<PAGE> PAGE 1
000 A000000 05/31/95
000 C000000 868662
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 BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
001 B000000 811-6185
001 C000000 5136292000
002 A000000 312 WALNUT STREET 21ST FLOOR
002 B000000 CINCINNATI
002 C000000 OH
002 D010000 45202
002 D020000 4094
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 2
007 C010100 1
007 C020100 GROWTH & INCOME FUND
007 C030100 N
007 C010200 2
007 C020200 SHORT/INTERMEDIATE TERM FIXED-INCOME FUND
007 C030200 N
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A00AA01 BRUNDAGE, STORY AND ROSE
008 B00AA01 A
008 C00AA01 801-45
008 D01AA01 NEW YORK
008 D02AA01 NY
008 D03AA01 10004
010 A00AA01 MGF SERVICE CORP.
010 B00AA01 84-1093
010 C01AA01 CINCINNATI
010 C02AA01 OH
010 C03AA01 45202
010 C04AA01 4094
011 A00AA01 MIDWEST GROUP FINANCIAL SERVICES, INC.
011 B00AA01 8-24674
<PAGE> PAGE 2
011 C01AA01 CINCINNATI
011 C02AA01 OH
011 C03AA01 45202
011 C04AA01 4094
012 A00AA01 MGF SERVICE CORP.
012 B00AA01 84-1093
012 C01AA01 CINCINNATI
012 C02AA01 OH
012 C03AA01 45202
012 C04AA01 4094
013 A00AA01 ARTHUR ANDERSEN LLP
013 B01AA01 CINCINNATI
013 B02AA01 OH
013 B03AA01 45202
014 A00AA01 MIDWEST GROUP FINANCIAL SERVICES, INC.
014 B00AA01 8-24674
015 A00AA01 THE FIFTH THIRD BANK
015 B00AA01 C
015 C01AA01 CINCINNATI
015 C02AA01 OH
015 C03AA01 45202
015 E01AA01 X
015 A00AA13 STATE STREET BANK AND TRUST COMPANY, N.A.
015 B00AA13 S
015 C01AA13 NEW YORK
015 C02AA13 NY
015 C03AA13 10006
015 E01AA13 X
018 00AA00 Y
019 A00AA00 N
019 B00AA00 0
020 A000001 JEFFERIES & COMPANY, INC.
020 B000001 95-2622900
020 C000001 1
020 A000002 BEAR STEARNS & CO. INC.
020 B000002 13-3299429
020 C000002 1
020 A000003 WEEDEN & CO. L.P.
020 B000003 13-3364318
020 C000003 1
020 A000004 JONES & ASSOCIATES, INC
020 B000004 95-3583143
020 C000004 1
020 A000005 STANDARD & POOR'S SECURITIES, INC.
020 B000005 13-2671951
020 C000005 1
020 A000006 WILSHIRE ASSOCIATES INCORPORATED
020 B000006 95-2755361
020 C000006 1
020 A000007 PAINEWEBBER INCORPORATED
020 B000007 13-2638166
<PAGE> PAGE 3
020 C000007 1
020 A000008 NATWEST SECURITIES CORPORATION
020 B000008 13-3312778
020 C000008 0
020 A000009 SMITH BARNEY INC.
020 B000009 13-1912900
020 C000009 0
020 A000010 LEHMAN BROTHERS INC.
020 B000010 13-2518466
020 C000010 0
021 000000 7
022 A000001 CLARKE (G.X.) & CO.
022 B000001 13-2969143
022 C000001 2725
022 D000001 2830
022 A000002 GOLDMAN, SACHS & CO.
022 B000002 13-5108880
022 C000002 17
022 D000002 1737
022 A000003 CHASE SECURITIES, INC.
022 B000003 13-3112953
022 C000003 1549
022 D000003 0
022 A000004 DAIN BOSWORTH INCORPORATED
022 B000004 41-0212020
022 C000004 964
022 D000004 0
022 A000005 SANDLER O'NEILL & PARTNERS, L.P.
022 B000005 13-3481277
022 C000005 0
022 D000005 338
022 A000006 GRUNTAL & CO., INCORPORATED
022 B000006 13-3179859
022 C000006 0
022 D000006 325
022 A000007 PAINEWEBBER INCORPORATED
022 B000007 13-2638166
022 C000007 149
022 D000007 145
