ANALYSTS INVESTMENT TRUST
ARS, 1996-09-30
Previous: BOYD GAMING CORP, 10-K, 1996-09-30
Next: ANALYSTS INVESTMENT TRUST, ARS, 1996-09-30



                      EQUITY ANALYSTS INC.
                 REGISTERED INVESTMENT
                 ADVISORS
                    ANALYSTS INVESTMENT TRUST
                    
                          ANNUAL REPORT
                          July 31, 1996
                       ANALYSTS STOCK FUND
                  ANALYSTS FIXED INCOME FUND
      MESSAGE FROM THE FUND PRESIDENT/PORTFOLIO MANAGER
                              
                              
ANALYSTS STOCK FUND

This  report covers the period 8/1/95 through 7/31/96.  The
total return of the Stock Fund from August 1, 1995 to July
31, 1996 was 6.84%.    This compares to a 6.10% rate of
return for
the Dow Jones
World  Index (DJWI). Since inception of the Analysts  Stock
Fund (August  25,  1993),  the  average annual  total  return
of  the Analysts Stock Fund is 10.78% versus 6.97% for the
DJWI.

The  annual total return of the Analysts Stock Fund and the
DJWI were          very  close  for  the  year  ending
7/31/96.   The  total
allocation to foreign stocks in the Analysts Stock Fund  is
very similar to the total allocation in the DJWI.  The
Analysts Stock Fund  has carried a lower allocation of
Japanese stocks than  the DJWI  which  has been the primary
reason the Analysts Stock  Fund has outperformed the Dow
Jones World Index since inception of the Fund.  The Analysts
Stock Fund has also allocated more to certain sectors  such
as telecommunications, which has also  helped  the Analysts
Stock  Fund outperform the DJWI.  The strategy  of  the
Analysts Stock Fund is to diversify between Large
Capitalization, Small
Capitalization,  International,  Real  Estate  Investment
Trusts  and  Precious Metal Stocks.  Our goal is that  over
time
these  broad areas will move somewhat independent of  each
other giving a lower overall volatility while not sacrificing
the  rate of return.

Interest rates and the growth of the world economy will be
major factors  in the performance of the stock markets.  U.S.
interest rates  declined significantly in 1995 which helped
the stock  and bond  markets  recover from 1994 and
appreciate significantly  in 1995.
The first half of 1996 saw interest rates rise  and  then
level  off at the end of April.  This caused the stock market
to remain flat from March through July 1996.  Inflation
remains low and  economic  growth sluggish which should  help
keep interest rates  the  same or slightly lower for the rest
of 1996.   These factors  should  help the U.S. stock market
appreciate  for  the remainder  of  1996.  As the world
economies become dependent  on each  other  for trade and
comparative advantages,  strong  world economic  growth
should result.  The international stock  markets should
continue to develop and grow as countries look for ways to
raise capital and invite foreign investment.
ANALYSTS FIXED INCOME FUND

The  total return of the Fixed Income Fund for the
period
8/1/95 through  7/31/96  was 5.84%.  This compares to a
5.19% rate  of return  for  the Lehman Intermediate T-Bond
Index over the  same time  period.  Since inception of the
Analysts Fixed Income  Fund (August  25,  1993),  the
average annual  total return  of  the Analysts  Fixed Income
Fund is 2.44% versus 4.39% for the  Lehman Intermediate T-
Bond Index.
The  Analysts Fixed Income Fund is diversified between
Government Bonds,  Corporate  Bonds, Mortgage Backed
Securities,  Preferred Stocks, Global Bond Funds and Real
Estate Investment Trusts.  Our strategy  is to remain broadly
diversified to reduce our exposure in  any one area and
reduce our volatility.  During 1995 interest rates  declined
significantly.  With long  term  interest  rates declining,
fixed  income  investments performed  well  in  1995.
Interest rates  in  1996 rose through the end  of  April.
This caused fixed income investments to decline through
April.   From January  1996 through July 1996 the total
return of fixed income investments have been just slightly
positive.
Although  unemployment is at historical lows, inflation
continues to  be  low  and  economic growth sluggish so far
in 1996.  The current  low inflation is good news for the
fixed income markets, but   the  low  unemployment  is  cause
for concern.   The  low unemployment  could  lead  to higher
inflation  and  could  cause interest  rates to rise sometime
in 1997.  A major factor  though is  the  federal
government's effort to balance the  budget  and American
corporations efforts to remain competitive. The  federal
government  will be under pressure to reduce spending  and
raise taxes  to balance the budget.  Corporations will be
uner pressure to  reduce payrolls and streamline to remain
competitive.   These factors should balance the high
employment situation.
Thank  you  for your support of the Analysts Group of  Funds
and your  continued  interest in our investment  strategies.
Please feel  free  to call me any time if you have questions
about  the funds or investments in general.


