<PAGE> PAGE 1
000 B000000 10/31/99
000 C000000 0000930363
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 A
001 A000000 ROULSTON FUNDS
001 B000000 811-8774
001 C000000 8003326459
002 A000000 3636 EUCLID AVENUE, SUITE 3000
002 B000000 CLEVELAND
002 C000000 OH
002 D010000 44115
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 5
007 C010100 1
007 C020100 ROULSTON GROWTH FUND
007 C030100 N
007 C010200 2
007 C020200 ROULSTON GROWTH AND INCOME FUND
007 C030200 N
007 C010300 3
007 C020300 ROULSTON GOVERNMENT SECURITIES FUND
007 C030300 N
007 C010400 4
007 C020400 ROULSTON EMERGING GROWTH FUND
007 C030400 N
007 C010500 5
007 C020500 ROULSTON INTERNATIONAL EQUITY FUND
007 C030500 N
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A00AA01 ROULSTON & COMPANY, INC.
008 B00AA01 A
008 C00AA01 801-7715
008 D01AA01 CLEVELAND
008 D02AA01 OH
008 D03AA01 44115
010 A00AA01 FIRST DATA INVESTOR SERVICES, INC.
010 B00AA01 84-1761
010 C01AA01 KING OF PRUSSIA
<PAGE> PAGE 2
010 C02AA01 PA
010 C03AA01 19406
010 C04AA01 0903
011 A00AA01 ROULSTON RESEARCH CORP.
011 B00AA01 8-25984
011 C01AA01 CLEVELAND
011 C02AA01 OH
011 C03AA01 44115
012 A00AA01 FIRST DATA INVESTOR SERVICES, INC.
012 B00AA01 84-1761
012 C01AA01 KING OF PRUSSIA
012 C02AA01 PA
012 C03AA01 19406
012 C04AA01 0903
013 A00AA01 MCCURDY & ASSOCIATES CPA'S, INC.
013 B01AA01 WESTLAKE
013 B02AA01 OH
013 B03AA01 44145
018 00AA00 Y
019 A00AA00 N
019 B00AA00 0
020 A000001 BROADCORT CAPITAL
020 B000001 13-3144415
020 C000001 102
020 A000002 MCDONALD & CO.
020 B000002 34-0642435
020 C000002 27
020 A000003 CANTOR FITZGERALD & CO.
020 B000003 13-3680184
020 C000003 24
020 A000004 DONALDSON, LUFKIN & JENRETTE
020 B000004 13-2741729
020 C000004 23
020 A000005 CLEARY GULL REILAND MCDEVITT
020 B000005 39-1567700
020 C000005 20
020 A000006 BEAR STEARNS & CO.
020 B000006 13-3299429
020 C000006 20
020 A000007 PAINE WEBBER JACKSON & CURTIS
020 B000007 13-2638166
020 C000007 18
020 A000008 INTERNATIONAL STRATEGIC INVESTMENT
020 B000008 13-3599877
020 C000008 18
020 A000009 MERRILL LYNCH PIERCE FENNER & SMITH
020 B000009 13-5674085
020 C000009 18
020 A000010 AUTRANET
020 C000010 13
021 000000 338
<PAGE> PAGE 3
022 A000001 UMB BANK, NA
022 B000001 44-0201230
022 C000001 926737
022 D000001 12501
022 A000002 ABN AMRO SECURITIES
022 C000002 31245
022 D000002 24315
022 A000003 RAYMOND JAMES ASSOCIATES
022 C000003 15663
022 D000003 12059
022 A000004 SMITH BARNEY
022 B000004 13-1912900
022 C000004 11601
022 D000004 9934
022 A000005 TUCKER CLEARY
022 C000005 7798
022 D000005 3076
022 A000006 MERRILL LYNCH PIERCE FENNER & SMITH
022 B000006 13-5674085
022 C000006 3118
022 D000006 6368
022 A000007 MCDONALD & CO. SECURITIES
022 B000007 34-0642435
022 C000007 3021
022 D000007 5902
022 A000008 CANTOR FITZGERALD & CO., INC.
022 B000008 13-3680184
022 C000008 2714
022 D000008 5094
022 A000009 PAINE WEBBER JACKSON & CURITIS
022 B000009 13-2638166
022 C000009 3887
022 D000009 625
022 A000010 EVERN SECURITIES
022 C000010 1052
022 D000010 1226
023 C000000 1011710
023 D000000 83015
024 00AA00 N
025 D00AA01 0
025 D00AA02 0
025 D00AA03 0
025 D00AA04 0
025 D00AA05 0
025 D00AA06 0
025 D00AA07 0
025 D00AA08 0
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
<PAGE> PAGE 4
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
049 00AA00 N
050 00AA00 N
051 00AA00 N
052 00AA00 N
053 A00AA00 Y
053 B00AA00 Y
053 C00AA00 N
054 A00AA00 Y
054 B00AA00 Y
054 C00AA00 Y
054 D00AA00 N
054 E00AA00 N
054 F00AA00 N
054 G00AA00 N
054 H00AA00 Y
054 I00AA00 N
054 J00AA00 Y
054 K00AA00 N
054 L00AA00 N
054 M00AA00 Y
054 N00AA00 N
054 O00AA00 Y
055 A00AA00 N
055 B00AA00 N
056 00AA00 Y
057 00AA00 N
058 A00AA00 N
059 00AA00 Y
060 A00AA00 Y
<PAGE> PAGE 5
060 B00AA00 Y
061 00AA00 250
077 A000000 Y
077 B000000 Y
077 Q010000 Y
078 000000 N
080 A00AA00 CHUBB GROUP OF INSURANCE COMPANIES
