WALL STREET FUND INC
485BPOS, 1996-04-30
Previous: WADE FUND INC, 485BPOS, 1996-04-30
Next: CIRCUIT CITY STORES INC, S-8, 1996-04-30










                                                 1933 Act File No. 2-10822 
                                                 1940 Act File No. 811-515
        
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington D.C. 20549
             
                                   FORM N-1A
        
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933              [X]  
        
          Pre-Effective Amendment No.                                [ ]   
          Post-Effective Amendment No.  50                           [X]
                                     and/or
        
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940      [X]  
        
          Amendment No. 51

                        (Check appropriate box or boxes)
        
                           THE WALL STREET FUND, INC.
               (Exact name of registrant as specified in charter)
        
                   230 Park Avenue, New York, New York 10169
              (Address of Principal Executive Offices) (Zip Code)

       Registrant's Telephone Number, including Area Code (212) 207-1660
        
                           Robert P. Morse, President
                           The Wall Street Fund, Inc.
                                230 Park Avenue
                            New York, New York 10169
                    (Name and address of Agent for Service)
        
Approximate Date of Proposed Public Offering .................... May 1, 1996
It is proposed that this filing will become effective (check appropriate box)
   [   ] immediately upon filing pursuant to paragraph (b)
   [ X ] on May 1, 1996 pursuant to paragraph (b)
   [   ] 60 days after filing pursuant to paragraph (a)(1)
   [   ] on (date) pursuant to paragraph (a)(1)
   [   ] 75 days after filing pursuant to paragraph (a)(2)
   [   ] on (date) pursuant to paragraph (a)(2) of rule 485.

If appropriate, check the following box:
   [   ] This post-effective amendment designates a new effective date for a
         previously filed post-effective amendment.


This Registrant has registered an indefinite number of shares of common stock
under the Securities Act of 1933 pursuant to Rule 24f-2 under the Investment
Company Act of 1940. On February 28, 1996 Registrant filed a Rule 24f-2 
Notice for Registrant's most recent fiscal year which ended December 31, 1995.


<PAGE>


                                   FORM N-IA
        
                             CROSS REFERENCE SHEET
                           (as required by rule 495)
        
FORM N-1A PART A ITEM NO.                                 PROSPECTUS LOCATION
        
Item 1.  Cover Page ............................................... Cover Page  
        
Item 2.  Synopsis ................................Summary Statement; Fee Table
        
Item 3.  Condensed Financial Information .................Financial Highlights
        
Item 4.  General Description of Registrant .....Summary Statement; Investment
                                                Objectives; Investment Policy;
                                                Investment Restrictions

Item 5.  Management of the Fund ........Investment Advisory and Other Services; 
                                        General Information 

Item 6.  Capital Stock and other Securities .......Dividends and Distributions;
                                                   Taxation; Share Ownership
                                                   Information; General
                                                   Information

Item 7.  Purchase of Securities being  Offered ............   How to Buy Shares
        
Item 8.  Redemption or Repurchase ..........Redemption and Repurchase of Shares
        
Item 9.  Pending Legal Proceedings ..........................................*
        
                                                      LOCATION IN STATEMENT OF 
FORM N-1A PART B ITEM NO.                             ADDITIONAL INFORMATION
        
Item 10. Cover Page ................................................Cover Page
        
Item 11. Table of Contents ..................................Table of Contents
        
Item 12. General Information and History ...Investment Objectives and Policies; 
                                            Management of the Fund

Item 13. Investment Objectives and Policies .Investment Objectives and Policies
        
Item 14. Management of the Fund .........................Management of the Fund
        
Item 15. Control Persons and Principal Holders of
                Securities .....................Principal Holders of Securities

Item 16. Investment Advisory and Other  Services ..Included in Prospectus under
                                                   "Investment Advisory and
                                                   Other Services"        

