September 16, 1997
THE ANALYTIC SERIES FUND
SUPPLEMENT TO THE PROSPECTUS
Dated May 12, 1997
Master Fixed Income Portfolio
The information relating to the Master Fixed Income
Portfolio (the "Portfolio") of The Analytic Series Trust
under "Fund Expenses" on Page 5 and "Expenses" on Page 29
of the Prospectus is amended to reflect that for the year
ending December 31, 1997, AnalyticTSA Global Asset
Management, Inc., the Portfolio's investment adviser, has
voluntarily agreed to reimburse expenses of the Portfolio
that exceed 0.90% of the Portfolio's average daily net
assets.