunder will be maintained at the offices of the Registrant and its 
investment adviser, 700 South Flower Street, Suite 2400, Los Angeles, CA 
90017.
    
Item 31.  Not applicable.

Item 32.  UNDERTAKINGS

     The Fund hereby undertakes to furnish each person to whom a prospectus is
delivered with a copy of the Registrant's latest annual report to shareholders,
upon request and without charge.


                                      C-4

<PAGE>

SIGNATURES

   
     Pursuant to the requirements of the Securities Act of 1933 and the 
Investment Company Act of 1940, the Registrant certifies that it meets all of 
the requirements for effectiveness of this Registration Statement pursuant to 
Rule 485(b) under the Securities Act of 1933 and has duly caused this 
amendment to Registration Statement to be signed on its behalf by the 
undersigned, thereto duly authorized, in the City of Irvine, and State of 
California, on the 29th day of April, 1997.
    

                                         ANALYTIC OPTIONED EQUITY FUND, INC.
                                                    (Registrant)


   
                                        By  /s/ MICHAEL F. KOEHN
                                            ------------------------------
                                                Michael F. Koehn, Chairman
    

     Pursuant to the requirements of the Securities Act of 1933, this amended 
Registration Statement has been signed below by the following persons in the 
capacities and on the dates indicated.

   
         NAME                            TITLE                       DATE

/s/ HARINDRA DE SILVA                                                 
- --------------------------
 Harindra de Silva         President                             April 29, 1997

/s/ GREGORY M. MCMURRAN
- --------------------------
 Gregory M. McMurran        Treasurer (Chief Financial Officer)   April 29, 1997

/s/ MICHAEL F. KOEHN
- --------------------------
 Michael F. Koehn           Chairman of the Board of Directors    April 29, 1997

/s/ MICHAEL D. BUTLER
- --------------------------
 Michael D. Butler*         Director                              April 29, 1997

/s/ ROBERTSON WHITTEMORE
- --------------------------
 Robertson Whittemore*      Director                              April 29, 1997

/s/ DEBORAH SHEFLIN
- --------------------------
 *By Deborah Sheflin                                              April 29, 1997
   Attorney-in-fact
    


                                       C-5

<PAGE>

                                     EXHIBIT INDEX

     EXHIBIT No.    EXHIBIT DESCRIPTION                        PAGE
     
         11         Consent of Deloitte & Touche LLP            C-7
         19         Financial Statements                        C-14
         27         Financial Data Schedule                     C-8


<PAGE>
   
                    CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to (a) the use in this Post-Effective No. 25 to Registration 
Statement No. 2-60792 on Form N-1A of our report dated February 10, 1997 on 
the statement of assets and liabilities of The Analytic Optioned Equity Fund, 
Inc., including the schedule of investments, as of December 31, 1996, and 
the related statements of operations for the year then ended, the statements 
of changes in net assets for each of the two years in the period then ended, 
and the financial highlights for each of the five years in the period then 
ended appearing in Part B, the Statement of Additional Information of such 
Registration Statement, (b) the reference to us under the heading "Financial 
Highlights" in the Prospectus, which are a part of such Registration 
Statement, and (c) the reference to us under the headings "Independent 
Auditors" and "Financial Statements" in the Statement of Additional 
Information of such Registration Statement.



DELOITTE & TOUCHE LLP
Los Angeles, California
April 29, 1997
    

<PAGE>
 
<TABLE>
<S>                     <C>
OFFICERS AND DIRECTORS
CHAIRMAN OF THE
BOARD OF DIRECTORS....  Michael F. Koehn
DIRECTOR..............  Michael D. Butler
DIRECTOR..............  Robertson Whittemore
PRESIDENT.............  Alan L. Lewis
EXECUTIVE VICE
PRESIDENT AND
SECRETARY.............  Charles L. Dobson
TREASURER.............  Harindra de Silva
SENIOR VICE
PRESIDENT.............  Deborah D. Boedicker
SENIOR VICE
PRESIDENT.............  Marie Nastasi Arlt
VICE PRESIDENT........  Deborah C. Sheflin
</TABLE>
 
INVESTMENT ADVISOR
Analytic-TSA Global Asset Managment, Inc.
700 South Flower Street, Suite 2400
Los Angeles, CA 90017
 
TRANSFER AGENT, DIVIDEND DISBURSEMENT AGENT,
AND SHAREHOLDER RELATIONS SERVICING AGENT
Analytic-TSA Global Asset Managment, Inc.
700 South Flower Street, Suite 2400
Los Angeles, CA 90017
 
CUSTODIAN
The Union Bank of California, N.A.
Mutual Fund Services
475 Sansome Street, 11th Floor
San Francisco, CA 94111
 
COUNSEL
Paul, Hastings, Janofsky & Walker LLP
555 South Flower Street
Los Angeles, CA 90071
 
INDEPENDENT ACCOUNTANTS
Deloitte & Touche LLP
1000 Wilshire Blvd.
Los Angeles, CA 90017
 
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND
700 South Flower Street, Suite 2400
Los Angeles, CA 90017
Phone: (800) 374-2633
FAX: (213) 688-8856
 
                                     [LOGO]
 
                                 THE DEFENSIVE
                                EQUITY PORTFOLIO
 
                                       OF
                      ANALYTIC OPTIONED EQUITY FUND, INC.
 
                                 ANNUAL REPORT
                               DECEMBER 31, 1996
 
                                                MEMBER OF
                                            100% NO-LOAD-TM-
                                           MUTUAL FUND COUNCIL

                                   C-14
<PAGE>
 
                                          MEMBER OF
THE DEFENSIVE EQUITY PORTFOLIO            100% NO-LOAD-TM-
OF ANALYTIC OPTIONED EQUITY FUND, INC.    MUTUAL FUND COUNCIL
- ----------------------
 
January 31, 1997
 
Dear Fellow Shareholders:
 
    For  the  quarter  ended December  31,  1996,  your Fund's  net  asset value
increased 4.5% per share, while the S&P 500 increased 8.4%, both with  dividends
reinvested.  At quarter end, the Fund's share  price was $14.38 and its dividend
was $0.06 per share, which was  the 74th consecutive quarterly dividend paid  by
the  Fund. The  Fund also  declared and  paid on  December 31,  1996 a long-term
capital gain distribution of $0.74 per share.
 
    The Fund's net total return (dividends plus appreciation) was 632.2%,  after
all expenses including management fees, over the 18 1/2 years since inception on
July  1, 1978. Over the  most recent 10 years, the  net total return was 166.6%.
This 10  year return  is equivalent  to an  annualized compound  growth rate  of
10.3%,  well ahead of the 3.6% average  annual rate of inflation (consumer price
index) over this period. Although the S&P  500 was also well ahead of  inflation
(15.3%),  the  Fund's return  was achieved  with 43%  less risk  (volatility) as
measured by standard deviation.
 
    The Fund's allocation at quarter end was 94% in large capitalization stocks,
and  6%  in  mid-capitalization  stocks.  Large  capitalization  is  defined  as
companies  with over  $5 billion  total market  value and  mid-capitalization as
companies between  $200 million  and $5  billion total  market value.  The  Fund
currently  has less than 1% of its portfolio in small capitalization (under $200
million) issues.
 
    For investors considering equity  exposure with a lower  level of risk  than
the broad market, the Defensive Equity Portfolio of the Analytic Optioned Equity
Fund is an excellent alternative.
 
