<PAGE> PAGE 1
000 B000000 12/31/95
000 C000000 0000104300
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 A
001 A000000 THE WALL ST FUND INC
001 B000000 811-515
001 C000000 2122071600
002 A000000 230 PARK AVE
002 B000000 NEW YORK
002 C000000 NY
002 D010000 10169
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
008 A000001 WALL STREET MANAGEMENT CORPORATION
008 B000001 A
008 C000001 801-9204
008 D010001 NEW YORK
008 D020001 NY
008 D030001 10169
010 A000001 AMERICAN DATA SERVICES INC.
010 C010001 HUNTINGTON
010 C020001 NY
010 C030001 11743
011 A000001 WALL STREET MANAGEMENT CORPORATION
011 B000001 8-3796
011 C010001 NEW YORK
011 C020001 NY
011 C030001 10169
013 A000001 COOPER & LYBRAND L.L.P.
013 B010001 NEW YORK
013 B020001 NY
013 B030001 10019
015 A000001 THE BANK OF NEW YORK
015 B000001 C
015 C010001 NEW YORK
015 C020001 NY
015 C030001 10286
015 E010001 X
018 000000 Y
019 A000000 N
019 B000000 0
020 A000001 INSTINET
<PAGE> PAGE 2
020 C000001 36
020 A000002 AUTRANET
020 C000002 11
020 A000003 WILLIAM ONEIL
020 C000003 8
020 A000004 ALEX BROWN
020 C000004 2
020 A000005 COWER & CO.
020 C000005 1
020 A000006 H.C. WAINWRIGHT
020 C000006 1
020 A000007 SUMMIT
020 C000007 1
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 61
022 A000001 MAYER & SCHWEITZER
022 C000001 2361
022 D000001 3516
022 A000002 SHERWOOD SECURITIES
022 C000002 1220
022 D000002 2307
022 A000003 GATES CAPITAL
022 C000003 749
022 D000003 1009
022 A000004 FURMAN SELZ
022 C000004 818
022 D000004 607
022 A000005 HERZOG
022 C000005 496
022 D000005 593
022 A000006 SOUNDVIEW FINANCIAL
022 C000006 409
022 D000006 247
022 A000007 DAIN BOSWORTH
022 C000007 89
022 D000007 246
022 A000008 HAMBRECHT & QUIST
022 C000008 302
022 D000008 0
022 A000009 NUTMEG SECURITIES
022 C000009 173
022 D000009 79
022 A000010 BROOKHILL SECURITIES
022 C000010 242
022 D000010 0
023 C000000 8747
023 D000000 9532
024 000000 N
026 A000000 N
<PAGE> PAGE 3
026 B000000 Y
026 C000000 Y
026 D000000 N
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
028 A010000 0
028 A020000 0
028 A030000 0
028 A040000 142
028 B010000 98
028 B020000 0
028 B030000 0
028 B040000 20
028 C010000 25
028 C020000 0
028 C030000 0
028 C040000 26
028 D010000 0
028 D020000 0
028 D030000 0
028 D040000 29
028 E010000 49
028 E020000 0
028 E030000 0
028 E040000 57
028 F010000 93
028 F020000 2433
028 F030000 0
028 F040000 141
028 G010000 265
028 G020000 2433
028 G030000 0
028 G040000 415
028 H000000 13
029 000000 Y
030 A000000 1
030 B000000 4.00
030 C000000 0.00
031 A000000 0
031 B000000 0
032 000000 1
033 000000 0
034 000000 N
035 000000 0
036 B000000 0
037 000000 N
038 000000 0
<PAGE> PAGE 4
039 000000 N
040 000000 N
041 000000 N
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 0
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.750
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
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 Y
053 B000000 Y
054 A000000 N
054 B000000 N
054 C000000 N
054 D000000 N
054 E000000 N
054 F000000 N
<PAGE> PAGE 5
054 G000000 N
054 H000000 N
054 I000000 N
054 J000000 N
054 K000000 N
054 L000000 N
054 M000000 N
054 N000000 N
054 O000000 N
055 A000000 N
055 B000000 N
056 000000 N
057 000000 N
058 A000000 N
059 000000 N
060 A000000 Y
060 B000000 Y
061 000000 2000
062 A000000 N
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
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 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 Y
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 N
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
<PAGE> PAGE 6
070 B010000 N
070 B020000 N
070 C010000 N
070 C020000 N
070 D010000 N
070 D020000 N
070 E010000 N
070 E020000 N
070 F010000 N
070 F020000 N
070 G010000 N
070 G020000 N
070 H010000 N
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 N
070 K010000 N
070 K020000 N
070 L010000 Y
070 L020000 Y
070 M010000 N
070 M020000 N
070 N010000 N
070 N020000 N
070 O010000 N
070 O020000 N
070 P010000 N
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 N
070 R020000 N
071 A000000 17775
071 B000000 18692
071 C000000 12411
071 D000000 143
072 A000000 12
