<PAGE> PAGE 1
000 B000000 09/30/97
000 C000000 0000072760
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 NORTHEAST INVESTORS TRUST
001 B000000 811-576
001 C000000 6175233588
002 A000000 50 CONGRESS STREET
002 B000000 BOSTON
002 C000000 MA
002 D010000 02109
002 D020000 4096
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
019 B000000 0
020 A000001 SMITH BARNEY
020 B000001 131912900
020 C000001 38
020 A000002 ALEX BROWN
020 B000002 520256630
020 C000002 30
020 A000003 MERRILL LYNCH
020 B000003 135674085
020 C000003 17
020 A000004 ASIEL & CO
020 B000004 134933080
020 C000004 14
020 A000005 PAINE WEBBER
020 B000005 132638166
020 C000005 6
020 A000006 TUCKER ANTHONY
020 B000006 042708574
<PAGE> PAGE 2
020 C000006 4
020 A000007 SALOMON BROTHERS
020 B000007 133082694
020 C000007 3
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 112
022 A000001 INVESTORS BANK & TRUST
022 B000001 222347336
022 C000001 12408796
022 D000001 0
022 A000002 TUCKER ANTHONY
022 B000002 042708574
022 C000002 268198
022 D000002 112700
022 A000003 BEAR STEARNS
022 B000003 133604093
022 C000003 182074
022 D000003 6569
022 A000004 SMITH BARNEY
022 B000004 131912900
022 C000004 170934
022 D000004 0
022 A000005 UNION BANK OF SWITZERLAND
022 B000005 133873456
022 C000005 116824
022 D000005 0
022 A000006 SALOMON BROTHERS
022 B000006 133082694
022 C000006 98497
022 D000006 7195
022 A000007 MERRILL LYNCH
022 B000007 135674085
022 C000007 97931
022 D000007 11125
022 A000008 BANKERS TRUST
022 B000008 133331934
022 C000008 96256
022 D000008 16901
022 A000009 DONALDSON LUFKIN JENRETTE
022 B000009 132741729
022 C000009 83077
022 D000009 0
022 A000010 MORGAN STANLEY
022 B000010 132655998
022 C000010 82401
022 D000010 0
023 C000000 13604988
023 D000000 154490
025 D000001 0
<PAGE> PAGE 3
025 D000002 0
025 D000003 0
025 D000004 0
025 D000005 0
025 D000006 0
025 D000007 0
025 D000008 0
027 000000 Y
028 A010000 141344
028 A020000 0
028 A030000 0
028 A040000 105878
028 B010000 180059
028 B020000 24685
028 B030000 0
028 B040000 70671
028 C010000 97560
028 C020000 0
028 C030000 0
028 C040000 43134
028 D010000 106697
028 D020000 0
028 D030000 0
028 D040000 74881
028 E010000 138675
028 E020000 26564
028 E030000 0
028 E040000 99072
028 F010000 104296
028 F020000 0
028 F030000 0
028 F040000 30190
028 G010000 768631
028 G020000 51249
028 G030000 0
028 G040000 423826
028 H000000 396054
030 A000000 0
030 B000000 0.00
030 C000000 0.00
031 A000000 0
031 B000000 0
032 000000 0
033 000000 0
035 000000 0
036 B000000 0
038 000000 0
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 0
<PAGE> PAGE 4
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 0
044 000000 0
048 000000 0.000
048 A010000 0
048 A020000 0.000
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
061 000000 0
062 A000000 Y
062 B000000 7.2
062 C000000 0.0
062 D000000 4.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 66.4
062 Q000000 3.0
062 R000000 18.0
063 A000000 0
063 B000000 6.7
066 A000000 N
<PAGE> PAGE 5
071 A000000 1047689
071 B000000 528264
071 C000000 1533803
071 D000000 33
072 A000000 12
072 B000000 136040
072 C000000 9922
072 D000000 0
072 E000000 2609
072 F000000 8595
072 G000000 0
072 H000000 693
072 I000000 0
072 J000000 116
072 K000000 193
072 L000000 0
072 M000000 0
072 N000000 238
072 O000000 0
072 P000000 110
072 Q000000 0
072 R000000 68
072 S000000 102
072 T000000 0
072 U000000 0
072 V000000 0
072 W000000 270
072 X000000 10385
072 Y000000 0
072 Z000000 138186
072AA000000 13598
072BB000000 0
072CC010000 122764
072CC020000 0
072DD010000 140253
072DD020000 0
072EE000000 0
073 A010000 1.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 0
074 B000000 82884
074 C000000 148725
074 D000000 1376396
074 E000000 100573
074 F000000 260741
074 G000000 0
074 H000000 0
074 I000000 73310
074 J000000 1807
<PAGE> PAGE 6
074 K000000 0
074 L000000 40074
074 M000000 0
074 N000000 2084510
074 O000000 6114
074 P000000 2594
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 1620
074 S000000 0
074 T000000 2074182
074 U010000 175955
074 U020000 0
074 V010000 11.79
074 V020000 0.00
074 W000000 0.0000
074 X000000 34213
074 Y000000 0
075 A000000 0
075 B000000 1598737
076 000000 0.00
077 A000000 Y
077 B000000 Y
080 A000000 CHUBB CORPORATION
080 C000000 5000
081 A000000 N
081 B000000 0
082 A000000 Y
082 B000000 25
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
SIGNATURE ERNEST E MONRAD
TITLE TRUSTEE
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<S> <C>
<PERIOD-START> OCT-01-1996
<PERIOD-TYPE> 12-MOS
<PERIOD-END> SEP-30-1997
<INVESTMENTS-AT-COST> 1,919,865,274
<INVESTMENTS-AT-VALUE> 2,042,629,741
<RECEIVABLES> 7,690,751
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2,084,511,420
<PAYABLE-FOR-SECURITIES> 6,114,375
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 4,215,278
<TOTAL-LIABILITIES> 10,329,653
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 1,776,728,026
<SHARES-COMMON-STOCK> 175,955,357
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 861,454
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 2,074,181,767
<DIVIDEND-INCOME> 9,922,099
<INTEREST-INCOME> 136,040,421
<OTHER-INCOME> 2,608,528
<EXPENSES-NET> 10,385,017
<NET-INVESTMENT-INCOME> 138,186,031
<REALIZED-GAINS-CURRENT> 13,597,710
<APPREC-INCREASE-CURRENT> 118,703,536
<NET-CHANGE-FROM-OPS> 270,487,277
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 140,252,504
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 118,017,888
<NUMBER-OF-SHARES-REDEEMED> 60,675,135
<SHARES-REINVESTED> 8,383,229
<NET-CHANGE-IN-ASSETS> 743,463,087
<ACCUMULATED-NII-PRIOR> 1,850,095
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 8,594,779
<GROSS-ADVISORY-FEES> 0
<INTEREST-EXPENSE> 110,638
<GROSS-EXPENSE> 10,385,017
<AVERAGE-NET-ASSETS> 1,601,378,930
<PER-SHARE-NAV-BEGIN> 10.90
<PER-SHARE-NII> .98
<PER-SHARE-GAIN-APPREC> .91
<PER-SHARE-DIVIDEND> 1.00
<PER-SHARE-DISTRIBUTIONS> 1.00
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 11.79
<EXPENSE-RATIO> .64
<AVG-DEBT-OUTSTANDING> 4,166,183
<AVG-DEBT-PER-SHARE> 0
</TABLE>