080 C00AA00 600
081 A00AA00 N
081 B00AA00 0
082 A00AA00 Y
082 B00AA00 10000
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
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
015 A000101 UMB BANK, N.A.
015 B000101 C
015 C010101 KANSAS CITY
015 C020101 MO
015 C030101 64141
015 E010101 X
028 A010100 2166
028 A020100 0
028 A030100 0
028 A040100 4094
028 B010100 1484
028 B020100 0
028 B030100 0
028 B040100 1935
028 C010100 1124
028 C020100 0
028 C030100 0
028 C040100 3609
028 D010100 1546
028 D020100 0
028 D030100 0
<PAGE> PAGE 6
028 D040100 3854
028 E010100 2296
028 E020100 0
028 E030100 0
028 E040100 5800
028 F010100 1636
028 F020100 0
028 F030100 0
028 F040100 1621
028 G010100 10252
028 G020100 0
028 G030100 0
028 G040100 20913
028 H000100 0
042 A000100 0
042 B000100 0
042 C000100 100
042 D000100 0
042 E000100 0
042 F000100 0
042 G000100 0
042 H000100 0
043 000100 127
044 000100 0
045 000100 Y
046 000100 N
047 000100 Y
048 000100 0.000
048 A010100 100000
048 A020100 0.750
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 100000
048 K020100 0.500
062 A000100 N
<PAGE> PAGE 7
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
063 A000100 0
063 B000100 0.0
066 A000100 Y
066 C000100 Y
067 000100 N
068 A000100 N
068 B000100 N
069 000100 N
070 A010100 Y
070 A020100 Y
070 B010100 Y
070 B020100 Y
070 C010100 Y
070 C020100 N
070 D010100 Y
070 D020100 N
070 E010100 Y
070 E020100 N
070 F010100 Y
070 F020100 N
070 G010100 Y
070 G020100 N
070 H010100 Y
070 H020100 N
070 I010100 N
070 I020100 N
070 J010100 Y
070 J020100 N
070 K010100 Y
070 K020100 N
070 L010100 Y
070 L020100 N
070 M010100 N
070 M020100 N
<PAGE> PAGE 8
070 N010100 N
070 N020100 N
070 O010100 Y
070 O020100 N
070 P010100 Y
070 P020100 N
070 Q010100 N
070 Q020100 N
070 R010100 N
070 R020100 N
071 A000100 59995
071 B000100 73618
071 C000100 49497
071 D000100 121
072 A000100 12
072 B000100 88
072 C000100 481
072 D000100 0
072 E000100 0
072 F000100 380
072 G000100 65
072 H000100 0
072 I000100 55
072 J000100 27
072 K000100 0
072 L000100 13
072 M000100 9
072 N000100 19
072 O000100 0
072 P000100 0
072 Q000100 33
072 R000100 11
072 S000100 20
072 T000100 127
072 U000100 3
072 V000100 0
072 W000100 31
072 X000100 793
072 Y000100 95
072 Z000100 -130
072AA000100 1203
072BB000100 0
072CC010100 0
072CC020100 5782
072DD010100 0
072DD020100 0
072EE000100 10062
073 A010100 0.0000
073 A020100 0.0000
073 B000100 2.6100
073 C000100 0.0000
<PAGE> PAGE 9
074 A000100 0
074 B000100 0
074 C000100 0
074 D000100 0
074 E000100 0
074 F000100 36961
074 G000100 0
074 H000100 0
074 I000100 0
074 J000100 759
074 K000100 0
074 L000100 15
074 M000100 4
074 N000100 37739
074 O000100 1214
074 P000100 20
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 24
074 R040100 69
074 S000100 0
074 T000100 36412
074 U010100 2855
074 U020100 0
074 V010100 12.75
074 V020100 0.00
074 W000100 0.0000
074 X000100 1098
074 Y000100 0
075 A000100 0
075 B000100 50487
076 000100 0.00
015 A000201 UMB BANK, N.A.
015 B000201 C
015 C010201 KANSAS CITY
015 C020201 MO
015 C030201 64141
015 E010201 X
028 A010200 355
028 A020200 0
028 A030200 0
028 A040200 3038
028 B010200 388
028 B020200 0
028 B030200 0
028 B040200 1550
028 C010200 576
028 C020200 0
028 C030200 0
028 C040200 890
<PAGE> PAGE 10
028 D010200 728
028 D020200 0
028 D030200 0
028 D040200 1428
028 E010200 253
028 E020200 0
028 E030200 0
028 E040200 1016
028 F010200 -31
028 F020200 0
028 F030200 0
028 F040200 1164
028 G010200 2269
028 G020200 0
028 G030200 0
028 G040200 9086
028 H000200 0
042 A000200 0
042 B000200 0
042 C000200 100
042 D000200 0
042 E000200 0
042 F000200 0
042 G000200 0
042 H000200 0
043 000200 98
044 000200 0
045 000200 Y
046 000200 N
047 000200 Y
048 000200 0.000
048 A010200 100000
048 A020200 0.750
048 B010200 0
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