    The  Fund remains  committed to its  proven strategy  of remaining virtually
fully invested in a well diversified portfolio of hedged, higher quality stocks.
The portfolio is well positioned to protect against market declines and to  gain
substantially from market advances.
 
    Should  you have any questions regarding  your Fund's investment strategy or
results, please do not hesitate to call us at 1-800-374-2633.
 
        WE APPRECIATE YOUR BUSINESS AND THANK YOU FOR INVESTING WITH US.
 
   [SIGNATURE]                            [SIGNATURE]
             Alan L. Lewis                Charles L. Dobson
             President                    Executive Vice President & Portfolio
                                          Manager
 
                         THE DEFENSIVE EQUITY PORTFOLIO
                        OF ANALYTIC OPTIONED EQUITY FUND
                      AVERAGE ANNUAL COMPOUND TOTAL RETURN
               (GROWTH RATE)(1), PERIODS ENDED 12/31/96, PERCENT
 
<TABLE>
                         <S>                   <C>
                         One Year              15.7%
                         Five Years            10.3%
                         Ten Years             10.3%
</TABLE>
 
(1) The investment returns quoted in this letter represent past returns, net  of
    all  fees  and expenses.  The investment  return and  principal value  of an
    investment will fluctuate so that  an investor's shares, when redeemed,  may
    be worth more or less than their original cost.
 
700 South Flower Street, Suite 2400, Los Angeles, California 90017 - Tel: (800)
                         374-2633 - Fax: (213) 688-8856

                                    C-15
<PAGE>
INVESTMENT RESULTS
 
    For  calendar  year  1996 your  Fund  appreciated  15.7% while  the  S&P 500
appreciated 22.9%. Your Fund's return is net of all fees and expenses.  Normally
when  the S&P 500  exceeds 20% we expect  to capture at  best two-thirds of that
appreciation. Calendar year 1996 was somewhat  better as we captured 68% of  the
appreciation.  This  somewhat higher  return can  be attributed  in part  to our
weighting (94% of the portfolio) in  the large capitalization issues during  the
year.  Another  factor  was  the relative  stability  of  monthly  returns. Only
September and November showed S&P  500 gains over 5%.  In fact these two  months
accounted for over 57% of the market return in 1996.
 
    Relatively  stable markets allow us to capture some stock appreciation and a
large part of the premium or money we received from selling options on stock  we
have  in the portfolio.  When the stock  market appreciates rapidly  the gain on
stocks is limited by the options we  sold. The Fund may also have to  repurchase
the options we sold at a loss.
 
    Although  selling options limits our gain  in rapidly rising markets such as
1995 and 1996, they do reduce losses in declining markets. For example when  the
S&P  500 declined in July  and December of 1996  by 4.4% and 1.98% respectively,
your Fund declined 2.6% and .7%.
 
    Despite the rise in the  market over the past  ten years, your Fund  remains
committed  to its conservative investment philosophy. From inception your Fund's
returns have been relatively predictable,  given the market returns. This  makes
the Fund an integral part of ones overall asset allocation.
 
                      SHAREHOLDER SERVICES (800) 374-2633
          COMPLETE INVESTMENT RECORD FROM INCEPTION 7/1/78 TO 12/31/96
                                  (PERCENTAGE)
 
<TABLE>
<CAPTION>
                                         THE DEFENSIVE
                                       EQUITY PORTFOLIO
                                     OF ANALYTIC OPTIONED
                                          EQUITY FUND        S&P 500 INDEX   CPI (INFLATION)
                                     ---------------------  ---------------  ---------------
<S>                                  <C>                    <C>              <C>
Cumulative Total Return............           632.23             1,485.7            141.5
Average Annual Compound Total
  Return...........................             11.4                16.1              4.9
Standard Deviation (Risk Level)....              9.0                14.5              1.1
Beta...............................              0.6                 1.0              N/A
</TABLE>
 
                                     C-16
<PAGE>
                         THE DEFENSIVE EQUITY PORTFOLIO
                        OF ANALYTIC OPTIONED EQUITY FUND
                                  TOTAL RETURN
                 Growth of $10,000 Investment 1/1/87 - 12/31/96
 
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC
 
<TABLE>
<CAPTION>
                                                        AOEF      S&P 500      CPI
<S>                                                   <C>        <C>        <C>
12/86                                                        10         10         10
3/87                                                    10.9197    12.1327     10.145
6/87                                                    11.2989    12.7561    10.2718
9/87                                                    11.7492     13.601    10.4017
12/87                                                   10.4276    10.5231     10.441
3/88                                                    10.9407    11.1412    10.5405
6/88                                                    11.4975    11.8759    10.6762
9/88                                                    11.7033    11.9218     10.839
12/88                                                   12.0546    12.2919    10.9024
3/89                                                    12.5644    13.1558    11.0652
6/89                                                    13.1608     14.313    11.2281
9/89                                                    14.0278    15.8374    11.3095
12/89                                                   14.1925    16.1628     11.409
3/90                                                    14.1379    15.6744    11.6443
6/90                                                    14.4462    16.6603    11.7529
9/90                                                    13.3794    14.3641    12.0062
12/90                                                   14.4112      15.65    12.1057
3/91                                                    15.3904    17.9285    12.2143
6/91                                                    15.4026    17.8914    12.3048
9/91                                                    15.9676    18.8545    12.4133
12/91                                                   16.3266     20.431    12.4767
3/92                                                     16.393    19.9096    12.6033
6/92                                                    16.6872    20.3009    12.6848
9/92                                                    16.8887    20.9304    12.7843
12/92                                                   17.3346    21.9981    12.8386
3/93                                                    17.9573    22.9406    12.9924
6/93                                                    18.0884    23.0586    13.0648
9/93                                                    18.3815    23.6484    13.1281
12/93                                                   18.4996    24.1956    13.1914
3/94                                                    18.1439    23.2726    13.3181
6/94                                                    18.3773    23.3676    13.3905
9/94                                                    19.0661    24.5182    13.5171
12/94                                                   18.9558    24.5119    13.5443
3/95                                                     20.132    26.8983    13.6981
6/95                                                    21.2971    29.4507    13.7976
9/95                                                    22.3137    31.7921     13.861
12/95                                                   23.0407    33.6866    13.8881
3/96                                                    24.0138    35.5177    14.0872
6/96                                                    24.9206    37.1212    14.1776
9/96                                                    25.4978    38.2569    14.2591
12/96                                                    26.656    41.4594    14.6898
Average Annual Compound Total Return
1 Year                                                  5 Years   10 Years
15.7%                                                     10.3%      10.3%
Past performance is not predictive of future
performance.
</TABLE>
 
                             YEARLY RISK COMPARISON
                               1/1/87 - 12/31/96
 
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC
 
<TABLE>
<CAPTION>
             AOEF      S&P 500
<S>        <C>        <C>
87           17.5791    36.6951
88           3.17386     5.6692
89           4.49586    7.38831
90           12.5315    20.5969
91           5.63219    12.3046
92           1.88552    6.48213
93           2.74096    3.08515
94           4.91682    7.15594
95           2.62219     3.4785
96            1.9678    4.48378
</TABLE>
 