022 A000008 LEHMAN BROTHERS INC.
022 B000008 13-2518466
022 C000008 0
022 D000008 183
022 A000009 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
022 B000009 13-2741729
022 C000009 62
022 D000009 77
022 A000010 CS FIRST BOSTON CORPORATION
022 B000010 13-5659485
022 C000010 53
022 D000010 67
<PAGE> PAGE 4
023 C000000 5739
023 D000000 5913
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
029 00AA00 N
030 A00AA00 0
030 B00AA00 0.00
030 C00AA00 0.00
031 A00AA00 0
031 B00AA00 0
032 00AA00 0
033 00AA00 0
034 00AA00 N
035 00AA00 0
036 B00AA00 0
037 00AA00 N
038 00AA00 0
039 00AA00 N
040 00AA00 Y
041 00AA00 Y
058 A00AA00 N
059 00AA00 Y
060 A00AA00 Y
060 B00AA00 Y
061 00AA00 1000
077 A000000 N
078 000000 N
080 A00AA00 GULF INSURANCE COMPANY
080 C00AA00 1000
081 A00AA00 N
081 B00AA00 0
082 A00AA00 N
082 B00AA00 0
083 A00AA00 N
083 B00AA00 0
084 A00AA00 N
084 B00AA00 0
085 A00AA00 Y
085 B00AA00 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
<PAGE> PAGE 5
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
024 000100 N
025 D000101 0
025 D000102 0
025 D000103 0
025 D000104 0
025 D000105 0
025 D000106 0
025 D000107 0
025 D000108 0
028 A010100 143
028 A020100 856
028 A030100 0
028 A040100 109
028 B010100 372
028 B020100 0
028 B030100 0
028 B040100 482
028 C010100 108
028 C020100 0
028 C030100 0
028 C040100 72
028 D010100 417
028 D020100 18
028 D030100 0
028 D040100 133
028 E010100 675
028 E020100 0
028 E030100 0
028 E040100 275
028 F010100 72
028 F020100 0
028 F030100 0
028 F040100 366
028 G010100 1787
028 G020100 874
028 G030100 0
028 G040100 1437
028 H000100 0
042 A000100 0
042 B000100 100
042 C000100 0
042 D000100 0
042 E000100 0
<PAGE> PAGE 6
042 F000100 0
042 G000100 0
042 H000100 0
043 000100 1
044 000100 0
045 000100 Y
046 000100 N
047 000100 Y
048 000100 0.650
048 A010100 0
048 A020100 0.000
048 B010100 0
048 B020100 0.000
048 C010100 0
048 C020100 0.000
048 D010100 0
048 D020100 0.000
048 E010100 0
048 E020100 0.000
048 F010100 0
048 F020100 0.000
048 G010100 0
048 G020100 0.000
048 H010100 0
048 H020100 0.000
048 I010100 0
048 I020100 0.000
048 J010100 0
048 J020100 0.000
048 K010100 0
048 K020100 0.000
049 000100 N
050 000100 N
051 000100 N
052 000100 N
053 A000100 N
054 A000100 Y
054 B000100 N
054 C000100 N
054 D000100 N
054 E000100 N
054 F000100 N
054 G000100 N
054 H000100 Y
054 I000100 N
054 J000100 Y
054 K000100 N
054 L000100 N
054 M000100 Y
054 N000100 N
054 O000100 Y
<PAGE> PAGE 7
055 A000100 Y
055 B000100 N
056 000100 Y
057 000100 N
062 A000100 N
062 B000100 0.0
062 C000100 0.0
062 D000100 0.0
062 E000100 0.0
062 F000100 0.0
062 G000100 0.0
062 H000100 0.0
062 I000100 0.0
062 J000100 0.0
062 K000100 0.0
062 L000100 0.0
062 M000100 0.0
062 N000100 0.0
062 O000100 0.0
062 P000100 0.0
062 Q000100 0.0
062 R000100 0.0
066 A000100 Y
066 B000100 N
066 C000100 N
066 D000100 N
066 E000100 Y
066 F000100 N
066 G000100 N
067 000100 N
068 A000100 N
068 B000100 N
069 000100 N
070 A010100 Y
070 A020100 Y
070 B010100 N