<PAGE> PAGE 11
048 K010200 100000
048 K020200 0.500
062 A000200 N
062 B000200 0.0
062 C000200 0.0
062 D000200 0.0
062 E000200 0.0
062 F000200 0.0
062 G000200 0.0
062 H000200 0.0
062 I000200 0.0
062 J000200 0.0
062 K000200 0.0
062 L000200 0.0
062 M000200 0.0
062 N000200 0.0
062 O000200 0.0
062 P000200 0.0
062 Q000200 0.0
062 R000200 0.0
063 A000200 0
063 B000200 0.0
066 A000200 Y
066 E000200 Y
067 000200 N
068 A000200 N
068 B000200 N
069 000200 N
070 A010200 Y
070 A020200 Y
070 B010200 Y
070 B020200 N
070 C010200 Y
070 C020200 N
070 D010200 Y
070 D020200 N
070 E010200 Y
070 E020200 N
070 F010200 Y
070 F020200 N
070 G010200 Y
070 G020200 N
070 H010200 Y
070 H020200 N
070 I010200 N
070 I020200 N
070 J010200 Y
070 J020200 N
070 K010200 Y
070 K020200 N
070 L010200 Y
<PAGE> PAGE 12
070 L020200 N
070 M010200 N
070 M020200 N
070 N010200 N
070 N020200 N
070 O010200 Y
070 O020200 N
070 P010200 Y
070 P020200 N
070 Q010200 N
070 Q020200 N
070 R010200 N
070 R020200 N
071 A000200 47357
071 B000200 48985
071 C000200 37293
071 D000200 127
072 A000200 12
072 B000200 70
072 C000200 520
072 D000200 0
072 E000200 0
072 F000200 293
072 G000200 54
072 H000200 0
072 I000200 46
072 J000200 31
072 K000200 0
072 L000200 11
072 M000200 9
072 N000200 8
072 O000200 0
072 P000200 0
072 Q000200 30
072 R000200 12
072 S000200 16
072 T000200 98
072 U000200 3
072 V000200 0
072 W000200 16
072 X000200 627
072 Y000200 52
072 Z000200 15
072AA000200 5434
072BB000200 0
072CC010200 0
072CC020200 5372
072DD010200 22
072DD020200 0
072EE000200 2717
073 A010200 0.0100
<PAGE> PAGE 13
073 A020200 0.0000
073 B000200 0.9300
073 C000200 0.0000
074 A000200 0
074 B000200 0
074 C000200 0
074 D000200 0
074 E000200 0
074 F000200 30797
074 G000200 0
074 H000200 0
074 I000200 0
074 J000200 896
074 K000200 0
074 L000200 37
074 M000200 3
074 N000200 31733
074 O000200 1785
074 P000200 13
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 65
074 S000200 0
074 T000200 29870
074 U010200 2008
074 U020200 0
074 V010200 14.88
074 V020200 0.00
074 W000200 0.0000
074 X000200 718
074 Y000200 0
075 A000200 0
075 B000200 38954
076 000200 0.00
015 A000301 UMB BANK, N.A.
015 B000301 C
015 C010301 KANSAS CITY
015 C020301 MO
015 C030301 64141
015 E010301 X
028 A010300 125
028 A020300 16
028 A030300 0
028 A040300 335
028 B010300 113
028 B020300 25
028 B030300 0
028 B040300 145
028 C010300 1084
<PAGE> PAGE 14
028 C020300 0
028 C030300 0
028 C040300 90
028 D010300 195
028 D020300 18
028 D030300 0
028 D040300 347
028 E010300 5701
028 E020300 19
028 E030300 0
028 E040300 72
028 F010300 3246
028 F020300 71
028 F030300 0
028 F040300 887
028 G010300 10464
028 G020300 149
028 G030300 0
028 G040300 1876
028 H000300 0
042 A000300 0
042 B000300 0
042 C000300 100
042 D000300 0
042 E000300 0
042 F000300 0
042 G000300 0
042 H000300 0
043 000300 13
044 000300 0
045 000300 Y
046 000300 N
047 000300 Y
048 000300 0.000
048 A010300 100000
048 A020300 0.250
048 B010300 0
048 B020300 0.000
048 C010300 0
048 C020300 0.000
048 D010300 0
048 D020300 0.000
048 E010300 0
048 E020300 0.000
048 F010300 0
048 F020300 0.000
048 G010300 0
048 G020300 0.000
048 H010300 0
048 H020300 0.000
048 I010300 0
<PAGE> PAGE 15
048 I020300 0.000
048 J010300 0
048 J020300 0.000
048 K010300 100000
048 K020300 0.125
062 A000300 Y
062 B000300 0.0
062 C000300 0.0
062 D000300 20.5
062 E000300 0.0
062 F000300 0.0
062 G000300 0.0
062 H000300 0.0
062 I000300 0.0
062 J000300 0.0
062 K000300 0.0
062 L000300 0.0
062 M000300 65.3
062 N000300 23.5
062 O000300 0.0
062 P000300 7.9
062 Q000300 0.0
062 R000300 0.0
063 A000300 0
063 B000300 8.4
064 A000300 N
064 B000300 N
066 A000300 N
067 000300 N
068 A000300 N
068 B000300 N
069 000300 N
070 A010300 Y
070 A020300 Y
070 B010300 Y
070 B020300 N
070 C010300 Y
070 C020300 N
070 D010300 Y
070 D020300 N
070 E010300 Y