                                    C-17
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND                               DECEMBER 31, 1996
PORTFOLIO OF INVESTMENTS
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS                                   Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
AEROSPACE & DEFENSE--2.18% OF NET ASSETS
  Boeing Co.                                     5,000     $   531,875     5,000      Feb '97   $   95    $         $   65,625
  McDonnell Douglas Corp.                        4,000         256,000     4,000      Feb '97       55                  39,000
  Northrop Grumman Corp.                         3,000         248,250     3,000      Feb '97       75                  26,437
  Raytheon Co.                                   5,000         240,625     5,000      Feb '97       55                   2,812
                                                           -----------                                              ----------
                                                             1,276,750                                                 133,874
                                                           -----------                                              ----------
AUTO RELATED--0.63%
  Goodyear Tire & Rubber Co.                     3,000         154,125     3,000      Apr '97       50                  11,062
  T R W, Inc.                                    4,000         198,000     4,000      Jan '97    47.50                   9,500
                                                           -----------                                              ----------
                                                               352,125                                                  20,562
                                                           -----------                                              ----------
AUTOS & TRUCKS--2.35%
  Chrysler Corp.                                17,000         561,000    10,000      Jan '97    32.50                  13,750
                                                                           7,000      Jan '97    37.50                     219
  Ford Motor Co.                                 6,000         191,250
  General Motors Corp.                           9,100         507,325     4,100      Mar '97       55                  11,787
                                                           -----------                                              ----------
                                                             1,259,575                                                  25,756
                                                           -----------                                              ----------
BANKS/SAVINGS & LOANS--6.67%
  Banc One Corp.                                 5,500         236,500     5,500      Feb '97    37.50*    1,203
  Bank of New York, Inc.                        10,200         344,250     5,100      Apr '97       30                  29,325
                                                                           5,100      Apr '97       35                   8,925
  Bankamerica Corp.                              5,500         548,625     5,500      Apr '97       90                  72,187
  Bankers Trust New York Corp.                     300          25,875       300      Jan '97       80                   1,725
  Barnett Banks, Inc.                           16,000         658,000     8,000      Jan '97       40                  16,500
                                                                           8,000      Apr '97       40                  32,000
  Citicorp                                       6,100         628,300     3,000      Jan '97      110                   1,875
                                                                           3,100      Apr '97      100                  28,287
  Fleet Norstar Financial Group                  5,000         249,375     5,000      Apr '97       55                   5,937
  J.P. Morgan & Co.                              4,000         390,500     4,000      Mar '97       95                  25,000
  Nationsbank Corp.                              3,000         293,250     2,300      Feb '97      110                   1,150
  Republic New York Corp.                        5,000         408,125     5,000      Mar '97       70                  62,500
                                                           -----------                                    -------   ----------
                                                             3,782,800                                     1,203       285,411
                                                           -----------                                    -------   ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-18
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
BREWERY/SPIRITS & TABACCO--0.82%
  Anheuser-Busch Companies, Inc.                 7,000     $   280,000     7,000      Mar '97   $   40    $         $   14,437
  Seagram Co., Ltd.                              5,000         193,750     5,000      Feb '97       35                  28,750
                                                           -----------                                              ----------
                                                               473,750                                                  43,187
                                                           -----------                                              ----------
BROADCAST RADIO & TELEVISION--0.61%
  Tele Communications**                         10,000         130,625    10,000      Jan '97    12.50                  15,625
  Viacom, Inc., Class A**                        5,800         200,100     5,800      Feb '97       40                   2,175
  Viacom, Inc., Class B**                          226           7,882
                                                           -----------                                              ----------
                                                               338,607                                                  17,800
                                                           -----------                                              ----------
BUILDING/PACKAGE MATERIALS--0.38%
  Armstrong World Industries, Inc.               3,000         208,500     3,000      Mar '97       70                   9,937
                                                           -----------                                              ----------
                                                               208,500                                                   9,937
                                                           -----------                                              ----------
CHEMICALS--2.94%
  Avery Dennison Corp.                           4,000         141,500     4,000      Apr '97    32.50                  16,500
  Dow Chemical Co.                               3,000         235,125     3,000      Mar '97       85                   3,375
  Du Pont (E. I.) De Nemours Co.                 6,000         566,250     6,000      Apr '97      100                  14,625
  Grace (W R) & Co.                                800          41,400
  Hercules, Inc.                                 5,000         216,250     5,000      Mar '97       45                  10,312
  Monsanto Co.                                   5,000         194,375     5,000      Apr '97       45                   4,062
  Morton International                           5,000         203,750     5,000      Mar '97       45                   5,625
                                                           -----------                                              ----------
                                                             1,598,650                                                  54,499
                                                           -----------                                              ----------
CLOSED-END FUNDS/HOLDING COMPANIES--0.05%
  A.C. Nielsen, Corp.**                          1,666          25,198
                                                           -----------
                                                                25,198
                                                           -----------
COMPUTER SERVICES/SOFTWARE--4.41%
  Cisco Systems, Inc.**                         11,500         731,687     6,000      Jan '97       60                  28,500
                                                                           5,500      Apr '97       70                  22,000
  First Data Corp.                              10,000         365,000    10,000      Feb '97       40                   8,750
  Microsoft Corp.**                             12,000         991,500     6,000      Jan '97       85                  11,250
                                                                           6,000      Apr '97    72.50                  85,500
  Oracle Systems**                               9,600         400,800     5,000      Mar '97       50                   5,000
                                                                           4,600      Jun '97       50                  11,500
                                                           -----------                                              ----------
                                                             2,488,987                                                 172,500
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-19
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND                               DECEMBER 31, 1996
PORTFOLIO OF INVESTMENTS (CONTINUED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
COMPUTERS--2.81%
  Compaq Computer Corp.**                        7,500     $   556,875     4,000      Jan '97   $   90    $         $      500
                                                                           3,500      Apr '97       65                  46,812
  International Business Machines Corp.          5,900         890,900     3,000      Jan '97      160                   3,937
                                                                           2,900      Apr '97      140                  52,925
  Silicon Graphics, Inc.**                       5,000         127,500     5,000      Feb '97    22.50*    2,812
                                                           -----------                                    -------   ----------
                                                             1,575,275                                     2,812       104,174
                                                           -----------                                    -------   ----------
COSMETICS & PERSONAL CARE--0.83%
  Avon Products, Inc.                            3,000         171,376     3,000      Jan '97       50                  24,000
  Gillette Co.                                   4,000         311,000     4,000      Mar '97       75                  20,000
                                                           -----------                                              ----------
                                                               482,376                                                  44,000
                                                           -----------                                              ----------
ELECTRIC/GAS/WATER UTILITIES--3.51%
  American Electric Power Co.                    5,000         205,625     5,000      Feb '97       45                     625
  Consolidated Edison of New York                3,300          96,525
  Dominion Resources, Inc.                      10,000         385,000
  Duke Power Co.                                 5,000         231,250
  F P L Group, Inc.                              5,000         230,000
  Pacific Gas & Electric Co.                     8,000         168,000
  Public Service Enterprise Group, Inc.          6,000         163,500
  Southern Co.                                  16,000         362,000
                                                           -----------                                              ----------
                                                             1,841,900                                                     625
                                                           -----------                                              ----------
ELECTRICAL EQUIPMENT--1.19%
  Emerson Electric Co.                           3,500         338,625     3,500      Mar '97       90                  30,625
  Honeywell, Inc.                                5,000         328,750     5,000      May '97       70                  12,500
                                                           -----------                                              ----------
                                                               667,375                                                  43,125
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-20
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
ELECTRONICS--7.60%
  General Electric Co.                          16,200     $ 1,601,776     4,700      Jan '97   $   95    $         $   25,850
                                                                           6,000      Mar '97       90                  72,000
                                                                           5,500      Jun '97      105                  27,500
  Hewlett-Packard Co.                           13,000         653,250     5,000      Feb '97       45                  33,750
                                                                           8,000      May '97       55                  24,000
  Intel Corp.                                   10,000       1,309,376     5,000      Jan '97      130                  33,750
                                                                           5,000      Apr '97      130                  68,750
  Motorola, Inc.                                 9,000         552,376     4,500      Jan '97       80                     281
                                                                           4,500      Apr '97       55                  38,813
  Texas Instruments, Inc.                        4,000         255,000     4,000      Jan '97       50                  56,000
                                                           -----------                                              ----------
                                                             4,371,778                                                 380,694
                                                           -----------                                              ----------
ENTERTAINMENT/ADVERTISING--1.14%
  Mirage Resorts, Inc.**                         7,000         151,375     7,000      Feb '97       25                   2,625
  TCI Satellite Entertainment Class A**          1,000           9,875
  The Walt Disney Co.                            7,000         487,375     3,500      Jan '97       60                  33,687
                                                                           3,500      Apr '97       70                  14,437
                                                           -----------                                              ----------
                                                               648,625                                                  50,749
                                                           -----------                                              ----------
ENVIRONMENTAL CONTROL--0.36%
  WMX Technologies, Inc.                         6,000         195,750     6,000      Feb '97    32.50                   7,125
                                                           -----------                                              ----------
                                                               195,750                                                   7,125
                                                           -----------                                              ----------
FINANCIAL SERVICES & BROKERS--2.54%
  American Express Co.                           3,300         186,450     3,300      Jan '97       50                  22,275
  Dean Witter Discover and, Co.                  5,000         331,250     5,000      Apr '97       60                  40,626
  Federal National Mortgage Association          7,000         260,750     7,000      Jun '97    42.50                   9,625
  Merrill Lynch & Co.                            6,000         489,000     6,000      Apr '97       70                  80,250
  Transamerica Corp.                             3,000         237,000     3,000      Feb '97       75                  16,125
                                                           -----------                                              ----------
                                                             1,504,450                                                 168,901
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                   C-21
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND                               DECEMBER 31, 1996
PORTFOLIO OF INVESTMENTS (CONTINUED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
FOOD PROCESSING & WHOLESALE--7.68%
  Campbell Soup Co.                              5,000     $   401,250     5,000      Feb '97   $   85    $         $    7,187
  Coca-Cola Co.                                 27,000       1,420,875    10,000      Jan '97       55                   3,125
                                                                           7,000      Feb '97       55                   7,000
                                                                          10,000      May '97       55                  22,500
  Conagra, Inc.                                  5,000         248,750     5,000      Mar '97       50                  11,250
  Earthgrains, Co.                                 140           7,315
  Heinz (H.J.) Co.                               1,500          53,625     1,500      Mar '97       30*       94
  Kellogg Co.                                    5,000         328,125
  Pepsico, Inc.                                 16,000         468,000     6,000      Jan '97       30                   3,000
                                                                          10,000      Apr '97       35                   5,000
  Philip Morris Companies, Inc.                  9,000       1,013,626     6,500      Mar '97       95                 123,500
                                                                           2,500      Mar '97      120                   9,375
  Wrigley Wm. Jr. Co.                            5,000         281,250     5,000      Mar '97       65                   1,250
                                                           -----------                                    -------   ----------
                                                             4,222,816                                        94       193,187
                                                           -----------                                    -------   ----------
FOREST PRODUCTS & PAPER--1.69%
  Georgia-Pacific Corp.                          3,000         216,000     3,000      Jan '97       80                      94
  International Paper Co.                        5,000         201,875     5,000      Apr '97       45                   3,125
  Kimberly Clark Corp.                           5,000         476,250     5,000      Jan '97      100                   2,656
                                                           -----------                                              ----------
                                                               894,125                                                   5,875
                                                           -----------                                              ----------
HOME--CONSTRUCTION/TOOLS/FURNISHING--0.44%
  Whirlpool Corp.                                5,000         233,126     5,000      Mar '97       55                     937
                                                           -----------                                              ----------
                                                               233,126                                                     937
                                                           -----------                                              ----------
HOUSEHOLD PRODUCTS/WARES--1.79%
  Clorox Co.                                     2,500         250,938     2,500      Jan '97       90                  26,250
  Procter & Gamble Co.                           7,500         806,250     2,500      Jan '97       90                  42,813
                                                                           5,000      Apr '97      100                  50,625