Item 17. Brokerage Allocation and Other Services .........Brokerage Allocations



* Answer negative or inapplicable

                                      -i-

<PAGE>


                                                       LOCATION IN STATEMENT OF 
FORM N-1A PART B ITEM NO.                              ADDITIONAL INFORMATION

Item 18. Capital Stock and other Securities .............Included in Prospectus
                                                         Under "Dividends and 
                                                         Distributions";
                                                         "Taxation"; "Share
                                                         Ownership Information";
                                                         "General Information"

Item 19. Purchase, Redemption and Pricing of 
               Securities Being Offered .................Included in Prospectus
                                                         Under "How to Buy 
                                                         Shares"; "Redemption
                                                         and Repurchase of 
                                                         Shares"; "Determination
                                                         of Net Asset Value"

Item 20. Tax Status .....................................Tax Status
        
Item 21. Underwriters ...................................Underwriter
        
Item 22. Calculation of Performance Data ................Calculation of
                                                         Performance Data
        
Item 23. Financial Statements ...........................Financial Statements
        
        
FORM N-1A PART C ITEM NO.                                LOCATION IN PART C
        
Item 24. Financial Statements and Exhibits ..............Financial Statements
                                                         and Exhibits
        
Item 25. Persons Controlled by or Under Common
              Control with Registrant ................... *
        
Item 26. Number of Holders of Securities ................Number of Holders of
                                                         Securities
        
Item 27. Indemnification ................................Indemnification
        
Item 28. Business and Other Connections
               of Investment Advisor ....................Business and Other
                                                         Connections of
                                                         Investment Advisor
        
Item 29. Principal Underwriters .........................Principal Underwriters
        
Item 30. Location of Accounts and Records ...............Location of Accounts
                                                         and Records
        
Item 31. Management Services ............................ *
        
Item 32. Undertakings ................................... *
        







        
* Answer negative or inapplicable
        
                                      -ii-

<PAGE>

DIRECTORS
  Clifton H.W. Maloney  
  Robert P. Morse, Chairman
  Sharon A. Queeney
  Harlan K. Ullman


OFFICERS
  Robert P. Morse, President
  Michael R. Linburn, Vice President
  Allen C. Post, Vice President
  Michael Miola, Secretary and Treasurer


INVESTMENT ADVISER
  Wall Street Management Corporation
  230 Park Avenue
  New York, New York 10169


CUSTODIAN
  The Bank of New York
  110 Washington Street
  New York, New York 10286


TRANSFER AGENT
  American Data Services, Inc.
  24 West Carver Street, 2nd Floor
  Huntington, New York 11743


INDEPENDENT ACCOUNTANTS
  Coopers & Lybrand L.L.P.
  1301 Avenue of the Americas
  New York, New York 10019

                                   PROSPECTUS
                                  May 1, 1996


<PAGE>


                                   PROSPECTUS



                           THE WALL STREET FUND, INC.
                   230 Park Avenue, New York, New York 10169

                           Telephone: (212) 207-1660




The Wall Street Fund, Inc. (the "Fund") is an open-end, diversified, 
management investment company. The primary investment objective of the 
Fund is growth of capital. The Fund's portfolio will emphasize equity-
type securities which, in the opinion of the Fund's investment adviser 
and officers, offer prospects of sustained growth in value.  In 
addition, convertible stocks and bonds, U.S. government bonds and 
corporate bonds may be used.



THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED 
BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE 
SECURITIES COMMISSION NOR HAS THE COMMISSION OR ANY 
STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR 
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE 
CONTRARY IS A CRIMINAL OFFENSE.




This Prospectus sets forth concisely the information about the Fund 
that a prospective investor ought to know before investing.  A 
Statement of Additional Information about the Fund, which is 
incorporated herein by reference, has been filed with the Securities 
and Exchange Commission and is available upon request without charge.  
Such a request should be made to the address shown at the top of this 
page. 


Investors should read and retain this Prospectus for future reference.


The date of this Prospectus and of the Statement of Additional 
Information is May 1, 1996.