070 E020300 N
070 F010300 Y
070 F020300 N
070 G010300 Y
070 G020300 N
070 H010300 Y
070 H020300 N
070 I010300 N
070 I020300 N
070 J010300 Y
<PAGE> PAGE 16
070 J020300 N
070 K010300 Y
070 K020300 N
070 L010300 Y
070 L020300 N
070 M010300 N
070 M020300 N
070 N010300 N
070 N020300 N
070 O010300 Y
070 O020300 N
070 P010300 Y
070 P020300 N
070 Q010300 N
070 Q020300 N
070 R010300 N
070 R020300 N
071 A000300 50858
071 B000300 42069
071 C000300 5025
071 D000300 837
072 A000300 12
072 B000300 302
072 C000300 0
072 D000300 0
072 E000300 0
072 F000300 13
072 G000300 12
072 H000300 0
072 I000300 31
072 J000300 16
072 K000300 0
072 L000300 1
072 M000300 1
072 N000300 9
072 O000300 0
072 P000300 0
072 Q000300 22
072 R000300 0
072 S000300 1
072 T000300 13
072 U000300 3
072 V000300 0
072 W000300 2
072 X000300 124
072 Y000300 76
072 Z000300 254
072AA000300 0
072BB000300 118
072CC010300 0
072CC020300 227
<PAGE> PAGE 17
072DD010300 254
072DD020300 0
072EE000300 0
073 A010300 0.4700
073 A020300 0.0000
073 B000300 0.0000
073 C000300 0.0000
074 A000300 0
074 B000300 0
074 C000300 2616
074 D000300 12310
074 E000300 0
074 F000300 0
074 G000300 0
074 H000300 0
074 I000300 0
074 J000300 0
074 K000300 14
074 L000300 325
074 M000300 2
074 N000300 15267
074 O000300 2497
074 P000300 0
074 Q000300 0
074 R010300 0
074 R020300 0
074 R030300 0
074 R040300 32
074 S000300 0
074 T000300 12738
074 U010300 1308
074 U020300 0
074 V010300 9.74
074 V020300 0.00
074 W000300 0.0000
074 X000300 136
074 Y000300 0
075 A000300 0
075 B000300 5289
076 000300 0.00
015 A000401 UMB BANK, N.A.
015 B000401 C
015 C010401 KANSAS CITY
015 C020401 MO
015 C030401 64141
015 E010401 X
028 A010400 0
028 A020400 0
028 A030400 0
028 A040400 0
028 B010400 0
<PAGE> PAGE 18
028 B020400 0
028 B030400 0
028 B040400 0
028 C010400 383
028 C020400 0
028 C030400 0
028 C040400 0
028 D010400 427
028 D020400 0
028 D030400 0
028 D040400 0
028 E010400 1292
028 E020400 0
028 E030400 0
028 E040400 53
028 F010400 525
028 F020400 0
028 F030400 0
028 F040400 3
028 G010400 2627
028 G020400 0
028 G030400 0
028 G040400 56
028 H000400 0
042 A000400 0
042 B000400 0
042 C000400 100
042 D000400 0
042 E000400 0
042 F000400 0
042 G000400 0
042 H000400 0
043 000400 1
044 000400 0
045 000400 Y
046 000400 N
047 000400 Y
048 000400 0.000
048 A010400 100000
048 A020400 0.750
048 B010400 0
048 B020400 0.000
048 C010400 0
048 C020400 0.000
048 D010400 0
048 D020400 0.000
048 E010400 0
048 E020400 0.000
048 F010400 0
048 F020400 0.000
048 G010400 0
<PAGE> PAGE 19
048 G020400 0.000
048 H010400 0
048 H020400 0.000
048 I010400 0
048 I020400 0.000
048 J010400 0
048 J020400 0.000
048 K010400 100000
048 K020400 0.500
062 A000400 N
062 B000400 0.0
062 C000400 0.0
062 D000400 0.0
062 E000400 0.0
062 F000400 0.0
062 G000400 0.0
062 H000400 0.0
062 I000400 0.0
062 J000400 0.0
062 K000400 0.0
062 L000400 0.0
062 M000400 0.0
062 N000400 0.0
062 O000400 0.0
062 P000400 0.0
062 Q000400 0.0
062 R000400 0.0
063 A000400 0
063 B000400 0.0
066 A000400 Y
066 C000400 Y
067 000400 N
068 A000400 N
068 B000400 N
069 000400 N
070 A010400 Y
070 A020400 Y
070 B010400 Y
070 B020400 N
070 C010400 Y
070 C020400 N
070 D010400 Y
070 D020400 N
070 E010400 N
070 E020400 N
070 F010400 N
070 F020400 N
070 G010400 N
070 G020400 N
070 H010400 N
070 H020400 N
<PAGE> PAGE 20
070 I010400 N
070 I020400 N
070 J010400 Y
070 J020400 N
070 K010400 Y
070 K020400 N
070 L010400 Y
070 L020400 N
070 M010400 N
070 M020400 N
070 N010400 N
070 N020400 N
070 O010400 Y
070 O020400 N
070 P010400 Y
070 P020400 N
070 Q010400 N
070 Q020400 N
070 R010400 N
070 R020400 N
071 A000400 3169
071 B000400 1142
071 C000400 1430
071 D000400 80
072 A000400 4
072 B000400 4
072 C000400 0
072 D000400 0
072 E000400 0
072 F000400 3
072 G000400 2
072 H000400 0
072 I000400 8
072 J000400 5
072 K000400 0
072 L000400 4
072 M000400 0