Lee Manzler
President and Portfolio Manager
Analysts Stock and Fixed Income Funds




                  INDEPENDENT AUDITORS REPORT
To the Shareholders and
Board of Trustees
Analysts Investment Trust
We   have  audited  the  accompanying  statement  of  assets
and liabilities   of   the  Analysts  Investment  Trust
(comprising, respectively, the Stock Fund and the Fixed
Income Fund), including the  schedules of investments in
securities as of July  31,  1996, the  related statements of
operations for the year then ended, the statement  of changes
in net assets, and financial highlights  for
each  of  the two years in the period then ended.  These
financial statements and financial highlights are the
responsibility of  the Trusts'  management.  Our
responsibility is to express an  opinion on  these  financial
statements and financial highlights based  on our   audits.
The  financial highlights  for  the  period  from inception
(August 25, 1993) through July 31, 1994, were audited by
other  auditors whose
report dated August 29, 1994,  expressed  an unqualified
opinion on those financial highlights.
We  conducted  our  audits in accordance with  generally
accepted auditing  standards.  Those standards require  that
we plan  and perform  the  audits to obtain reasonable
assurance about  whether the  financial  statements and
financial highlights  are  free  of material  misstatement.
An audit includes examining,  on  a  test basis,  evidence
supporting the amounts and  disclosures  in  the financial
statements. Our procedures included  confirmation  of
securities owned as of July 31, 1996, by correspondence  with
the custodian  and brokers.   An audit also  includes
assessing  the accounting principles  used  and significant
estimates  made  by management, as well as evaluating the
overall financial statement presentation.   We  believe that
our audits provide  a reasonable basis for our opinion.
In  our opinion, the financial statements and financial
highlights referred  to  above present fairly, in all material
respects,  the financial   position   of   each  of  the
respective   portfolios constituting  the Analysts Investment
Trust as of July  31,  1996, the  results  of  their
operations for the year  then  ended,  the changes in their
net assets, and the financial highlights for each of  the  two
years in the period then ended, in  conformity  with generally
accepted accounting principles.



                                       Berge & Company LTD
Cincinnati, Ohio
September 12, 1996
ANALYSTS INVESTMENT TRUST
ANALYSTS STOCK FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996


Common stock:  82.7%

Large Capitalization U.S. Stocks:  23.3%

Shares
Market
Value

2,000    Advanced Micro Devices*                       $ 24,250
 556     Allstate Corporation                            24,881
 200     Ameritech Corporation                           11,100
1,100    Banc One Corporation                            38,088
 200     Bell Atlantic Corporation                       11,825
 326     Bell South Corporation                          13,366
 400     Briggs & Stratton Corporation                   15,050
2,500    Centerior Energy                                18,437
 460     Chevron Corporation                             26,623
 814     Chrysler Corporation                            23,097
 284     Cincinnati Financial Corporation                15,833
 850     Cinergy Corporation                             25,181
1,000    CIPSCO Inc.                                     35,750
 500     Compaq Computer Corporation*                    27,375
 550     Du Pont EI De Nemours                           44,413
 450     Eastman Kodak Company                           33,581
1,000    Entergy                                         25,500
 300     Exxon Corporation                               24,675
 498     Ford Motor Corporation                          16,185
 550     General Electric Corporation                    45,306
 400     Intel Corporation                               30,050
 600     J.P. Morgan                                     51,600
1,000    National Fuel Gas                               33,750
 200     Nynex Corporation                               8,975
 900     PNC Bank                                        26,212
1500     Potomac Electric Power                          36,187
 950     RJR Nabisco Holdings                            29,213
 600     Sears, Roebuck & Company                        24,600
 700     Star Banc Corporation                           52,500
 305     Texaco, Inc.                                    25,925
1440     Woolworth Corporation*                          27,720
         Total (Cost:  $674,884)                      $ 847,248

ANALYSTS INVESTMENT TRUST
ANALYSTS STOCK FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996


Small/Medium Capitalization U.S. Stocks:  14.7%

Shares
                                                        Market
                                                         Value