072 B000000 135
072 C000000 58
072 D000000 0
072 E000000 0
072 F000000 95
072 G000000 0
072 H000000 0
072 I000000 28
072 J000000 16
072 K000000 0
072 L000000 11
072 M000000 19
<PAGE> PAGE 7
072 N000000 7
072 O000000 0
072 P000000 0
072 Q000000 46
072 R000000 16
072 S000000 8
072 T000000 0
072 U000000 0
072 V000000 0
072 W000000 11
072 X000000 257
072 Y000000 15
072 Z000000 -49
072AA000000 2613
072BB000000 0
072CC010000 1347
072CC020000 0
072DD010000 0
072DD020000 0
072EE000000 2567
073 A010000 0.0000
073 A020000 0.0000
073 B000000 1.8000
073 C000000 0.0000
074 A000000 17
074 B000000 0
074 C000000 0
074 D000000 1691
074 E000000 293
074 F000000 12130
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 248
074 K000000 92
074 L000000 46
074 M000000 1
074 N000000 14518
074 O000000 118
074 P000000 8
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 9
074 S000000 0
074 T000000 14383
074 U010000 1757
074 U020000 0
074 V010000 8.19
074 V020000 0.00
<PAGE> PAGE 8
074 W000000 0.0000
074 X000000 1532
074 Y000000 0
075 A000000 0
075 B000000 12411
076 000000 0.00
077 A000000 Y
077 B000000 Y
078 000000 N
080 A000000 DENNIS M. HYNES FIDELITY BOND INSURANCE
080 C000000 50
081 A000000 N
081 B000000 0
082 A000000 Y
082 B000000 5
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 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 JAMES E. CINO
TITLE FUND ADMINISTRATOR
<TABLE> <S> <C>
<ARTICLE> 6
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-END> DEC-31-1995
<INVESTMENTS-AT-COST> 10,772,932
<INVESTMENTS-AT-VALUE> 14,114,001
<RECEIVABLES> 385,838
<ASSETS-OTHER> 1,218
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 14,517,837
<PAYABLE-FOR-SECURITIES> 117,623
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 21,484
<TOTAL-LIABILITIES> 135,049
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 11,002,043
<SHARES-COMMON-STOCK> 1,757,108
<SHARES-COMMON-PRIOR> 1,492,392
<ACCUMULATED-NII-CURRENT> (48,766)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 2,612,789
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 3,341,069
<NET-ASSETS> 14,382,788
<DIVIDEND-INCOME> 57,590
<INTEREST-INCOME> 134,951
<OTHER-INCOME> 0
<EXPENSES-NET> 241,307
<NET-INVESTMENT-INCOME> (48,766)
<REALIZED-GAINS-CURRENT> 2,612,789
<APPREC-INCREASE-CURRENT> 1,347,456
<NET-CHANGE-FROM-OPS> 3,911,479
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 2,567,131
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 40,412
<NUMBER-OF-SHARES-REDEEMED> 95,787
<SHARES-REINVESTED> 320,091
<NET-CHANGE-IN-ASSETS> 3,302,715
<ACCUMULATED-NII-PRIOR> (5,981)
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 95,114
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 256,732
<AVERAGE-NET-ASSETS> 12,705,810
<PER-SHARE-NAV-BEGIN> 7.42
<PER-SHARE-NII> (.03)
<PER-SHARE-GAIN-APPREC> 2.6
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 1.8
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 8.19
<EXPENSE-RATIO> 1.90
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
REPORT OF INDEPENDENT ACCOUNTANTS
To the Shareholders and Board of Directors
The Wall Street Fund Inc.
In planning and performing our audit of the financial statements
and financial highlights of The Wall Street Fund Inc. for the
year ended December 31, 1995, we considered its internal control
structure, including procedures for safeguarding securities, in
order to determine our auditing procedures for the purposes of
expressing our opinion on the financial statements and financial
highlights and to comply with the requirements of Form N-SAR,
not to provide assurance on the internal control structure.
The management of The Wall Street Fund Inc. 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 that 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 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 and financial highlights
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 December 31, 1995.
This report is intended solely for the information and use of
management of The Wall Street Fund Inc. and the Securities and
Exchange Commission.
COOPERS & LYBRAND L.L.P.
New York, New York
February 26, 1996