072 N000400 16
072 O000400 0
072 P000400 0
072 Q000400 7
072 R000400 2
072 S000400 1
072 T000400 1
072 U000400 0
072 V000400 0
072 W000400 0
072 X000400 49
072 Y000400 41
072 Z000400 -4
072AA000400 201
<PAGE> PAGE 21
072BB000400 0
072CC010400 515
072CC020400 0
072DD010400 0
072DD020400 0
072EE000400 0
073 A010400 0.0000
073 A020400 0.0000
073 B000400 0.0000
073 C000400 0.0000
074 A000400 0
074 B000400 0
074 C000400 0
074 D000400 0
074 E000400 0
074 F000400 3737
074 G000400 0
074 H000400 0
074 I000400 0
074 J000400 0
074 K000400 2
074 L000400 16
074 M000400 0
074 N000400 3755
074 O000400 461
074 P000400 0
074 Q000400 0
074 R010400 0
074 R020400 0
074 R030400 0
074 R040400 10
074 S000400 0
074 T000400 3284
074 U010400 170
074 U020400 0
074 V010400 19.35
074 V020400 0.00
074 W000400 0.0000
074 X000400 83
074 Y000400 0
075 A000400 0
075 B000400 1290
076 000400 0.00
015 A000501 THE BANK OF NEW YORK
015 B000501 C
015 C010501 NEW YORK
015 C020501 NY
015 C030501 10286
015 E010501 X
028 A010500 0
028 A020500 0
<PAGE> PAGE 22
028 A030500 0
028 A040500 0
028 B010500 0
028 B020500 0
028 B030500 0
028 B040500 0
028 C010500 221
028 C020500 0
028 C030500 0
028 C040500 0
028 D010500 451
028 D020500 0
028 D030500 0
028 D040500 19
028 E010500 885
028 E020500 0
028 E030500 0
028 E040500 0
028 F010500 1018
028 F020500 0
028 F030500 0
028 F040500 0
028 G010500 2575
028 G020500 0
028 G030500 0
028 G040500 19
028 H000500 0
042 A000500 0
042 B000500 0
042 C000500 100
042 D000500 0
042 E000500 0
042 F000500 0
042 G000500 0
042 H000500 0
043 000500 1
044 000500 0
045 000500 Y
048 000500 0.000
048 A010500 100000
048 A020500 0.750
048 B010500 0
048 B020500 0.000
048 C010500 0
048 C020500 0.000
048 D010500 0
048 D020500 0.000
048 E010500 0
048 E020500 0.000
048 F010500 0
048 F020500 0.000
<PAGE> PAGE 23
048 G010500 0
048 G020500 0.000
048 H010500 0
048 H020500 0.000
048 I010500 0
048 I020500 0.000
048 J010500 0
048 J020500 0.000
048 K010500 100000
048 K020500 0.500
062 A000500 N
062 B000500 0.0
062 C000500 0.0
062 D000500 0.0
062 E000500 0.0
062 F000500 0.0
062 G000500 0.0
062 H000500 0.0
062 I000500 0.0
062 J000500 0.0
062 K000500 0.0
062 L000500 0.0
062 M000500 0.0
062 N000500 0.0
062 O000500 0.0
062 P000500 0.0
062 Q000500 0.0
062 R000500 0.0
063 A000500 0
063 B000500 0.0
066 A000500 Y
066 B000500 N
066 C000500 Y
066 D000500 N
066 E000500 N
066 F000500 N
066 G000500 N
067 000500 N
068 A000500 N
068 B000500 Y
069 000500 N
070 A010500 Y
070 A020500 N
070 B010500 Y
070 B020500 N
070 C010500 Y
070 C020500 N
070 D010500 Y
070 D020500 N
070 E010500 N
070 E020500 N
<PAGE> PAGE 24
070 F010500 N
070 F020500 N
070 G010500 N
070 G020500 N
070 H010500 N
070 H020500 N
070 I010500 N
070 I020500 N
070 J010500 Y
070 J020500 N
070 K010500 Y
070 K020500 N
070 L010500 Y
070 L020500 N
070 M010500 N
070 M020500 N
070 N010500 N
070 N020500 N
070 O010500 Y
070 O020500 N
070 P010500 Y
070 P020500 N
070 Q010500 N
070 Q020500 N
070 R010500 N
070 R020500 N
071 A000500 2991
071 B000500 593
071 C000500 1156
071 D000500 51
072 A000500 4
072 B000500 2
072 C000500 2
072 D000500 0
072 E000500 0
072 F000500 2
072 G000500 4
072 H000500 0
072 I000500 8
072 J000500 5
072 K000500 0
072 L000500 4
072 M000500 0
072 N000500 16
072 O000500 0
072 P000500 0
072 Q000500 4
072 R000500 2
072 S000500 1
072 T000500 1
072 U000500 0
<PAGE> PAGE 25
072 V000500 0
072 W000500 0
072 X000500 47
072 Y000500 41
072 Z000500 -2
072AA000500 20
072BB000500 0
072CC010500 99
072CC020500 0
072DD010500 0
072DD020500 0
072EE000500 0
073 A010500 0.0000
073 A020500 0.0000
073 B000500 0.0000
073 C000500 0.0000
074 A000500 0
074 B000500 0
074 C000500 0
074 D000500 0
074 E000500 0
074 F000500 2955
074 G000500 0
074 H000500 0
074 I000500 0
074 J000500 205
074 K000500 2
074 L000500 99
074 M000500 0
074 N000500 3261
074 O000500 578
074 P000500 0