<PAGE>




                               TABLE OF CONTENTS


Summary Statement............................................... 3
Fee Table....................................................... 4
Financial Highlights............................................ 5
Investment Objectives........................................... 6
Investment Policy............................................... 6
Investment Restrictions......................................... 8
Portfolio Turnover.............................................. 9
Determination of Net Asset Value................................10
How to Buy Shares...............................................10
Redemption and Repurchase of Shares.............................14
Dividends and Distributions.....................................15
Taxation........................................................16
Investment Advisory and Other Services..........................16
General Information.............................................20






No dealer, salesman or any other person has been authorized to give 
information or to make any representations other than those contained in 
this Prospectus, and if given or made, such information and representations 
must not be relied upon as having been authorized by the Fund or the 
Underwriter.  This Prospectus does not constitute an offering in any 
jurisdiction in which such offering may not lawfully be made.


<PAGE>



                               SUMMARY STATEMENT

This Prospectus provides information with respect to the continuous offering 
of shares of the Capital Stock, par value $1 per share ("Share(s)"), of The 
Wall Street Fund, Inc., a Maryland corporation (the "Fund").


The Fund's primary investment objective is to produce growth of capital with 
current income a secondary objective.  See "Investment Objectives", 
"Investment Policy", "Investment Restrictions".

Wall Street Management Corporation ("WSMC") provides research, statistical, 
advisory and managerial services to the Fund for an advisory fee paid 
monthly.  See "Investment Advisory and Other Services".

WSMC also serves as principal underwriter of the Shares, which may be 
acquired in minimum initial purchases of $2,000 (except the initial 
investment may be $500 or more under a payroll deduction arrangement), and 
minimum subsequent purchases of $100, at net asset value, plus a sales 
charge ranging from 4.0% to 0% of the offering price (or 4.17% to 0% of the 
net amount invested), depending upon the total amount of Shares purchased.  
See "How to Buy Shares" and "Determination of Net Asset Value".

Shares may be redeemed by Stockholders (presently without a fee) at net 
asset value.  See "Redemption and Repurchase of Shares".  The value of the 
Shares fluctuates as the values of the securities in which the Fund invests 
fluctuate.  Similarly, when the Fund sells those securities, it realizes 
profits or losses, depending upon the relationship between the cost and the 
selling price of those securities.  The Fund also earns dividend or interest 
income to the extent that any securities in its portfolio produce such 
income.  Stockholders may automatically reinvest any dividends and 
distributions at net asset value without paying a sales charge.  See 
"Dividends and Distributions" and "Taxation".


<PAGE>




                            SUMMARY OF FUND EXPENSES


Shareholder Transaction Expenses:


   Maximum Sales Load Imposed on Purchase
    (as a percentage of offering price)..........................   4.00%

   Maximum Sales Load Imposed on Reinvested Dividends
    (as a percentage of offering price)..........................   None

   Deferred Sales Load (as a percentage of original
    purchase price or redemption proceeds as
    applicable...................................................   None

   Redemption Fees (as a percentage of amount 
    redeemed, if applicable).....................................   None

   Exchange Fee..................................................   None


Annual Fund Operating Expenses
  (as a percentage of net assets):

  Management Fees, Net of Expense Reimbursement..................   .63%

  12b-1 Fees.....................................................   None

  Other Expenses.................................................  1.27%

Transfer Agent and Custodian Fees................................  0.35%   
Professional Fees (includes legal and accounting)................  0.54%
Miscellaneous....................................................  0.38%

  TOTAL FUND OPERATING EXPENSES.................................  1.90%


Example                     1 Year   3 Years   5 Years   10 Years


You would pay the follow-
ing expenses on a $1,000
investment, assuming (1)
5% annual return,and (2)
redemption at the end of
each time period:
                             $59       $97       $139       $253        

The purpose of this Table is to assist you in understanding the various 
costs and expenses that an investor in the Fund will bear directly or 
indirectly.  The amount of expenses actually incurred in the year ended 
December 31, 1995 was $241,307, after reimbursement by WSMC of expenses of 
$15,425 or 0.1% (see "Investment Advisory and Other Services - Expense 
Limitation").  The above example should not be considered a representation 
of past or future expenses; actual expenses incurred may be greater or less 
than those shown in the example.