                                                           -----------                                              ----------
                                                             1,057,188                                                 119,688
                                                           -----------                                              ----------
INSURANCE--3.13%
  Allstate, Corp.                                9,270         536,501     5,000      Jan '97       55                  16,250
                                                                           4,200      Apr '97       55                  21,000
  American International Group, Inc.             3,000         324,750     3,000      Feb '97      105                  19,500
  Cigna Corp.                                    3,500         478,187     3,500      Apr '97      130                  39,156
  Loews Corp.                                    4,000         377,000     4,000      Jun '97       95                  25,000
  Torchmark Corp.                                  900          45,450
                                                           -----------                                              ----------
                                                             1,761,888                                                 120,906
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-22
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
IRON & STEEL--0.38%
  Corning, Inc.                                  5,000     $   231,250     5,000      Feb '97   $   40    $         $   34,062
                                                           -----------                                              ----------
                                                               231,250                                                  34,062
                                                           -----------                                              ----------
MACHINE CONSTRUCTION/DIVERSIFIED--0.84%
  Caterpillar, Inc.                              3,200         240,800
  Deere & Co.                                    5,000         203,125     5,000      Mar '97       45                   3,750
                                                           -----------                                              ----------
                                                               443,925                                                   3,750
                                                           -----------                                              ----------
MEDICAL SUPPLIES & SERVICES--1.69%
  Becton Dickinson & Co.                         6,000         260,250     6,000      Mar '97       45                   9,751
  C.R. Bard, Inc.                                5,000         140,000     4,000      Jan '97       35                     250
  Columbia HCA/Healthcare Corp.                  7,500         305,625     7,500      Feb '97       40                  16,875
  Fresenius Medical Care**                         877          24,666
  Fresenius National Medical Care -
    Preference shares**                            800             104
  United States Surgical Corp.                   5,000         196,875     5,000      Apr '97       45                  12,187
                                                           -----------                                              ----------
                                                               927,520                                                  39,063
                                                           -----------                                              ----------
METALS & MINING--0.98%
  Aluminum Co. of America                        6,000         382,500     6,000      Jan '97       65                   4,500
  Barrick Gold, Corp.                            5,000         143,750     5,000      Apr '97       30                   7,812
                                                           -----------                                              ----------
                                                               526,250                                                  12,312
                                                           -----------                                              ----------
MISCELLANEOUS SECURITIES--0.31%
  Cognizant, Corp.**                             5,000         165,000
                                                           -----------
                                                               165,000
                                                           -----------
MISCELLANEOUS MANUFACTURING--2.03%
  Allied Signal Corp.                            5,000         335,000     5,000      Mar '97       70                  10,000
  Eastman Kodak Co.                              3,500         280,875     3,500      Jan '97       80                  10,500
  Imation, Corp.**                                 500          14,062
  Minnesota Mining & Manufacturing Co.           5,000         414,375     5,000      Jan '97       70                  70,000
  Parker Hannifin Corp.                          3,000         116,250     3,000      Feb '97       40                   3,750
                                                           -----------                                              ----------
                                                             1,160,562                                                  94,250
                                                           -----------                                              ----------
OFFICE/BUSINESS EQUIPMENT--0.49%
  Xerox Corp.                                    5,000         263,125     5,000      Jan '97   53.375                   5,313
                                                           -----------                                              ----------
                                                               263,125                                                   5,313
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-23
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND                               DECEMBER 31, 1996
PORTFOLIO OF INVESTMENTS (CONTINUED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
OIL/GAS DOMESTIC--2.43%
  Atlantic Richfield Co.                         5,000     $   662,500     5,000      Jan '97   $  140    $         $      313
  Enron Corp.                                    5,000         215,625     5,000      Apr '97       45                   8,125
  Pennzoil Co.                                   2,000         113,000     1,000      Jan '97       50                   6,750
  Tenneco, Inc.                                  6,300         284,287     6,300      Feb '97       55                   5,709
                                                           -----------                                              ----------
                                                             1,275,412                                                  20,897
                                                           -----------                                              ----------
OIL/GAS INTERNATIONAL--6.35%
  Amoco Corp.                                    4,500         362,250     4,500      Feb '97       80                  12,375
  Chevron Corp.                                  5,000         325,000
  Exxon Corp.                                   12,500       1,225,000     6,500      Jan '97       90                  63,375
                                                                           6,000      Apr '97       90                  60,000
  Mobil Corp.                                    6,000         733,500     6,000      May '97      125                  24,750
  Royal Dutch Petroleum Co.                      3,000         512,250     3,000      Jan '97      155                  48,375
  Texaco, Inc.                                   4,000         392,500     4,000      Apr '97      105                   9,000
                                                           -----------                                              ----------
                                                             3,550,500                                                 217,875
                                                           -----------                                              ----------
OIL EQUIPMENT/EXPLORATION & SERVICES--0.53%
  Halliburton Co.                                5,000         301,250     5,000      Apr '97       65                  12,500
  Schlumberger, Ltd.                                                       3,000      Feb '97      100*                 11,063
                                                           -----------                                              ----------
                                                               301,250                                                  23,563
                                                           -----------                                              ----------
PHARMACEUTICALS & BIOTECHNOLOGY--8.97%
  Allergan, Inc.                                 5,100         181,687     5,100      Jan '97       45                     956
  American Home Products Corp.                   6,000         351,750     6,000      Apr '97       70                   2,438
  Amgen, Inc.**                                  5,000         271,875     5,000      Apr '97       70                   1,875
  Bristol Myers Squibb Co.                       5,000         543,750     5,000      Mar '97      115                  15,625
  Eli Lilly & Co.                               10,000         730,000     5,000      Jan '97       80                   1,250
                                                                           5,000      Apr '97       70                  32,500
  Johnson & Johnson                             15,000         746,250     5,000      Jan '97       50                   5,938
                                                                           5,000      Jan '97    52.50                   1,563
                                                                           5,000      Apr '97       55                   5,625
  Merck & Co.                                   15,000       1,188,750     7,500      Jan '97       85                   3,750
                                                                           7,500      Apr '97       80                  36,563
  Molecular Biosystems, Inc.**                      16             104
  Mylan Laboratories                                                       1,000      Jan '97       20        62
  Pfizer, Inc.                                   6,000         497,250     6,000      Mar '97       90                  13,500
  Warner-Lambert Co.                             5,000         375,000     5,000      Apr '97       65                  56,875
                                                           -----------                                    -------   ----------
                                                             4,886,416                                        62       178,458
                                                           -----------                                    -------   ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-24
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
PUBLISHING--0.58%
  Donnelley R R & Sons                           6,000     $   188,250
  Dun & Bradstreet                               5,000         118,750     5,000      Feb '97   $   65    $         $    2,188
                                                           -----------                                              ----------
                                                               307,000                                                   2,188
                                                           -----------                                              ----------
RAILROAD/TRUCKING/MISCELLANEOUS--0.88%
  C. S. X. Corp.                                 2,000          84,500
  Consolidated Rail Corp.                          300          29,887       300      Jan '97       70                   8,888
  Newport News Shipbuilding**                    1,260          18,900
  Norfolk Southern                               4,000         350,000     4,000      Mar '97       90                  12,000
                                                           -----------                                              ----------
                                                               483,287                                                  20,888
                                                           -----------                                              ----------
RESTAURANTS & LODGING--0.80%
  Hilton Hotels Corp.                           10,000         261,250    10,000      Jan '97       15*      312
  McDonald's Corp.                               3,500         158,375
                                                           -----------                                    -------
                                                               419,625                                       312
                                                           -----------                                    -------
RETAIL--GENERAL/DEPARTMENT--2.70%
  Dayton-Hudson Corp.                            9,000         353,250     4,500      Jan '97       35                  19,969
                                                                           4,500      Jan '97   33.375                  27,000
  Gap, Inc.                                      7,000         210,875     7,000      Jan '97       35                   1,750
  J.C. Penny Co.                                 5,500         268,125     5,500      Feb '97       55                     344
  Nordstrom, Inc.                                5,000         177,187     5,000      Jan '97       45                     625
  Sears Roebuck & Co.                           10,000         461,250     5,000      Jan '97       55                   1,250
                                                                           5,000      Apr '97       55                   3,125
                                                           -----------                                              ----------
                                                             1,470,687                                                  54,063
                                                           -----------                                              ----------
RETAIL--GROCERY/DRUG STORES--0.65%
  Safeway, Inc.**                                5,000         213,750     5,000      Mar '97    37.50                  30,313
  Winn-Dixie Stores, Inc.                        5,000         158,125     5,000      Jan '97       35                     313
                                                           -----------                                              ----------
                                                               371,875                                                  30,626
                                                           -----------                                              ----------
SPECIALTY RETAIL/WHOLESALE--1.36%
  Home Depot, Inc.                               5,000         250,625     5,000      Jan '97       55                     938
  Alco Standard Corp.                            2,500         129,062
  NIKE, Inc.                                     6,000         358,500     6,000      Apr '97    62.50                  21,750
                                                           -----------                                              ----------
                                                               738,187                                                  22,688
                                                           -----------                                              ----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-25
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND                               DECEMBER 31, 1996
PORTFOLIO OF INVESTMENTS (CONTINUED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                         Outstanding Options
                                                                                           (*Indicates Put)
                                                                        ------------------------------------------------------
                                                     Investments                                              Market Value
                                               -----------------------                                    --------------------
                                               Number of     Market      Shares    Expiration  Exercise   Options    Options
COMMON STOCKS (CONTINUED)                       Shares        Value     Optioned      Date      Price     Bought       Sold
                                               ---------   -----------  ---------  ----------  --------   -------   ----------
<S>                                            <C>         <C>          <C>        <C>         <C>        <C>       <C>
TELECOMMUNICATION UTILITIES--8.03%
  American Telephone & Telegraph                19,500     $   848,250     5,000      Jan '97   $   60    $         $    1,875
  Ameritech Corp.                               10,000         606,250     5,000      Apr '97       55                  33,750
  Bell Atlantic Corp.                            5,000         323,750     5,000      Apr '97       65                  16,875
  Bellsouth Corp.                               18,400         742,900     5,000      Jan '97       45                     313
  G T E Corp.                                   12,500         568,750     5,000      Jan '97    42.50                  18,750
                                                                           7,500      Jun '97       50                  10,313
  Hong Kong Telecom, Ltd.                        2,000          32,500
  M C I Communications                          10,000         326,875    10,000      Jan '97       30                  30,000
  Nynex Corp.                                    8,500         409,062
  SBC Communications, Inc.                       9,000         465,750
  U S West, Inc.                                                           3,000      Jan '97    32.50     1,687
                                                           -----------                                    -------   ----------
                                                             4,324,087                                     1,687       111,876
                                                           -----------                                    -------   ----------
TELECOMMUNICATIONS & EQUIPMENT--1.48%
  Lucent Technologies, Inc.                      4,715         218,069
  Northern Telecom, LTD.                        10,000         618,750     5,000      Mar '97       55                  41,250
                                                                           5,000      Mar '97       65                  16,250
                                                           -----------                                              ----------
                                                               836,819                                                  57,500
                                                           -----------                                    -------   ----------
    TOTALS                                                 $53,944,391                                    $6,170    $2,932,884
                                                           -----------                                    -------   ----------
                                                           -----------                                    -------   ----------
TOTAL COMMONS STOCKS
  (Cost $41,917,190)                                        53,944,391
TOTAL OPTIONS PURCHASED
  (Cost $37,396)                                                 6,170
                                                           -----------
TOTAL INVESTMENTS--102.80%
  (Cost $41,954,586)                                        53,950,561
TOTAL OPTIONS SOLD (5.59%)
  (Premiums $1,929,290)                                     (2,932,884)
CASH EQUIVALENTS--2.29%
  SEI Cash Plus Trust-Prime Obligation, 5.61%                1,204,459
EXCESS OTHER ASSETS OVER LIABILITIES
  (NET)--0.50%                                                 261,668
                                                           -----------
NET ASSETS--100.00%                                        $52,483,804
                                                           -----------
                                                           -----------
</TABLE>
 