070 B020100 N
070 C010100 N
070 C020100 N
070 D010100 N
070 D020100 N
070 E010100 N
070 E020100 N
070 F010100 N
070 F020100 N
070 G010100 N
070 G020100 N
070 H010100 N
070 H020100 N
070 I010100 N
070 I020100 N
<PAGE> PAGE 8
070 J010100 Y
070 J020100 N
070 K010100 Y
070 K020100 N
070 L010100 Y
070 L020100 Y
070 M010100 N
070 M020100 N
070 N010100 Y
070 N020100 N
070 O010100 Y
070 O020100 Y
070 P010100 N
070 P020100 N
070 Q010100 N
070 Q020100 N
070 R010100 N
070 R020100 N
071 A000100 3308
071 B000100 2989
071 C000100 19742
071 D000100 15
072 A000100 6
072 B000100 5
072 C000100 207
072 D000100 0
072 E000100 0
072 F000100 64
072 G000100 20
072 H000100 0
072 I000100 8
072 J000100 2
072 K000100 0
072 L000100 3
072 M000100 7
072 N000100 4
072 O000100 0
072 P000100 0
072 Q000100 20
072 R000100 7
072 S000100 2
072 T000100 1
072 U000100 2
072 V000100 0
072 W000100 8
072 X000100 148
072 Y000100 0
072 Z000100 64
072AA000100 600
072BB000100 200
072CC010100 1645
<PAGE> PAGE 9
072CC020100 0
072DD010100 49
072DD020100 0
072EE000100 836
073 A010100 0.0316
073 A020100 0.0000
073 B000100 0.5513
073 C000100 0.0000
074 A000100 1
074 B000100 104
074 C000100 0
074 D000100 0
074 E000100 0
074 F000100 21151
074 G000100 0
074 H000100 0
074 I000100 0
074 J000100 50
074 K000100 0
074 L000100 51
074 M000100 8
074 N000100 21365
074 O000100 0
074 P000100 42
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 54
074 S000100 0
074 T000100 21269
074 U010100 1615
074 U020100 0
074 V010100 13.17
074 V020100 0.00
074 W000100 0.0000
074 X000100 495
074 Y000100 0
075 A000100 0
075 B000100 19854
076 000100 0.00
024 000200 Y
025 A000201 PAINEWEBBER INCORPORATED
025 B000201 13-2638166
025 C000201 D
025 D000201 1531
025 A000202 SMITH BARNEY INC.
025 B000202 13-1912900
025 C000202 D
025 D000202 962
025 D000203 0
<PAGE> PAGE 10
025 D000204 0
025 D000205 0
025 D000206 0
025 D000207 0
025 D000208 0
028 A010200 185
028 A020200 173
028 A030200 0
028 A040200 2173
028 B010200 347
028 B020200 148
028 B030200 0
028 B040200 969
028 C010200 69
028 C020200 151
028 C030200 0
028 C040200 228
028 D010200 614
028 D020200 169
028 D030200 0
028 D040200 512
028 E010200 1077
028 E020200 143
028 E030200 0
028 E040200 624
028 F010200 680
028 F020200 160
028 F030200 0
028 F040200 637
028 G010200 2972
028 G020200 944
028 G030200 0
028 G040200 5143
028 H000200 0
042 A000200 0
042 B000200 100
042 C000200 0
042 D000200 0
042 E000200 0
042 F000200 0
042 G000200 0
042 H000200 0
043 000200 2
044 000200 0
045 000200 Y
046 000200 N
047 000200 Y
048 000200 0.500
048 A010200 0
048 A020200 0.000
048 B010200 0
<PAGE> PAGE 11
048 B020200 0.000
048 C010200 0
048 C020200 0.000
048 D010200 0
048 D020200 0.000
048 E010200 0
048 E020200 0.000
048 F010200 0
048 F020200 0.000
048 G010200 0
048 G020200 0.000
048 H010200 0
048 H020200 0.000
048 I010200 0
048 I020200 0.000
048 J010200 0
048 J020200 0.000
048 K010200 0
048 K020200 0.000
049 000200 N
050 000200 N
051 000200 N
052 000200 N
053 A000200 Y