<PAGE>



                              FINANCIAL HIGHLIGHTS
       (For one Share outstanding throughout the years ended December 31)

The figures below for the 5 years ended December 31, 1995 have been audited by 
Coopers & Lybrand L.L.P., the Fund's independent accountants, as indicated in 
their report on page B-13 of the Statement of Additional Information.  The 
remaining figures, which have also been audited, are not covered by the 
accountant's current report. Further information about the Fund's performance is
contained in the Fund's annual report to shareholders which may be obtained 
without charge from the Fund.
 

<TABLE>
<S>                         <C>      <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>     <C>
                            1995     1994     1993     1992     1991     1990    1989     1988     1987    1986
Net asset value,
  beginning of year         $7.42    $8.03    $7.60    $7.27    $5.54    $7.09   $6.57    $5.53    $6.95   $9.04

Income from investment
  operations:
Net investment income
   (loss)                    (.03)   (0.02)   (0.02)    0.01     0.03     0.00    0.06     0.02     0.01    0.00

Net realized and unrealized
   gain (loss) on
   investments               2.60    (0.38)    1.00     0.54     2.95    (1.44)   1.35     1.02     0.27    1.03

Total from investment
   operations                2.57    (0.40)    0.98     0.55     2.98    (1.44)   1.41     1.04     0.28    1.03

Less distributions:
Dividends from net
  investment income          0.00     0.00     0.00    (0.01)   (0.03)   (0.02)  (0.07)    0.00    (0.01)  (0.05)
Distribution from realized
   gains from security
   transactions             (1.80)   (0.21)   (0.55)   (0.21)   (1.21)   (0.09)  (0.82)    0.00    (1.57)  (3.00)
 
Return of capital
   distribution              0.00     0.00     0.00     0.00    (0.01)    0.00    0.00     0.00    (0.12)  (0.07)
Total distributions         (1.80)   (0.21)   (0.55)   (0.22)   (1.25)   (0.11)  (0.89)    0.00    (1.70)  (3.12)
Net asset value,
   end of year              $8.19    $7.42    $8.03    $7.60    $7.27    $5.54   $7.09    $6.57    $5.53    $6.95

Total return*               36.50%   (4.86%)  13.17%    7.61%   54.36%  (20.36%) 22.19%   18.74%   (2.50%)   8.30%

Ratios/supplemental data
Net assets, end of year
   (in $000's)             14,383   11,080   11,561   11,202   11,032    8,825  13,500   12,101    9,764    9,992
Ratio of expenses to
  average net assets         2.02%    2.12%    2.04%    2.15%    2.10%    2.04%   1.79%    1.97%    2.00%    2.03%
Ratio of expenses to
  average net assets, net
  of expense reimbursement   1.90%    1.96%    1.96%    1.97%    1.98%    2.00%   1.79%    1.95%    1.93%    2.01%
Ratio of investment income
  (loss) to average net 
  assets                    (0.50%)  (0.47%)  (0.31%)  (0.08%)   0.30%    0.03%   0.85%    0.31%    0.04%   (0.02%) 
Ratio of net investment
   income (loss) to
   average net assets       (0.38%)  (0.31%)  (0.23%)   0.09%    0.43%    0.07%   0.85%    0.33%    0.11%    0.00%

Portfolio turnover         143.27%   89.01%  107.22%  112.47%  159.52%  142.06%  32.98%  203.78%  212.16%  165.96%

<FN>
*  Excluding sales charge.
</FN>
</TABLE>


<PAGE>



                             INVESTMENT OBJECTIVES

The primary objective of the Fund is growth of capital.  To achieve 
that objective the Fund's portfolio will normally emphasize common 
stocks which, in the opinion of the Fund's investment  adviser, offer 
prospects of sustained growth in value.  In addition, convertible 
stocks and bonds, U.S. government bonds and corporate bonds may be 
used.