**NON-INCOME PRODUCING SECURITY
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-26
<PAGE>
                         THE DEFENSIVE EQUITY PORTFOLIO
                        OF ANALYTIC OPTIONED EQUITY FUND
                      STATEMENT OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1996
 
<TABLE>
<S>                                                                                                    <C>
ASSETS:
  Securities portfolio at market value (identified cost $41,954,586).................................  $53,950,561
  Cash equivalents (includes cash reserved for short puts options of $300,000).......................    1,204,459
  Receivable for investments sold....................................................................      174,853
  Dividends receivable...............................................................................       92,232
  Interest receivable................................................................................        9,458
                                                                                                       -----------
    Total assets.....................................................................................   55,431,563
                                                                                                       -----------
LESS LIABILITIES:
  Options outstanding at market value (premiums received $1,929,290).................................    2,932,884
  Accrued expenses...................................................................................       14,875
                                                                                                       -----------
    Total liabilities................................................................................    2,947,759
                                                                                                       -----------
NET ASSETS...........................................................................................  $52,483,804
                                                                                                       -----------
                                                                                                       -----------
REPRESENTED BY:
  Paid-in capital....................................................................................  $41,491,019
  Undistributed net realized gains...................................................................          405
  Net unrealized appreciation of investments.........................................................   10,992,380
                                                                                                       -----------
                                                                                                       $52,483,804
                                                                                                       -----------
                                                                                                       -----------
  Net asset value, purchase and redemption price per outstanding share (100,000,000 shares of no par
    capital shares authorized; 3,648,722 shares outstanding).........................................  $     14.38
                                                                                                       -----------
                                                                                                       -----------
</TABLE>
 