074 Q000500 0
074 R010500 0
074 R020500 0
074 R030500 0
074 R040500 10
074 S000500 0
074 T000500 2673
074 U010500 261
074 U020500 0
074 V010500 10.23
074 V020500 0.00
074 W000500 0.0000
074 X000500 44
074 Y000500 0
075 A000500 0
075 B000500 934
076 000500 0.00
SIGNATURE MICHELLE WHALEN
TITLE MGR, COMPLIANCE
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000930363
<NAME> ROULSTON FUNDS
<SERIES>
<NUMBER> 1
<NAME> GROWTH FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> OCT-31-1999
<PERIOD-START> NOV-01-1998
<PERIOD-END> OCT-31-1999
<INVESTMENTS-AT-COST> 33,925,663
<INVESTMENTS-AT-VALUE> 36,960,895
<RECEIVABLES> 774,236
<ASSETS-OTHER> 2,157
<OTHER-ITEMS-ASSETS> 1,550
<TOTAL-ASSETS> 37,738,838
<PAYABLE-FOR-SECURITIES> 1,214,362
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 112,929
<TOTAL-LIABILITIES> 1,327,291
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 33,125,947
<SHARES-COMMON-STOCK> 2,855,486
<SHARES-COMMON-PRIOR> 3,975,342
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 323,462
<ACCUMULATED-NET-GAINS> 572,306
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 3,036,756
<NET-ASSETS> 36,411,547
<DIVIDEND-INCOME> 480,678
<INTEREST-INCOME> 88,276
<OTHER-INCOME> 0
<EXPENSES-NET> 698,493
<NET-INVESTMENT-INCOME> (129,539)
<REALIZED-GAINS-CURRENT> 1,202,908
<APPREC-INCREASE-CURRENT> (5,781,566)
<NET-CHANGE-FROM-OPS> (4,708,197)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> (10,062,251)
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1,222,425
<NUMBER-OF-SHARES-REDEEMED> 2,956,848
<SHARES-REINVESTED> 614,567
<NET-CHANGE-IN-ASSETS> (28,975,584)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 9,431,649
<OVERDISTRIB-NII-PRIOR> 193,923
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 379,616
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 793,035
<AVERAGE-NET-ASSETS> 50,486,529
<PER-SHARE-NAV-BEGIN> 16.45
<PER-SHARE-NII> (0.06)
<PER-SHARE-GAIN-APPREC> (1.03)
<PER-SHARE-DIVIDEND> 0.00
<PER-SHARE-DISTRIBUTIONS> 2.61
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 12.75
<EXPENSE-RATIO> 1.38
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000930363
<NAME> ROULSTON FUNDS
<SERIES>
<NUMBER> 2
<NAME> GROWTH AND INCOME FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> OCT-31-1999
<PERIOD-START> NOV-01-1998
<PERIOD-END> OCT-31-1999
<INVESTMENTS-AT-COST> 28,935,038
<INVESTMENTS-AT-VALUE> 30,796,695
<RECEIVABLES> 933,484
<ASSETS-OTHER> 1,444
<OTHER-ITEMS-ASSETS> 1,550
<TOTAL-ASSETS> 31,733,173
<PAYABLE-FOR-SECURITIES> 1,784,655
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 78,344
<TOTAL-LIABILITIES> 1,862,999
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 23,327,453
<SHARES-COMMON-STOCK> 2,007,932
<SHARES-COMMON-PRIOR> 2,079,854
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 28,583
<ACCUMULATED-NET-GAINS> 4,709,647
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 1,861,657
<NET-ASSETS> 29,870,174
<DIVIDEND-INCOME> 519,534
<INTEREST-INCOME> 70,460
<OTHER-INCOME> 0
<EXPENSES-NET> 574,693
<NET-INVESTMENT-INCOME> 15,301
<REALIZED-GAINS-CURRENT> 5,434,280
<APPREC-INCREASE-CURRENT> (5,371,568)
<NET-CHANGE-FROM-OPS> 78,013
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (22,171)
<DISTRIBUTIONS-OF-GAINS> (2,716,374)
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1,445,258
<NUMBER-OF-SHARES-REDEEMED> 1,626,151
<SHARES-REINVESTED> 108,971
<NET-CHANGE-IN-ASSETS> (3,176,764)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 1,991,741
<OVERDISTRIB-NII-PRIOR> 21,713
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 292,957
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 626,983
<AVERAGE-NET-ASSETS> 38,953,918
<PER-SHARE-NAV-BEGIN> 15.89
<PER-SHARE-NII> 0.01
<PER-SHARE-GAIN-APPREC> (0.08)
<PER-SHARE-DIVIDEND> 0.01
<PER-SHARE-DISTRIBUTIONS> 0.93