Realization of current income through the receipt of interest or 
dividends from investments is a secondary objective, although receipt 
of income may accompany capital appreciation.

There can be no assurance that the Fund's investment objectives will 
be achieved.  The risks inherent in investing are applicable to the 
Fund as well as to an individual investor.


                               INVESTMENT POLICY

It is the policy of the Fund, which policy may not be changed without 
the vote of a majority of the Fund's outstanding voting securities,* 
to invest in common stocks, convertible securities, preferred stocks, 
corporate bonds and securities of the United States Government or its 
agencies without restrictions as to the proportions of its assets 
invested in any type of security, subject to its investment 
restrictions and diversification status.  However, the Fund may invest 
more or less broadly than as stated above, including acquisition of 
debt securities, i.e. corporate bonds, convertible bonds and 
convertible preferreds.  The Fund will purchase corporate bonds rated 
no lower than investment grade, BBB by Standard & Poor's Corporation 
and Baa by Moody's Investment Services, Inc..  Investment grade bonds 
possess some speculative characteristics.  The Fund may also purchase 
unrated bonds when in the opinion of the investment adviser such 
investments are of comparable quality.  Investments in  general will 
be made in securities of companies which have been in business for at 
least three years, but without regard to the period of time the 
securities may have been publicly traded.  Common stock investments 
may be traded on listed securities exchanges or over the counter 
without restriction.  There is no restriction as to the size of 
businesses invested in, but the investment adviser intends to maintain 
an investment portfolio mixture of large, medium and small size 
companies, subject to the Fund's investment restrictions and 
diversification status.

Analytical emphasis is focused on financial ratios such as pre-tax 
margins, return on equity and cash flow which are actually or expected 
to be superior to those of the average company.  While price earnings 
ratios are important valuation criteria, there is no limitation or 
emphasis on high or low P/E stocks.  In the opinion of the investment


<PAGE>

 
adviser, P/E ratios are important in relationship to the aforemen-
tioned financial ratios.


 * The phrase "vote of a majority of the Fund's outstanding voting securities,"
as used herein, is defined in Section 2(a)(42) of the Investment Company Act
of 1940 to mean the vote, at the annual or a special meeting of Stockholders
duly called, of the lesser of  (i) 67% or more of the Shares present at such
meeting, if holders of more than 50% of the outstanding Shares are present
or represented by proxy; or (ii) more than 50% of the outstanding Shares.


<PAGE>


At December 31, 1995, the net assets of the Fund were invested 
approximately 84.3% in common stocks, 2.0% in convertible preferred 
stocks, 11.8% in debt securities and 1.9% in cash, receivables, and 
other assets less liabilities.  See "Schedule of Investments" in the 
financial statements in the Statement of Additional Information.  The 
various investment restrictions which have been adopted by the Fund as 
matters of fundamental policy are summarized under "Investment 
Restrictions" on page 8.  In practical application, the Fund attempts 
to attain its investment objectives by relying on three fundamental 
practices:

   Careful selection of securities - based on the performance and position of
   individual companies and their industries relative to alternative
   investments.

   Broad diversification among industries and their companies - fundamental to
   spreading the risk that is inherent in any single investment while
   recognizing that such risk cannot be eliminated.

   Continuous scrutiny of investments - realization of security values depends
   upon many factors, including timing, trends of the market, and the economy.