1,200    Airborne Freight Corporation                  $25,650
 700     Ameron, Inc.                                   24,500
1,250    Aquarion Company                               31,563
1,000    Arvin Industries                               21,625
 700     Circle Financial Corporation                   23,975
1,500    Connecticut Energy                             29,250
 950     Essex County Gas                               22,800
3,000    Fansteel, Inc.                                 18,375
3,000    Gibson Greetings, Inc.*                        36,000
2,000    Handleman Company                               9,250
1,900    Marsh Supermarkets Inc. Class B                19,712
1,250    Nash Finch Company                             20,156
1,300    Provident Life & Accident Class B              47,450
1,000    S&P 400 Deposit Receipts                       43,688
1,400    Sea Containers Ltd Class A                     24,500
 275     Silicon Graphics, Inc.                          6,462
1,250    Sport Supply Group, Inc.                        7,188
 750     Standard Federal Bank                          29,250
1,500    Standard Motor Products                        22,500
1,000    Waban, Inc.*                                   19,000
1,500    Wynns International                            36,187
1,200    Yellow Corporation*                            15,300
         Total (Cost:  $510,400)                      $534,381

Foreign Stocks:  32.6%

 600     Akzo NV ADR                                   $33,675
1,800    Alcatel Alsthom                                29,250
2,000    Anangel-American Shipholding ADR               19,500
1,454    BAT Industries PLC ADR                         23,264
3,500    Bet PLC ADR                                    48,562
 400     Brazil Fund, Inc.                               8,650
 900     British Gas ADR                                27,338
1,000    British Steel ADR                              27,750

ANALYSTS INVESTMENT TRUST
ANALYSTS STOCK FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996
Foreign Stocks (continued):
Shares
                                                        Market
                                                         Value

3,000    BT Shipping LTD. ADR*                         $12,562
  900    Buenos Aires Embotella ADR                      6,300
  750    Cadbury Schwepps PLC ADR                       24,281
13,000   Cifra S A De C V ADR                           17,592
1,300    Compania Cervecerias Unida ADR                 31,037
1,250    CRH PLC ADR                                    58,906
1,400    Emerging Germany Fund                           9,975
1,200    Ericsson L M Tel. Company ADR                  24,375
  850    Europe Fund, Inc.                              11,475
1,150    First Australia Fund, Inc.                      9,919
2,000    Hanson PLC ADR                                 25,500
1,700    Hong Kong Telecommunications ADR               28,050
  200    Ito Yakado LTD ADR                             45,900
  866    Japan Equity Fund, Inc.                         9,418
  700    KLM Royal Dutch Airlines ADR                   22,050
1,050    Koninklijke Ahold N V ADR                      53,287
2,600    Makita Corporation                             39,650
  300    Matsushita Electric                            51,300
  800    NEC Corp. ADR                                  42,000
  200    Philippine Long Distance Tel. ADR              11,725
  400    Polygram N V ADR                               22,450
  300    Royal Dutch                                    45,263
1,900    SKF AB ADR                                     40,613
  800    Sony Corp. ADR                                 51,200
  900    TDK Corp. ADR                                  51,638
1,200    Tele Danmark                                   28,050
  400    Telecom Corp. New Zealand ADR                  29,450
  600    Telefonos De Mexico ADR                        18,375
1,000    Templeton World China Fund                     10,500
  700    Tokio Marine & Fire Insurance ADR              43,050
1,350    United Newspapers Pub. ADR                     26,325
  600    Vodafone Group PLC ADR                         21,450
1,400    WPP Group PLC ADR                              45,500
         Total (Cost:  $1,078,107)                  $1,187,155


ANALYSTS INVESTMENT TRUST
ANALYSTS STOCK FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996

Real Estate Stocks:  10.0%

Shares
                                                      Market
                                                       Value

1,450    American Health Properties                   $30,450
900      Asarco                                        21,600
1,500    Carr Realty Corporation                       36,000
2,800    Commercial Net Lease                          38,150
1,500    First Industrial Realty                       35,250
2,100    Health & Retirement Properties Trust          35,175
1,500    New Plan Realty Trust                         31,875
1,186    Omega Healthcare Investors                    33,505
3,500    Property Capital Trust                        27,563
1,250    Public Storage Properties XVI                 22,187
1,000    Resource Mtg. Capital, Inc.                   24,125
1,250    Simon Property Group Inc.                     29,375
         Total (Cost:  $362,602)                     $365,255
Mining/Precious Metals Stocks:  2.1%
1300     Barrick Gold Resources                       $36,238
1500     Pegasus Gold*                                 18,187
400      Phelps Dodge Corporation                      23,500
          Total (Cost:  $69,370)                      $77,925
          Total Common Stock (Cost:  $2,695,363)   $3,011,964
 Repurchase Agreements:  16.6%
   Face
604,000   4.7%  Star Bank Repurchase Agreement,  issued  July
31,1996, due August 7, 1996, collateralized by $1,130,000 GNMA
Pool # 8359, 6.5%; due January 20, 2024.