053 B000200 Y
053 C000200 N
054 A000200 Y
054 B000200 N
054 C000200 N
054 D000200 N
054 E000200 N
054 F000200 N
054 G000200 N
054 H000200 Y
054 I000200 N
054 J000200 Y
054 K000200 N
054 L000200 N
054 M000200 Y
054 N000200 N
054 O000200 Y
055 A000200 N
055 B000200 N
056 000200 Y
057 000200 N
062 A000200 Y
062 B000200 0.0
062 C000200 0.0
062 D000200 1.0
062 E000200 0.0
062 F000200 0.0
<PAGE> PAGE 12
062 G000200 0.0
062 H000200 0.0
062 I000200 0.0
062 J000200 0.0
062 K000200 0.0
062 L000200 0.3
062 M000200 21.7
062 N000200 40.8
062 O000200 0.0
062 P000200 20.4
062 Q000200 15.1
062 R000200 0.0
063 A000200 0
063 B000200 3.8
064 A000200 Y
064 B000200 N
066 A000200 N
067 000200 N
068 A000200 N
068 B000200 N
069 000200 N
070 A010200 Y
070 A020200 Y
070 B010200 N
070 B020200 N
070 C010200 Y
070 C020200 N
070 D010200 N
070 D020200 N
070 E010200 Y
070 E020200 N
070 F010200 N
070 F020200 N
070 G010200 N
070 G020200 N
070 H010200 N
070 H020200 N
070 I010200 N
070 I020200 N
070 J010200 Y
070 J020200 N
070 K010200 Y
070 K020200 N
070 L010200 Y
070 L020200 Y
070 M010200 N
070 M020200 N
070 N010200 Y
070 N020200 N
070 O010200 Y
070 O020200 Y
<PAGE> PAGE 13
070 P010200 N
070 P020200 N
070 Q010200 N
070 Q020200 N
070 R010200 N
070 R020200 N
071 A000200 5287
071 B000200 5775
071 C000200 33358
071 D000200 16
072 A000200 6
072 B000200 1196
072 C000200 0
072 D000200 0
072 E000200 0
072 F000200 86
072 G000200 34
072 H000200 0
072 I000200 10
072 J000200 2
072 K000200 0
072 L000200 3
072 M000200 7
072 N000200 4
072 O000200 0
072 P000200 0
072 Q000200 22
072 R000200 7
072 S000200 2
072 T000200 2
072 U000200 2
072 V000200 0
072 W000200 9
072 X000200 190
072 Y000200 95
072 Z000200 1101
072AA000200 52
072BB000200 134
072CC010200 2085
072CC020200 0
072DD010200 1101
072DD020200 0
072EE000200 0
073 A010200 0.3258
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 1
074 B000200 377
074 C000200 100
074 D000200 35446
<PAGE> PAGE 14
074 E000200 0
074 F000200 0
074 G000200 0
074 H000200 0
074 I000200 0
074 J000200 0
074 K000200 0
074 L000200 465
074 M000200 12
074 N000200 36401
074 O000200 0
074 P000200 11
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 224
074 S000200 0
074 T000200 36166
074 U010200 3433
074 U020200 0
074 V010200 10.53
074 V020200 0.00
074 W000200 0.0000
074 X000200 467
074 Y000200 0
075 A000200 0
075 B000200 34295
076 000200 0.00
SIGNATURE JOHN F. SPLAIN
TITLE SECRETARY
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000868662
<NAME> BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
<SERIES>
<NUMBER> 1
<NAME> GROWTH AND INCOME FUND
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> NOV-30-1995
<PERIOD-START> NOV-30-1994
<PERIOD-END> MAY-31-1995
<INVESTMENTS-AT-COST> 18,380,866
<INVESTMENTS-AT-VALUE> 21,254,925
<RECEIVABLES> 100,600
<ASSETS-OTHER> 9,190
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 21,364,715
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 96,061
<TOTAL-LIABILITIES> 96,061