                              RISK CONSIDERATIONS

The Fund may purchase securities issued by companies organized in 
foreign countries, including Canada and Australia, provided that, as a 
result of any such purchase, not more than 20% of the value of the 
Fund's total assets will be represented by such securities. Although 
the Fund intends to invest in foreign companies located in nations 
which it considers to have relatively stable governments, there is the 
possibility of expropriation, nationalization or confiscatory 
taxation, taxation of income earned in a foreign country and other 
foreign taxes, foreign exchange controls (which may include suspension 
of the ability to transfer currency from a country), default in 
foreign government securities, political or social instability or 
diplomatic developments which could adversely affect investments in 
securities of foreign issuers. In addition, in many countries there is 
less publicly available information about issuers than is generally 
available with respect to domestic companies. Furthermore, foreign 
companies are not generally subject to uniform accounting, auditing 
and financial reporting standards, and auditing practices and 
requirements may not be comparable to those applicable to domestic 
companies. In many foreign countries there is less government 
supervision and regulation of business and industry practices, stock 
exchanges, brokers and listed companies than in the United States. 
Foreign securities transactions may be subject to higher brokerage 
costs than domestic securities transactions. In addition, the foreign 
securities markets of the countries in which the


<PAGE>


Fund may invest may also be smaller, less liquid, and subject to greater price
volatility than those in the United States. Transactions in foreign securities 
may involve greater time from the trade date until settlement than for 
domestic securities transactions and involve the risk of possible 
losses through holding of securities by custodian and securities 
depositories in foreign countries. Changes in foreign exchange rates 
will affect the value of those securities which are denominated or 
quoted in currencies other than the U.S. dollar.

The Fund may purchase and sell American Depository Receipts ("ADRs"). 
ADRs are receipts typically issued by a U.S. bank or trust company 
which evidence ownership of underlying securities issued by a foreign 
corporation. Generally, ADRs in registered form are designed for use 
in the U.S. securities markets. The Fund may invest in ADRs through 
"sponsored" or "unsponsored" facilities. A sponsored facility is 
established jointly by the issuer of the underlying security and a 
depository, whereas a depository may establish an unsponsored facility 
without participation of the issuer of the deposited security. The 
Fund does not consider any ADRs purchased to be foreign securities. 
Holders of unsponsored ADRs generally bear all the costs of such 
facilities and the depository of an unsponsored facility frequently is 
under no obligation to distribute shareholder communications received 
from the issuer of the deposited security or to pass through voting 
rights to the holders of such receipts in respect of the security and 
the market value of an unsponsored ADR.

The investment adviser, in order to help achieve diversification of 
risk, rarely makes investments of more than 3% of the Fund's net asset 
value at cost in any one security. 


                            INVESTMENT RESTRICTIONS

The Fund has adopted the following investment restrictions as 
fundamental policies which may not be changed without the vote  of a 
majority of the Fund's outstanding voting securities.  Pursuant to 
such policies, the Fund may not:

1.  Invest more than 5% of its total assets (at the time of purchase) 
    in any issuer (other than the U.S. Government, its agencies and 
    instrumentalities).

2.  Invest in the securities of any single issuer, if immediately after 
    and as a result of such investment, the Fund owns more than 10% of the 
    outstanding securities, or more than 10% of the outstanding voting 
    securities of any such issuer.

3.  Concentrate more than 25% of the value of its assets in any one 
    industry or any small group of related industries.


<PAGE>


4.  Invest in other companies for the purpose of exercising control or 
    management.

5.  Purchase or sell real estate or real estate mortgage loans; 
    provided that the Fund may invest in securities issued by companies 
    which invest in real estate or interests therein.

6.  Purchase or sell commodities or commodity contracts.

7.  Make loans to other persons; provided that the acquisition of 
    bonds, debentures or other corporate debt securities and investment in 
    government obligations, short-term commercial paper, certificates of 
    deposit and bankers' acceptances shall not be deemed to be the making 
    of a loan.

8.  Underwrite the securities of other issuers except insofar as the 
    Fund may technically be deemed an "underwriter" under the Securities 
    Act of 1933, as amended, in selling portfolio securities.

9.  Invest in securities which cannot be readily resold to the public 
    because of legal or contractual restrictions on resale or for which no 
    readily available market exists or in the securities of any company 
    which has, together with any predecessor, a record of less than three 
    years' continuing operation.