                                                      $604,000

Total  Investment at Market Value (Cost:  $3,299,363)  99.3%
                                                    $3,615,964
All Other Assets less Liabilities   0.7%
26,528
Net Assets   100%                                   $3,642,492
* Non-dividend paying investment.
ANALYSTS INVESTMENT TRUST
ANALYSTS FIXED INCOME FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996


Common Stock:  19.0%

Real Estate Investment Trusts:  14.9%

Shares
                                                      Market
                                                       Value

1,550    American Health Properties                   $32,550
3,000    Berkshire Realty, Inc.                        32,250
1,000    Carr Realty Corporation                       24,000
2,380    Commercial Net Lease                          32,428
1,300    First Industrial Realty                       30,550
1,850    Health & Retirement Properties Trust          30,987
1,000    Hospitality Properties Trust                  26,375
2,000    Kranzco Realty                                31,500
1,189    Omega Healthcare Investors                    33,589
1,700    Resource Mortgage Capital, Inc.               41,013
1,250    Simon Property Group Inc.                     29,375

         Total (Cost $353,149)                       $344,617

Closed End Mutual Funds:  4.1%

3,900    Kleinwort Benson Australian Income Fund      $35,100
5,800    Putnam Premier Income Fund                    43,500
1,500    Templeton Emerging Markets Income Fund        17,437

         Total (Cost:  $103,260)                      $96,037

         Total Common Stock (Cost:  $456,409)         $440,654 

Preferred Stocks:  7.3%

2,000    Carolina Power & Light Company               $51,500
2,000    Consolidated Edison                           47,750
 700     Environmental Systems Company                 10,850
 300     James River Corporation                        7,463
2,000    Unum Corp. MIDS                               51,500

Total Preferred Stock (Cost:   $170,708)             $169,063

ANALYSTS INVESTMENT TRUST
ANALYSTS FIXED INCOME FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996


Corporate Bonds:  38.2%

     Face
                                                          Market
                                                           Value

5,000    DuPont E I De Nemours & Company 8.45%, 10/15/96   $5,025
3,000    AMR Corp. 8.1%, 11/1/98                            3,068
30,000   Merrill Lynch 7.75%, 3/1/99                       30,760
4,000    RJR Nabisco Inc. 8.3%, 4/15/99                     4,080
35,000   Texaco Capital Corp. 9.0%, 12/15/99               37,323
50,000   DuPont E I De Nemours & Company 9.15%, 4/15/00    53,831
46,000   Household Financial 9.625%, 7/15/00               50,119
4,000    American Telephone & Telegraph 6.0%, 8/1/00        3,888
5,000    First Chicago Corp. 11.25%, 2/20/01                5,806
5,000    Bankamerica Corp. 8.375%, 3/15/02                  5,290
100000   Kentucky Power 6.65%, 5/1/03                      97,667
10,000   General Motors Corp. 8.875%, 5/15/03              10,827
10,000   Consolidated Natural Gas Company 5.75%, 8/1/03     9,294
50,000   New York Telephone Company 5.625%, 11/1/03        45,828
50,000    American  Telephone & Telegraph Company
          6.75%,4/1/04                                     49,187
50,000   Nationsbank Corp. 7.75%, 8/15/04                  51,204
10,000   Southwestern Bell 5.75%, 9/1/04                    9,054
50,000   Pacific Bell Telephone Company 6.25%, 3/1/05      46,794
50,000   U.S. West Communications 6.125%, 11/15/05         46,090
30,000   Chemical Banking Corp. 7.5%, 5/15/10              29,409
40,000   GE Capital Corp Step-Up 7.0%, 10/18/10            38,218
50,000   Coca-Cola Enterprises 7.0%, 12/01/10              45,934
50,000   Citicorp 7.0%, 12/15/10                           45,917
50,000   J.P. Morgan 6.610%, 12/15/10                      45,712
50,000   GE Capital Corp. Step-Up 7.0%, 3/18/11            48,176
10,000   Caterpillar Inc. Del. 9.375, 8/15/11              11,697
50,000   Aetna Life & Cas Company 6.750%, 9/15/13          45,216
10,000   International Business Machines 8.375%, 11/1/19   10,788