                      STATEMENTS OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
                                                                             YEAR ENDED            YEAR ENDED
                                                                         DECEMBER 31, 1996     DECEMBER 31, 1995
                                                                        --------------------  --------------------
<S>                                                                     <C>                   <C>
OPERATIONS:
  Net investment income...............................................      $    694,100         $      862,933
  Net realized gain (loss) on investments and options.................         2,783,447               (185,575)
  Change in unrealized appreciation of investments and options........         3,607,945              8,394,839
                                                                        --------------------  --------------------
    Increase in net assets from operations............................         7,085,492              9,072,197
                                                                        --------------------  --------------------
DISTRIBUTION TO SHAREHOLDERS:
  From net investment income..........................................          (700,644)              (847,716)
  From net realized gains.............................................        (2,598,524)                     0
                                                                        --------------------  --------------------
    Decrease in net assets from distributions.........................        (3,299,168)              (847,716)
                                                                        --------------------  --------------------
FUND SHARE TRANSACTIONS:
  Proceeds from sales of 865,241 and 424,638 capital shares for 1996
    and 1995, respectively............................................        11,970,173              5,108,441
  Proceeds from 192,456 and 64,633 capital shares issued upon
    reinvestment of distributions for 1996 and 1995, respectively.....         2,761,283                805,478
  Cost of 624,996 and 1,614,600 capital shares redeemed for 1996 and
    1995, respectively................................................        (8,681,585)           (19,744,905)
                                                                        --------------------  --------------------
  Increase (decrease) in net assets from fund share transactions......         6,049,871            (13,830,986)
                                                                        --------------------  --------------------
  Net increase (decrease) in net assets...............................         9,836,195             (5,606,505)
    Net assets, beginning of year.....................................        42,647,609             48,254,114
                                                                        --------------------  --------------------
    Net assets, end of year...........................................      $ 52,483,804         $   42,647,609
                                                                        --------------------  --------------------
                                                                        --------------------  --------------------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-27
<PAGE>
                         THE DEFENSIVE EQUITY PORTFOLIO
                        OF ANALYTIC OPTIONED EQUITY FUND
                            STATEMENT OF OPERATIONS
                        FOR YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<S>                                                     <C>          <C>
INVESTMENT INCOME:
  Dividends...........................................               $ 1,060,436
  Interest............................................                   229,685
                                                                     -----------
    Total investment income...........................                 1,290,121
                                                                     -----------
EXPENSES:
Fees paid to Analytic-TSA Global Asset Management (the
 adviser):
  Investment advisory and management fees.............                   363,576
  Transfer agent and accounting fees..................                   129,424
Audit and tax fees....................................                    51,525
Registration fees, insurance and other expenses.......                    25,678
Shareholder services, reports and notices.............                    31,653
Custodian fees........................................                    27,757
Directors' fees and expenses..........................                    13,080
Legal fees............................................                     6,531
                                                                     -----------
    Total expenses....................................                   649,224
  Expenses paid indirectly............................                   (53,203)
                                                                     -----------
  Net expenses........................................                   596,021
                                                                     -----------
  Net investment income...............................                   694,100
                                                                     -----------
REALIZED & UNREALIZED GAINS (LOSSES) ON INVESTMENTS
 AND OPTIONS:
Net realized gains (losses):
  Proceeds from sales of investments..................  $21,033,832
  Cost of investments sold............................   17,088,003
                                                        -----------
    Net realized gain on investments..................                 3,945,829
                                                                     -----------
  Premiums received on options closed.................    1,619,315
  Cost of closing purchase transactions...............    4,328,086
                                                        -----------
  Net realized loss on options closed.................                (2,708,771)
  Premiums received on options expired................                 1,546,389
                                                                     -----------
    Net realized loss on options......................                (1,162,382)
                                                                     -----------
    Total net realized gain...........................                 2,783,447
Unrealized gains:
  Change in unrealized appreciation of investments....    3,802,123
  Change in unrealized depreciation of options
    outstanding.......................................     (194,178)
                                                        -----------
    Net change in unrealized appreciation.............                 3,607,945
                                                                     -----------
    Net realized and unrealized gains on investments
      and options.....................................                 6,391,392
                                                                     -----------
      Net increase in net assets from operations......               $ 7,085,492
                                                                     -----------
                                                                     -----------
</TABLE>
 
                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
 
                                    C-28
<PAGE>
                         THE DEFENSIVE EQUITY PORTFOLIO
                        OF ANALYTIC OPTIONED EQUITY FUND
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1996
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
The Defensive Equity Portfolio of Analytic Optioned Equity Fund, Inc. (the Fund)
is  registered  under the  Investment  Company Act  of  1940, as  amended,  as a
diversified, no-load, open-end management investment company.
 