10. Purchase securities on margin (except for short-term credit 
    necessary for clearance of portfolio transactions) or sell securities 
    short or write, sell or buy puts or calls, or any combination thereof.

11. Purchase the securities of other investment companies except as 
    an incident of a merger or consolidation or by purchase on the open 
    market without sales commissions other than customary brokers' 
    commissions.

12. Purchase or hold securities of any issuer any of whose officers, 
    directors, trustees or security holders is an officer or director of 
    the Fund or its investment adviser, if after such purchase one or more 
    of such persons owns beneficially more than .5 of 1% of such 
    securities and all of them own beneficially more than 5% of the 
    securities of such company.

13. Borrow money except as a temporary measure for extraordinary or 
    emergency purposes and then only to an amount not exceeding 5% of the 
    cost value of all its assets and for a period not exceeding 60 days.

14. Pledge, mortgage or hypothecate its assets taken at market to an 
    extent greater than 15% of its gross assets taken at cost.
  

<PAGE>



15. Permit its officers or directors or the officers or directors of 
    its investment adviser to take long or short trading positions in 
    Shares.

16.   Issue senior securities.


                               PORTFOLIO TURNOVER

Portfolio changes will be made promptly in the event that the Fund's 
investment adviser shall consider such action appropriate, without 
regard to the length of time any security involved was held or the 
impact of such changes on turnover consistent with the Fund's 
objectives.

During the years 1995 and 1994, the rates of turnover of the Fund's 
portfolio were 143.27% and 89.01%, respectively. The portfolio 
turnover ratio for 1995 reflected both an increase in the assets under 
management and, the Adviser's restructuring of a portion of the 
portfolio. The portfolio turnover rate is calculated by dividing the 
lesser of the annual sales or purchases of portfolio securities by the 
monthly average value of the portfolio securities held by the Fund 
during the year (excluding all securities whose maturities or 
expiration dates at the time of acquisition were one year or less).  
If portfolio turnover is high, it may result in higher brokerage costs 
and additional capital gains taxes.

When considering prospective investments, the Fund anticipates 
retaining securities purchased over a period of time.  However, 
surveillance of the portfolio relative to alternative investments may 
lead to disposition of a security in a short period of time.


                        DETERMINATION OF NET ASSET VALUE

Shares are sold (with a sales charge), and the Fund redeems Shares, at 
current "net asset value", which is the net asset value of Shares next 
determined after receipt of an order to purchase Shares or a receipt 
of an order to redeem Shares, as the case may be.  The Fund's net 
asset value per Share is determined on each day during which the New 
York Stock Exchange (the "NYSE") is open for trading as of the time of 
the close of regular trading on the Exchange, which is currently 4:00 
p.m. (EST). The NYSE is closed for trading on the following dates in 
1996: January 1, February 19, April 5, May 27, July 4, September 2, 
November 28, and December 25.  For purposes of the foregoing 
determinations, every security in the portfolio which is listed on the 
NYSE is valued at the last reported sale price on the NYSE or, if 
there was no such sale, at the mean of the most recent bid and asked 
prices.  The same method is also used for all other listed exchange 
securities.  Over-the-counter securities are valued at the mean 
between the closing bid and asked prices.  When market quotations are 
not readily available, securities


<PAGE>

and other assets will be valued at fair value as determined in good faith
by the Board.



Trading in foreign securities markets is generally completed each day 
at various times prior to the close of the NYSE. The values of foreign  
securities held by the Fund will be determined as of such times for 
purposes of determining the net asset value of the Fund. If events 
which materially affect the value of foreign securities occur 
subsequent to the close of the securities market on which such 
securities are primarily traded, the investments affected thereby will 
be valued at "fair value" as described above.

Cash and other assets are added to the value of the securities to 
arrive at total assets.  Liabilities, which may include the investment 
advisory fees, custodian and transfer agent fees, fees for auditing 
and legal services, and accrued taxes, are deducted from the total 
value of securities, cash and other assets in order to determine the 
total net asset value of the Fund.  The net asset value is then 
divided by the number of outstanding Shares in order to determine the 
net asset value per Share.