         Total Corporate Bonds (Cost:  $901,362)         $886,202

ANALYSTS INVESTMENT TRUST
ANALYSTS FIXED INCOME FUND
SCHEDULE OF INVESTMENTS IN SECURITIES
July 31, 1996


U.S. Government Obligations:  8.0%

     Face
                                                          Market
                                                           Value
50,000   Tennessee Valley Authority 6.875%, 1/15/02        $49,572
50,000   FNMA 6.320%, 7/28/03                               47,897
20,000   FNMA 6.420%, 2/25/04                               19,130
20,000   Federal Home Loan Bank 8.080%, 8/27/10             19,879
50,000   Federal Home Loan Bank 7.5%, 11/15/10              48,408
          Total  U.S. Government Obligations 
         (Cost:  $190,344)                                $184,886

Mortgage Backed Obligations:  7.0%
4,721     Paine  Webber  CMO Trust Series  1988-I,
          8.6%,4/1/18                                       $4,869
5,914     Collaterized Mortgage Securities 1991-3I,
          8.55%,8/20/20                                      6,031
12,000   FHLMC REMIC 1991 Trust 1177 Class I,
         6.95%,1/15/21                                      11,618
15,000   FNMA REMIC Series 93-1601, 6.5%, 7/25/22           12,966
12,000   FNMA REMIC 1992 Trust G-53 Class J, 7.0%,
         9/25/22                                            11,290
18,000   FHLMC 1993 Trust 1462 Class D, 7.5%, 11/15/22      17,008
12,000   FNMA 1993 Trust 122 Class L, 6.5%, 1/25/23         11,303
20,000   FNMA REMIC 1993 Trust G 10 Class J, 5.0%, 3/25/23  14,313
20,000   FHLMC REMIC 1993 Trust 1497 Class Q, 7.0%,4/15/23  18,044
20,000   FHLMC REMIC 1993 Trust 1602 Class BB 6.1%,4/15/23  18,048
12,000   FHLMC REMIC 1993 Trust 1503 Class H, 7.0%,5/15/23  10,825
12,000   FNMA REMIC 1993 Trust 50 Class L, 7.0%, 5/25/23    11,284
4,000    FHLMC REMIC 1993 Trust G13 Class D, 6.75%, 6/25/23  3,708
12,000   Ray  Ellison  Mac Series 92-H Class  I,
         7.1%,12/31/23                                      11,318
         Total Mortgage Backed (Cost:  $181,064)          $162,625

Repurchase Agreements:  18.9%
438,000   4.7%  Star Bank Repurchase Agreement,  issued
July31, 1996, due August 7, 1996, collateralized by $1,130,000
GNMA  Pool # 8359, 6.5%; due January 20,2024     $438,000

Total  Investment at Market Value 
(Cost:  $2,337,887)  98.4%                             $2,281,430
All Other Assets less Liabilities   1.6%
                                                           37,793
Net Assets   100%                                      $2,319,223
ANALYSTS INVESTMENT TRUST
STATEMENT OF ASSETS AND LIABILITIES
July 31, 1996


                                             
                                             Fixed Stock  Fund
                                             Income
Fund

ASSETS

Investment securities, at value
 Unaffiliated Issuers                   $ 3,011,964     $1,843,430
 Repurchase Agreements                      604,000        438,000
                                          3,615,964      2,281,430
Receivable for investment securities sold                      245
Dividends and interest receivable             8,132         23,349
Cash                                         24,952         17,280

Total Assets                              3,649,048      2,322,304

LIABILITIES

Management fee payable                        6,556          3,081

Total Liabilities                             6,556          3,081

NET ASSETS                              $ 3,642,492     $2,319,223
 Net assets consist of:
Capital shares                          $ 3,306,449     $2,394,958
 Accumulated undistributed
 net investment income                        8,141         12,857
Accumulated net realized gains (losses)
      from securities transactions           11,997        (32,624)
Net  unrealized appreciation (depreciation) on investments
                                           315 ,905        (55,968)

NET ASSETS                              $ 3,642,492      $2,319,223

Net asset value, offering price, and redemption price per
share                                       $ 18.28         $13.62
Fund shares outstanding                     199,273        170,327


ANALYSTS INVESTMENT TRUST
STATEMENT OF OPERATIONS
Year ended July 31, 1996


                                             
                                             Fixed Stock  Fund
                                             Income
Fund

INVESTMENT INCOME:

Dividends                                 $ 104,921       $40,799
Interest                                     17,633        92,333

Total Investment Income                     122,554       133,132

EXPENSES:

Management Fee                               63,141        27,934

NET INVESTMENT INCOME                        59,413       105,198

REALIZED AND UNREALIZED GAINS ON INVESTMENTS:

Net realized gains (losses) from security transactions
                                             25,122
 Net change in net unrealized appreciation
(depreciation) on investments               108,455       (1,075)
                               
NET REALIZED AND UNREALIZED GAINS (LOSSES)
      ON INVESTMENTS                        133,577       (1,075)
                               
NET INCREASE IN NET ASSETS FROM OPERATIONS $192,990      $104,123


ANALYSTS INVESTMENT TRUST
STATEMENT OF CHANGES IN NET ASSETS
Years ended July 31, 1996 and 1995


                                                           Fixed
                                       Stock Fund        Income Fund
                                    1996       1995      1996       1995
FROM OPERATIONS:

Net investment income          $59,413      $30,970    $105,198   $73,306
Net realized gains (losses) from
 security transactions          25,122       60,118                (9,397)
Net   realized   gains  from  covered  call  option
transactions                                  6,016
Net change in net unrealized appreciation
depreciation) on investments   108,455      216,927     (1,075)    36,231

Net  increase (decrease) in net assets from
operations                     192,990      314,031     104,123   100,140

DISTRIBUTIONS TO SHAREHOLDERS:

From  net investment income     53,510       34,771     100,346    72,527
From capital gains              75,004                   16,114
Decrease in net assets from distributions
to shareholders                128,514       34,771     116,460    72,527

FROM FUND SHARE TRANSACTIONS:

Proceeds from shares sold    1,347,445     931,945    1,041,702   738,491
Net asset value of shares issued in
 reinvestment of distributions
 to shareholders               128,415      34,750       86,046    63,505 
Payment  for shares redeemed  (447,334)   (764,831)    (273,154) (431,283)
Net increase from fund share transactions
                             1,028,526     201,864      854,594   370,713

NET INCREASE IN NET ASSETS:  1,093,002     481,124      842,257   398,326

NET ASSETS:
Beginning of period          2,549,490   2,068,366    1,476,966  1,078,640
End  of  period             $3,642,492  $2,549,490   $2,319,223 $1,476,966

Accumulated  undistributed  net investment  income
                               $8,141       $2,239      $12,857    $8,004



ANALYSTS INVESTMENT TRUST
FINANCIAL HIGHLIGHTS
For  a Share Outstanding Throughout the Years ended July 31,  1996
and 1995 and  the Period from Inception (August 25, 1993) through
July  31, 1994


                                                              Fixed  
                                 Stock   Fund               Income Fund
                            1996     1995     1994      1996    1995    1994
Net asset value beginning of period
                           $17.87  $15.79   $14.46    $13.57  $13.38   $14.74
Income from investment operations:
 Net investment income        .34     .24      .19        .78     .80     .77
   Net  realized  and  unrealized  gains  on  securities
                              .81    2.11     1.24        .01     .18   (1.63)
Total from investment operations   
                             1.15    2.35     1.43        .79     .98    (.86)

Less distributions:
   Dividends  from  net  investment  income 
                             (.31)  (.27)     (.10)      (.74)  (.79)   (.50)
 Dividends from capital gains  
                             (.43)

Total   distributions        (.74)  (.27)     (.10)      (.74)  (.79)   (.50)
Net asset value, end of period 
                          $ 18.28   $17.87   $15.79     $13.62  $13.57 $13.38
Total  return                6.84%  15.01%   10.70%*     5.84%   7.61% (6.20%)*

Ratios/Supplemental Data:
Net assets, end of period (thousands)
                          $3,642   $2,549    $2,068     $2,319 $1,477  $1,079
Ratio of  expenses  to  average  net  assets
                           2.00%    2.00%     2.00%      1.50%   1.50%  1.50%
Ratio of net investment income to average net assets
                           1.89%    1.45%    1.18%        5.65%   6.03%  5.57%
Portfolio turnover rate    6.19%   32.02%    4.52%       22.34%  18.01% 22.67%
Average commission rate paid
                         $0.086      -          -        $0.082     -      -




*Annualized
                    ANALYSTS INVESTMENT TRUST
                 NOTES TO FINANCIAL STATEMENTS
                               
                               
                               
(1)  SIGNIFICANT ACCOUNTING POLICIES

Analysts Investment Trust (AIT) is registered under the
Investment Advisor  Act of 1940, as amended, as a no-load,
diversified,  open end management investment company.  AIT was
established as an Ohio Business  Trust under a Declaration of
Trust dated May  28,  1993. The  Declaration  of Trust, as
amended, permits  the  Trustees  to issue  an  unlimited
number of shares of the Analysts  Stock  Fund (ASF)  and the
Analysts Fixed Income Fund (AFI) (The Funds).   The following
is a summary of the significant accounting policies  of AIT:

Securities  Valuation:  Equity securities, options and
commodities listed  on exchanges or on the NASDAQ are valued
at the last  sale price  as  of the close of business on the
day the securities  are being  valued.  Lacking a last sale
price, a security is generally valued  at  its  last bid
price, except when, in  Equity  Analysts Inc.'s  (The
Advisor)  opinion,  the last  bid  price  does  not accurately
reflect the current value of the security.   All  other
securities  for  which  over-thecounter  market  quotations
are readily  available  are valued at their bid  price.   When
market quotations  are not readily available, when the Advisor
determines the  last bid price does not accurately reflect the
current value, or  when  restricted securities are being
valued, such  securities are valued as determined in good
faith by the Advisor, subject  to review  of the Trust's Board
of Trustees.  Fixed income securities (including mortgage
related and asset backed and receivable backed securities)
may be valued on the basis of prices furnished  by  a pricing
service when the Advisor believes such prices  accurately
reflect  the  fair  market value of such securities.   A
pricing service   utilizes  electronic  data processing
techniques   to determine  prices for normal institutional-
size trading  units  of debt securities without regard to sale
or bid prices.  When prices are  not  readily available  from
a  pricing  service,  or  when restricted or illiquid
securities are being valued, securities are valued at fair value
as determined in good faith by the Advisor, subject  to
review by the Trust's Board of Trustees. Short  term
investments  in  fixed income
securities with maturities  of  less than  60  days when
acquired, or which subsequently are within  60 days of
maturity, are valued by using the amortized cost method of
valuation.   Repurchase agreements  are  valued  at  cost
which approximates  market. It is the policy of the  Funds
that  their custodian take possession of the underlying
collateral securities. Collateral is  marked to market daily
to ensure that  the  market value of the underlying assets
equals or exceeds the value of  the seller's  repurchase
obligation.  In the event of a bankruptcy or another  default
of the seller of a repurchase agreement,  a Fund could
experience  both  delays  in  liquidating  the underlying
securities and losses.  The loss would equal the
amount  by  which the  carrying  value of the repurchase
agreement(s)  exceeded  the proceeds  received  in
liquidation of the  underlying  collateral securities.  To
minimize the possibility of loss, the Funds  enter into
repurchase agreements only with institutions  deemed  to  be
creditworthy by  the  Advisor,  including  banks  that  serve
as custodian for  the Funds, banks having assets  in  excess
of  $1 billion of primary government securities dealers.
                   ANALYSTS INVESTMENT TRUST
                 NOTES TO FINANCIAL STATEMENTS
                               
                               
                               
(1)  SIGNIFICANT ACCOUNTING POLICIES (continued)

Options  Accounting Principles:     When a put or call  option
is written, an amount equal to the premium received is
recorded as an asset and an equivalent liability.  The amount
of the liability is subsequently marked-to-market to reflect
the current market  value of  the option written at which time
an unrealized gain or loss is recognized.  The current market
value of a traded option  contract is  the  last sale price
or, in the absence of a last sale  price, the mean between the
last bid and ask price, or in the absence  of either of these
two prices, fair value as determined in good faith by  the
Board of Trustees.  When a written option contract expires or
is terminated (closing purchase transaction), a realized  gain
(or realized loss if the cost of the closing purchase
transaction exceeds the premium received when the option was
sold) is recorded without  regard  to any unrealized gain or
loss on the underlying security, and the liability  related
to such option is extinguished.  When an option is exercised
by the holder, again or loss from the underlying security is
realized and the proceeds from such a sale are increased by
the premium originally received. When  a  put  or call option
is written, the Fund must maintain  a margin account with its
custodian or the broker with a maintenance margin  determined
on a daily basis as the value of the underlying security,
commodity or currency fluctuates.

Share  Valuation:    The net asset value per share  is
calculated daily  by dividing the total value of each Fund's
investments  and other  assets,  less liabilities, by the
total number  of  shares outstanding.

Investment  Income  and Distributions to Shareholders:
Interest income is accrued as earned.  Dividend income is
recorded on the ex-dividend date.  Distributions to
shareholders arising from  net investment income are declared
and it is the intention  that  such distributions be paid
quarterly.  Net realized capital  gains,  if any, are
distributed to shareholders at least once per year.

Security  Transactions:   Security transactions are accounted
for on a trade date basis, which is the date the order to buy
or sell is executed.  Securities sold are valued on a specific
identification basis.

