<ARTICLE>           5
            
     
     This schedule contains summary financial information extracted
     from the consolidated balance sheet of Bryan Steam Corporation as
     of September 30, 1995, and the related condensed consolidated
     income statement for the three-month period then ended, and is
     qualified in its entirety by reference to such financial
     statements.
                                
     <PERIOD-TYPE>                 3-MOS
     <FISCAL-YEAR-END>             JUN-30-1995
     <PERIOD-END>                  SEP-30-1995
     <CASH>                           228,988
     <SECURITIES>                   1,506,682
     <RECEIVABLES>                  5,113,394
     <ALLOWANCES>                           0
     <INVENTORY>                    4,038,883
     <CURRENT-ASSETS>              11,085,506
     <PP&E>                         6,945,330
     <DEPRECIATION>                 2,646,995
     <TOTAL-ASSETS>                15,696,039
     <CURRENT-LIABILITIES>          2,233,387
     <BONDS>                          800,000
     <PREFERRED-MANDATORY>                  0
     <PREFERRED>                            0
     <COMMON>                         810,272
     <OTHER-SE>                             0
     <TOTAL-LIABILITY-AND-EQUITY>  15,696,039
     <SALES>                        5,968,396
     <TOTAL-REVENUES>               5,968,396
     <CGS>                          3,895,832
     <TOTAL-COSTS>                  5,263,118
     <OTHER-EXPENSES>                       0
     <LOSS-PROVISION>                       0
     <INTEREST-EXPENSE>                     0
     <INCOME-PRETAX>                  705,278
     <INCOME-TAX>                     316,281
     <INCOME-CONTINUING>              388,997
     <DISCONTINUED>                         0
     <EXTRAORDINARY>                        0
     <CHANGES>                              0
     <NET-INCOME>                     388,997
     <EPS-PRIMARY>                       2.03
     <EPS-DILUTED>                       2.03