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 17,968,507
<SHARES-COMMON-STOCK> 1,614,566
<SHARES-COMMON-PRIOR> 1,513,671
<ACCUMULATED-NII-CURRENT> 25,534
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 400,054
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 2,874,559
<NET-ASSETS> 21,268,654
<DIVIDEND-INCOME> 207,256
<INTEREST-INCOME> 5,281
<OTHER-INCOME> 0
<EXPENSES-NET> 148,405
<NET-INVESTMENT-INCOME> 64,132
<REALIZED-GAINS-CURRENT> 400,054
<APPREC-INCREASE-CURRENT> 1,644,619
<NET-CHANGE-FROM-OPS> 2,108,805
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 48,990
<DISTRIBUTIONS-OF-GAINS> 835,887
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 142,997
<NUMBER-OF-SHARES-REDEEMED> 115,214
<SHARES-REINVESTED> 73,112
<NET-CHANGE-IN-ASSETS> 2,447,755
<ACCUMULATED-NII-PRIOR> 10,392
<ACCUMULATED-GAINS-PRIOR> 835,887
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 64,306
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 148,405
<AVERAGE-NET-ASSETS> 19,854,210
<PER-SHARE-NAV-BEGIN> 12.43
<PER-SHARE-NII> .04
<PER-SHARE-GAIN-APPREC> 1.28
<PER-SHARE-DIVIDEND> .03
<PER-SHARE-DISTRIBUTIONS> .55
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 13.17
<EXPENSE-RATIO> 1.50
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000868662
<NAME> BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
<SERIES>
<NUMBER> 2
<NAME> SHORT/INTERMEDIATE TERM FIXED-INCOME FUND
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> NOV-30-1995
<PERIOD-START> NOV-30-1994
<PERIOD-END> MAY-31-1995
<INVESTMENTS-AT-COST> 35,715,105
<INVESTMENTS-AT-VALUE> 35,922,705
<RECEIVABLES> 464,813
<ASSETS-OTHER> 13,819
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 36,401,337
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 235,430
<TOTAL-LIABILITIES> 235,430
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 36,631,273
<SHARES-COMMON-STOCK> 3,433,176
<SHARES-COMMON-PRIOR> 3,560,893
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (704,539)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 239,173
<NET-ASSETS> 36,165,907
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 1,195,768
<OTHER-INCOME> 0
<EXPENSES-NET> 94,326
<NET-INVESTMENT-INCOME> 1,101,442
<REALIZED-GAINS-CURRENT> (82,174)
<APPREC-INCREASE-CURRENT> 2,084,827
<NET-CHANGE-FROM-OPS> 3,104,095
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 1,101,442
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 290,417
<NUMBER-OF-SHARES-REDEEMED> 510,831
<SHARES-REINVESTED> 92,697
<NET-CHANGE-IN-ASSETS> 776,245
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (622,365)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 85,502
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 189,138
<AVERAGE-NET-ASSETS> 34,294,847
<PER-SHARE-NAV-BEGIN> 9.94
<PER-SHARE-NII> .33
<PER-SHARE-GAIN-APPREC> .59
<PER-SHARE-DIVIDEND> .33
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 10.53
<EXPENSE-RATIO> .55
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