The Fund's investment objective  is to obtain a  greater long-term total  return
and  smaller fluctuations in quarterly return  from a diversified, hedged common
stock portfolio than  would be realized  from the same  portfolio unhedged.  The
Fund  attempts  to achieve  this objective  by  investing primarily  in dividend
paying common  stocks  on  which  options  are  traded  on  national  securities
exchanges,  in securities  convertible into  common stocks,  and selling covered
call options and secured put options. The Fund may also hedge its securities  by
purchasing  put and call options on its portfolio securities, purchasing put and
selling call options  on the same  securities, and engaging  in transactions  in
stock index and interest rate futures, stock index options, and options on stock
index and interest rate futures.
 
The following is a summary of the Fund's significant accounting policies.
 
SECURITIES   VALUATION--Common  stocks  and  outstanding  options  (collectively
referred to as  securities) are  stated at  market value.  Securities traded  on
securities  exchanges are valued at the last  sale price on the day of valuation
or, in the absence of a sale that day, at the mean between the last current  bid
and asked prices.
 
INVESTMENT  INCOME AND  SECURITIES TRANSACTIONS--Dividend income  is recorded on
the ex-dividend date and interest income  is accrued as earned. Interest  income
on  bonds is  not reduced by  amortization of  premium paid but  is increased by
amortization of any discount. Securities  transactions are accounted for on  the
trade  date (the date the  order to buy or sell  is executed). Realized gains on
losses from securities transactions are reported on an identified cost basis for
both financial statement and Federal income tax purposes.
 
OPTION ACCOUNTING PRINCIPLES--Covered call options  and secured put options  are
written  on the Fund's portfolio in order (i) to acheive, through the receipt of
premiums, a higher long-term total return  than would be received from the  same
portfolio unhedged and (ii) to reduce the fluctuation in this total return. When
the Fund writes a call or put option, an amount equal to the premium received by
the  Fund is included  in the Fund's  Statement of Assets  and Liabilities as an
asset and  an  equivalent  liability.  The  amount  of  the  liability  will  be
subsequently  marked-to-market to reflect the current market value of the option
written. The current market value of a traded option is the last sale price  or,
in  the absence  of a  sale, the  mean between  the last  current bid  and asked
prices.
 
When a call expires  on its stipulated  expiration date, or  if the Fund  enters
into  a closing purchase transaction,  the Fund will realize  a gain (or loss if
the cost of a closing purchase transaction exceeds the premium received when the
call option was written) without  regard to any unrealized  gain or loss on  the
underlying   security,  and  the  liability  related  to  such  option  will  be
extinguished. When a call option is exercised,  the Fund will realize a gain  or
loss  from the sale of the underlying security  and the proceeds of the sale are
increased by the premium originally received.
 
                                  C-29
<PAGE>
When the Fund writes a put option, cash equal to the exercise price is placed in
an interest bearing escrow account to secure the outstanding put option. When  a
put  option expires, or if the Fund  enters into a closing purchase transaction,
the Fund will  realize a gain  or loss on  the option transaction,  the cash  is
released  from escrow and the liability  related to such option is extinguished.
When a put option is exercised, the Fund uses the cash in escrow to purchase the
security, the cost of the security is reduced by the premium originally received
and no gain or loss is recognized.
 
FUND SHARE VALUATION--Fund shares are sold and redeemed on a continuing basis at
net asset value. Net asset value per  share is determined daily as of the  close
of  trading of the New York Stock Exchange  on each day the Exchange is open for
trading by dividing the total value of the Fund's investments and other  assets,
less  the sum of  liabilities and the  value of the  outstanding options, by the
number of Fund shares outstanding.
 
FEDERAL INCOME TAXES--It is the Fund's intention to continue to comply with  the
provisions  of the Internal Revenue  Code enabling it to  qualify as a regulated
investment company and, in the manner provided therein, to distribute all of its
taxable income to its shareholders.  Accordingly, no provision for income  taxes
has been made
 
The  cost of investments and options for Federal income tax purposes at December
31, 1996  was  $41,954,586.  Net  unrealized  appreciation  of  $10,992,380  was
comprised  of  aggregate  gross  unrealized  appreciation  of  $13,270,772  less
aggregate gross depreciation of $2,278,392.  During the year ended December  31,
1996,  the Fund  realized, on  a federal tax  basis and  for financial reporting
purposes, net gains of $2,783,447.
 
CASH AND  CASH  EQUIVALENTS--Cash and  cash  equivalents at  December  31,  1996
consist  of  cash  on deposit  and  money  market funds  valued  at  cost, which
approximates market value.
 
USE OF ESTIMATES--The financial statements have been prepared in conformity with
generally accepted accounting  principles. The preparation  of the  accompanying
financial  statements requires management to  make estimate and assumptions that
effect the  reported  amount  of assets  and  liabilities  at the  date  of  the
financial  statements and the reported amounts of income and expenses during the
reporting period. Actual results could differ from these estimates.
 
2.  DISTRIBUTIONS OF REALIZED GAINS
 
The Fund distributed net capital gains of $2,598,524 at December 31, 1996.
 
3.  INVESTMENT ADVISORY AGREEMENT AND "AFFILIATED PERSONS"
 
Analytic-TSA  Global  Asset  Management,  Inc.  (formerly  Analytic   Investment
Mangement,  Inc.) is  the investment  adviser (the  "Adviser") of  the Fund. The
Adviser is a wholly owned subsidiary  of United Asset Management Corporation,  a
holding  company that purchased all of the voting common stock of the Adviser on
May 9, 1985. The  Adviser, subject to  the control and  direction of the  Fund's
board of directors, manages and supervises the investment operations of the Fund
and the composition of it portfolio, including the writing of options and making
recommendations to the Fund's board of directors as to investment policies.
 
As  compensation  for  furnishing  investment  advisory,  management,  and other
services, and costs and expenses assumed, pursuant to the Investment  Management
Agreement,  the Fund pays the Adviser an annual  fee equal to 0.75% of the first
$100,000,000 of average  daily net  assets, 0.65%  of the  next $100,000,000  of
average  daily net assets,  and 0.55% of  average daily net  assets in excess of
$200,000,000. The  Adviser also  acts  as the  Fund's transfer  agent,  dividend
disbursing  agent, and shareholder relations servicing  agent for which the Fund
pays a fee based on  the number of accounts and  net assets. The Fund also  pays
the Adviser a
 
                                    C-30
<PAGE>
fee  based on its net assets to calculate its daily share price and maintain its
general  accounting  records.   In  order  to   comply  with  the   registration
requirements of certain states, the Adviser has agreed that, in any fiscal year,
if  the expenses of the Fund (including the advisory fee but excluding interest,
taxes, brokerage  commissions,  backup withholding,  litigation,  indemnity  and
extraordinary expenses) exceed the limits set by applicable regulations of state
securities  commission, the Adviser  will reduce its  fee by the  amount of such
excess. Any  such  reductions  are  subject to  readjustment  during  the  year.
Currently,  the  Fund  believes  that the  most  restrictive  applicable expense
limitation of state securities commissions is 2.50% of the Funds $30,000,000  of
the average net assets, 2.0% of the next $70,000,000 of such average net assets,
and  1.50% of the average net assets in excess of $100,000,00. Additionally, the
Adviser has agreed  to absorb all  costs of  marketing the shares  of the  Fund,
although  the  Adviser is  not  required to  do  so by  the  investment advisory
agreement. At December 31,  1996, six officers  and a director  of the Fund  are
also officers and directors of the Adviser.
 