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 14.88
<EXPENSE-RATIO> 1.48
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000930363
<NAME> ROULSTON FUNDS
<SERIES>
<NUMBER> 3
<NAME> GOVERNMENT SECURITIES FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> OCT-31-1999
<PERIOD-START> NOV-01-1998
<PERIOD-END> OCT-31-1999
<INVESTMENTS-AT-COST> 14,929,796
<INVESTMENTS-AT-VALUE> 14,925,877
<RECEIVABLES> 339,703
<ASSETS-OTHER> 204
<OTHER-ITEMS-ASSETS> 1,550
<TOTAL-ASSETS> 15,267,334
<PAYABLE-FOR-SECURITIES> 2,496,975
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 32,112
<TOTAL-LIABILITIES> 2,529,087
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 12,879,605
<SHARES-COMMON-STOCK> 1,308,065
<SHARES-COMMON-PRIOR> 484,955
<ACCUMULATED-NII-CURRENT> (15)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (137,424)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (3,919)
<NET-ASSETS> 12,738,247
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 301,688
<OTHER-INCOME> 0
<EXPENSES-NET> 47,703
<NET-INVESTMENT-INCOME> 253,985
<REALIZED-GAINS-CURRENT> (118,323)
<APPREC-INCREASE-CURRENT> (226,890)
<NET-CHANGE-FROM-OPS> (91,228)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (253,966)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1,224,142
<NUMBER-OF-SHARES-REDEEMED> 423,245
<SHARES-REINVESTED> 22,213
<NET-CHANGE-IN-ASSETS> 7,681,491
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (19,101)
<OVERDISTRIB-NII-PRIOR> 34
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 13,251
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 123,527
<AVERAGE-NET-ASSETS> 5,289,292
<PER-SHARE-NAV-BEGIN> 10.43
<PER-SHARE-NII> 0.47
<PER-SHARE-GAIN-APPREC> (0.69)
<PER-SHARE-DIVIDEND> 0.47
<PER-SHARE-DISTRIBUTIONS> 0.00
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 9.74
<EXPENSE-RATIO> 0.90
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000930363
<NAME> ROULSTON FUNDS
<SERIES>
<NUMBER> 4
<NAME> EMERGING GROWTH FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> OCT-31-1999
<PERIOD-START> NOV-01-1998
<PERIOD-END> OCT-31-1999
<INVESTMENTS-AT-COST> 3,221,938
<INVESTMENTS-AT-VALUE> 3,737,287
<RECEIVABLES> 17,494
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 3,754,781
<PAYABLE-FOR-SECURITIES> 461,532
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 9,745
<TOTAL-LIABILITIES> 471,277
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2,570,922
<SHARES-COMMON-STOCK> 169,648
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> (3,688)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 200,921
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 515,349
<NET-ASSETS> 3,283,504
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 4,562
<OTHER-INCOME> 0
<EXPENSES-NET> 8,250
<NET-INVESTMENT-INCOME> (3,688)
<REALIZED-GAINS-CURRENT> 200,921
<APPREC-INCREASE-CURRENT> 515,349
<NET-CHANGE-FROM-OPS> 712,582
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 174,830
<NUMBER-OF-SHARES-REDEEMED> 5,182
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 3,283,504
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 3,173
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 48,845
<AVERAGE-NET-ASSETS> 1,255,507
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> (0.02)
<PER-SHARE-GAIN-APPREC> 9.37
<PER-SHARE-DIVIDEND> (0.00)
<PER-SHARE-DISTRIBUTIONS> 0.00
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 19.35
<EXPENSE-RATIO> 0.22
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000930363
<NAME> ROULSTON FUNDS
<SERIES>
<NUMBER> 5
<NAME> INTERNATIONAL EQUITY FUND
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> OCT-31-1999
<PERIOD-START> NOV-01-1998
<PERIOD-END> OCT-31-1999
<INVESTMENTS-AT-COST> 2,855,604
<INVESTMENTS-AT-VALUE> 2,954,930
<RECEIVABLES> 305,670
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 3,260,600