Use  of  estimates:   The preparation of financial  statements
in conformity with generally accepted accounting principles
requires the  Advisor  to  make estimates and assumptions that
affect  the amounts  reported  in these financial statements
and accompanying notes.   The  Advisor  believes that  the
estimates  utilized  in preparing  these financial statements
are reasonable and  prudent. Actual results could differ from
these estimates.
ANALYSTS INVESTMENT TRUST
                NOTES TO FINANCIAL STATEMENTS
                              
                              
                              
(1)  SIGNIFICANT ACCOUNTING POLICIES (continued)

Federal Income Taxes:    It is each Fund's policy to comply
with the special provisions of the Internal Revenue Code
available  to regulated  investment  companies.  As provided
therein,  in  any fiscal  year  in  which a Fund so
qualifies, and  distributes  at least  90%  of  its  taxable
net income, the Fund  (but  not  its shareholders)  will  be
relieved of federal income tax on the income distributed.
Accordingly, no provision for income  taxes is  made.  In
order to avoid imposition of the excise tax created by  the
Tax Reform Act of 1986 as amended by the Revenue Act  of
1987, it is each Fund's intention to declare as dividends in
each calendar  year at least 98% of its net investment income
(earned during  the calendar year) and 98% of its realized
capital  gains (earned during the twelve months ended October
31 of the calendar year) plus undistributed amounts from
prior years.

(2)  INVESTMENT TRANSACTIONS

Investment  transactions are as follows for the year  ended
July 31, 1996:

                                Analysts Stock Fund           Analysts
                                                          Fixed Income Fund
Purchase of investment securities      $742,906               $986,069
Proceeds from sales and maturities
 of investment securities               168,181                332,831

The table above includes U.S. Government Securities purchased
and sold  by  Analysts Fixed Income Fund amounting  to
$139,035 and $197,000, respectively.  There were no purchases
or sales of U.S. Government Securities by the Analysts Stock
Fund during the year.

(3)TRANSACTIONS WITH AFFILIATES AND RELATED PARTIES

The President and Treasurer, and the Vice President and
Secretary of  the  Trust  are shareholders and employees  of
the  Advisor, registered investment advisor to the Trust.  In
addition, each of these   individuals  are  shareholders  of
the   Funds.    AIT's investments  are  managed by the
Advisor under  the  terms  of  a Management  Agreement.
Under  the Management  Agreement,  the
Advisor  pays all of the expenses of the Funds except
brokerage, taxes, interest and extraordinary expenses.  As
compensation  for investment advisory services and agreement
to pay the above  Fund expenses,  each Fund pays the Advisor
a fee computed and  accrued daily and paid monthly.  The fee
for ASF is computed at an annual average rate of 2% of
average daily net assets of ASF up  to  and including  $20
million, 1.75% of such assets from $20 million  up
to  and  including  $40  million, 1.5% of such  assets  from
$40 million up to and including $100 million, and .75% of
such assets above  $100  million.  The fee for AFI is
computed at an  annual rate  of  1.5%  of  average daily net
assets of  AFI
up  to  and including  $20 million, 1.25% of such assets
from $20 million  up to  and including $40 million, 1% of
such assets from $40 million up  to  and including $100
million and .75% of such assets  above $100 million.
                   ANALYSTS INVESTMENT TRUST
               NOTES TO FINANCIAL STATEMENTS
                             
                             
                             
(4)            FUND SHARE TRANSACTIONS

Proceeds  and  payments on shares of the Funds as  shown
in the Statement  of  Changes  in  Net Assets  are  the
result of  the following share transactions:

                           Analysts Stock Fund                Analysts Fixed
                                                               Income Fund
Shares sold                         73,841                           75,103
Shares issued in reinvestment of
 distributions                       7,097                            6,276
Totals                              80,938                           81,379
Less shares redeemed                24,350                           19,884
Net increase in shares outstanding  56,588                           61,495
Shares at beginning of year        142,685                          108,832
Shares at end of year              199,273                          170,327

(5)    FINANCIAL INSTRUMENT DISCLOSURE

There are no reportable Financial instruments which have any
offbalance sheet risk in either of the Funds as of July 31,
1996.

(6)              SECURITY TRANSACTIONS

For Federal income tax purposes, the cost of investments
owned at July 31, 1996 was the same as identified cost.  At
July 31, 1996, the  composition of unrealized appreciation
(the excess of  value over  tax  cost) and depreciation (the
excess of  tax cost  over value) was as follows:

                          Appreciation     Depreciation       Net
Stock Fund                  $488,442         $(172,538)     $315,904
Fixed Income Fund             22,260           (78,227)      (55,967)









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