4.  INVESTMENT ACTIVITY
 
For  the year ended December 31, 1996,  the cost basis of purchases and proceeds
of sales of investments aggregated  $26,068,520 (reduced by $20,622 of  premiums
for  put options exercised), and $21,033,832 (including $656,641 of premiums for
call options exercised), respectively. Transactions in options contracts written
were as follows:
 
<TABLE>
<CAPTION>
                                                     NUMBER OF
                                                     CONTRACTS     PREMIUMS
                                                    -----------  -------------
<S>                                                 <C>          <C>
Outstanding at beginning of year..................       5,972   $   1,554,350
Options written...................................      17,341       4,217,907
Options terminated in closing purchase
  transactions....................................      (6,219)     (1,619,315)
Options expired...................................      (6,677)     (1,546,389)
Options exercised.................................      (2,835)       (677,263)
                                                    -----------  -------------
Outstanding at December 31, 1996..................       7,582   $   1,929,290
                                                    -----------  -------------
                                                    -----------  -------------
</TABLE>
 
As of December 31, 1996, portfolio securities valued at $46,587,912 were held in
escrow by the custodian in connection  with covered call options written by  the
Fund.
 
5.  EXPENSES PAID INDIRECTLY
 
The Fund has entered into an agreement whereby certain operating expenses of the
Fund  are paid indirectly  by a broker,  based upon a  percentage of commissions
earned by the broker for execution of portfolio transactions. For the year ended
December 31, 1996, such expenses amounted to $53,203. Gross commission rates for
this broker are consistent with those of other brokers utilized by the Fund.
 
                                    C-31
<PAGE>
THE DEFENSIVE EQUITY PORTFOLIO
OF ANALYTIC OPTIONED EQUITY FUND
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
                                                                      YEAR ENDED DECEMBER 31
                                                    ----------------------------------------------------------
                                                      1996          1995          1994         1993     1992
                                                    ---------     ---------     ---------     -------  -------
<S>                                                 <C>           <C>           <C>           <C>      <C>
Net asset value, beginning of period..............  $   13.26     $   11.12     $   11.96     $ 11.97  $ 12.29
                                                    ---------     ---------     ---------     -------  -------
INCOME FROM INVESTMENT OPERATIONS:
  Net investment income...........................       0.20          0.24          0.31        0.33     0.27
  Net realized or unrealized gains (losses) on
    investments and options.......................       1.87          2.14         (0.02)       0.48     0.48
                                                    ---------     ---------     ---------     -------  -------
    Total from investment operations..............       2.07          2.38          0.29        0.81     0.75
                                                    ---------     ---------     ---------     -------  -------
LESS DISTRIBUTIONS:
  From net investment income......................       0.20          0.24          0.31        0.33     0.29
  From net realized gains.........................       0.75          0.00          0.82        0.49     0.78
                                                    ---------     ---------     ---------     -------  -------
  Total distributions.............................       0.95          0.24          1.13        0.82     1.07
                                                    ---------     ---------     ---------     -------  -------
Net asset value, end of period....................  $   14.38     $   13.26     $   11.12     $ 11.96  $ 11.97
                                                    ---------     ---------     ---------     -------  -------
                                                    ---------     ---------     ---------     -------  -------
TOTAL RETURN......................................      15.66%        21.52%         2.47%       6.73%    6.17%
                                                    ---------     ---------     ---------     -------  -------
RATIOS/SUPPLEMENTAL DATA
Net assets, end of period ($000)..................  $  52,484     $  42,648     $  48,254     $76,948  $91,561
Ratio of expenses to average net assets...........       1.34%(1)      1.38%(1)      1.10%       1.07%    1.02%
Ratio of net investment income to average net
 assets...........................................       1.43%         1.87%         3.45%       2.51%    2.33%
Portfolio turnover rate...........................      43.17%        32.37%        48.71%      36.19%   81.73%
Average commission rate(2)........................     0.0446        0.0442
</TABLE>
 
(1) Gross  of  expenses paid  indirectly through  broker arrangements.  With the
    expense reduction  from brokerage  arrangements, the  ratio of  expenses  to
    average  net assets  would have  been 1.23%  and 1.22%  for the  years ended
    December 31, 1996 and 1995, respectively.
 
(2) The formula for calculating the average commission rate is total  commission
    paid divided by the total shares purchased and sold. Each option contract is
    100 shares.
 
                                    C-32
<PAGE>
INDEPENDENT AUDITORS' REPORT
 
TO THE BOARD OF DIRECTORS AND SHAREHOLDERS OF THE ANALYTIC OPTIONED EQUITY FUND,
INC.:
 
We  have audited the accompanying statement of assets and liabilities, including
the schedule of portfolio investments, of Analytic Optioned Equity Fund, Inc. as
of December 31, 1996 and the related  statement of operations for the year  then
ended,  the statements of changes in net assets for each of the two years in the
period then ended, and the  financial highlights for each  of the five 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.
 
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  and
outstanding  options at December  31, 1996 by  correspondence with the custodian
and brokers. Where  confirmations were  not received,  we performed  alternative
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  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
Analytic Optioned Equity Fund, Inc. 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 the financial highlights for each of
the five years in  the period then ended  in conformity with generally  accepted
accounting principles.
 
DELOITTE & TOUCHE LLP
 
                    [SIG]
 
LOS ANGELES, CALIFORNIA
FEBRUARY 10, 1997
 
                                    C-33

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       41,954,586
<INVESTMENTS-AT-VALUE>                      53,950,561
<RECEIVABLES>                                  276,543
<ASSETS-OTHER>                               1,204,459
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              55,431,563
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                    2,947,759
<TOTAL-LIABILITIES>                          2,947,759
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                    41,491,019
<SHARES-COMMON-STOCK>                        3,648,722
<SHARES-COMMON-PRIOR>                        3,216,021
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                            405
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                    10,992,380
<NET-ASSETS>                                52,483,804
<DIVIDEND-INCOME>                            1,060,436
<INTEREST-INCOME>                              229,685
<OTHER-INCOME>                                       0
<EXPENSES-NET>                               (596,021)
<NET-INVESTMENT-INCOME>                        694,100
<REALIZED-GAINS-CURRENT>                     2,783,447
<APPREC-INCREASE-CURRENT>                    3,607,945
<NET-CHANGE-FROM-OPS>                        7,085,492
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                    (700,644)
<DISTRIBUTIONS-OF-GAINS>                   (2,598,524)
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        865,241
<NUMBER-OF-SHARES-REDEEMED>                    624,996
<SHARES-REINVESTED>                            192,456
<NET-CHANGE-IN-ASSETS>                       9,836,195
<ACCUMULATED-NII-PRIOR>                          6,544
<ACCUMULATED-GAINS-PRIOR>                    (184,518)
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          363,576
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                649,224
<AVERAGE-NET-ASSETS>                        48,476,807
<PER-SHARE-NAV-BEGIN>                            13.26
<PER-SHARE-NII>                                     .2
<PER-SHARE-GAIN-APPREC>                           1.87
<PER-SHARE-DIVIDEND>                              (.2)
<PER-SHARE-DISTRIBUTIONS>                        (.75)
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              14.38
<EXPENSE-RATIO>                                   1.34
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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