<PAYABLE-FOR-SECURITIES> 578,372
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 9,544
<TOTAL-LIABILITIES> 587,916
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2,555,641
<SHARES-COMMON-STOCK> 261,300
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> (1,733)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 19,450
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 99,326
<NET-ASSETS> 2,672,684
<DIVIDEND-INCOME> 2,288
<INTEREST-INCOME> 1,935
<OTHER-INCOME> 0
<EXPENSES-NET> 5,956
<NET-INVESTMENT-INCOME> (1,733)
<REALIZED-GAINS-CURRENT> 19,450
<APPREC-INCREASE-CURRENT> 99,326
<NET-CHANGE-FROM-OPS> 117,043
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 263,309
<NUMBER-OF-SHARES-REDEEMED> 2,009
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 2,672,684
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 2,291
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 46,557
<AVERAGE-NET-ASSETS> 906,389
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> (0.01)
<PER-SHARE-GAIN-APPREC> 0.24
<PER-SHARE-DIVIDEND> (0.00)
<PER-SHARE-DISTRIBUTIONS> 0.00
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 10.23
<EXPENSE-RATIO> 0.22
</TABLE>
Exhibit 77B
Board of Trustees
The Roulston Funds:
In planning and performing our audit of the financial statements of The
Roulston Funds for the year ended October 31, 1999, we considered its
internal control structure, including procedures for safeguarding
securities, in order to determine our auditing procedures for the
purpose of expressing our opinion on the financial statements and to
comply with the requirements of Form N-SAR, not to provide assurance
on the internal control structure.
The management of The Roulston Funds is responsible for establishing
and maintaining an internal control structure. In fulfilling this
responsibility, estimates and judgments by management are required to
assess the expected benefits and related costs of internal control
structure policies and procedures. Two of the objectives of an internal
control structure are to provide management with reasonable, but not
absolute, assurance that assets are safeguarded against loss from
unauthorized use or disposition and transactions are executed in
accordance with management's authorization and recorded properly to
permit preparation of financial statements in conformity with generally
accepted accounting principles.
Because of inherent limitations in any internal control structure,
errors or irregularities may occur and may not be detected. Also,
projection of any evaluation of the structure to future periods is
subject to the risk that it may become inadequate because of changes in
conditions or that the effectiveness of the design and operation may
deteriorate.
Our consideration of the internal control structure would not necessarily
disclose all matters in the internal control structure that might be
material weaknesses under standards established by the American Institute
of Certified Public Accountants. A material weakness is a condition in
which the design or operation of the specific internal control structure
elements does not reduce to a relatively low level the risk that errors or
irregularities in amounts that would be material in relation to the
financial statements being audited may occur and not be detected within a
timely period by employees in the normal course of performing their assigned
functions. However, we noted no matters involving the internal control
structure, including procedures for safeguarding securities that we consider
to be material weaknesses as defined above as of October 31, 1999.
This report is intended solely for the information and use of management
and the Securities and Exchange Commission.
McCurdy & Associates CPA's, Inc.
Westlake, Ohio
November 30, 1999