                               HOW TO BUY SHARES

Shares are continually offered to investors at a public offering 
price, which is the net asset value per share next determined 
following receipt of the purchase order, plus a sales charge which 
will vary as shown below under "Purchase of Shares".

Purchase of Shares
Shares may be purchased, with a minimum initial investment of $2,000 
(except the initial investment may be $500 or more under a payroll 
deduction arrangement) and a minimum subsequent investment of $100 
through securities dealers with whom WSMC has sales agreements 
("Dealers").  Upon purchase, the proper number of full and fractional 
Shares are credited to the Stockholder's account and confirmed by the 
Fund's Transfer Agent, American Data Services, Inc..  In the event an 
investor fails to make a payment for Shares purchased, WSMC will 
complete the transaction so as to avoid a reduction in the Fund's net 
asset value.  The Fund does not issue Share certificates unless 
requested to do so, and in no event does it issue certificates for 
fractional Shares.  There is no charge for issuance of Share 
certificates.  Any order may be rejected by the Fund or its investment 
advisor.

You can purchase Shares of the Fund by sending an application form 
with your check payable to The Wall Street Fund, Inc., c/o American 
Data Services, Inc., 24 West Carver Street, 2nd Floor, Huntington, NY 
11743.


<PAGE>


To make additional purchases, enclose a check with the form attached 
to your account statement or mail a check with your account number 
clearly indicated on the check.

Shares are sold at the public offering price, which is the net asset 
value per Share next determined following receipt of the purchase 
order as set forth above (purchase orders received through Dealers by 
WSMC or directly by American Data Services, Inc. after 4:00 P.M. 
(EST), will be deemed received on the next business day), plus a sales 
charge which varies with the amount being purchased as follows:

<TABLE>
<S>                                       <C>                  <C>               <C>
                                                                                 Allowance to
                                                               Sales Charge      Selected
                                          Sales Charge         as Percentage*    Dealers as
                                          as Percentage of     of the Net        Percentage of the
Amount of Purchase                        the Offering Price   Amount Invested   Offering Price 

Less than $100,000..........................  4.00%                 4.17%               3.75%
$100,000 or more but less than $175,000.....  3.00                  3.09                2.75
$175,000 or more, but less than $250,000....  2.00                  2.04                1.75
$250,000 or more, but less than $500,000....  1.00                  1.01                0.75
$500,000 and over...........................  0.00                  0.00                0.00

<FN>
*Rounded to the nearest one-hundredth percent.
</FN>
</TABLE>




<PAGE>


Shares of the Fund may be purchased at the net asset value next 
determined and without a sales charge by:

1.  Officers, directors, partners and employees of the Fund, WSMC, 
    Morse, Williams & Co., Inc., Morse Williams Holding Co., Inc., broker-
    dealers who have currently effective sales agreements with WSMC and 
    affiliates of such companies including their spouses and children; and

2.  Any trust, pension or profit-sharing or other benefit plan for the 
    persons described in item 1, above.

3.  Any investment advisory client of Morse, Williams & Co., Inc. 

All such net asset value purchases are made upon the written assurance 
that the purchase is made for investment purposes and the shares 
purchased may not be resold except through redemption by the Fund.  
The term "purchase", as used in the first column above, refers to (i) 
a single purchase by an individual, or concurrent purchases, which in 
the aggregate are at least equal to the prescribed amounts, by an 
individual, his or her spouse and their children under the age of 21, 
purchasing Shares for his, her or their own account; (ii) single 
purchases by a trustee or other fiduciary purchasing Shares for a 
single trust estate or single fiduciary account (including pension, 
profit-sharing, or other employee benefit trust created pursuant to a 
plan qualified under Section 401 of the Internal Revenue Code of 1986, 
as amended (the "Code")) although more than one beneficiary is 
involved; (iii)  purchases by tax-exempt organizations enumerated in 
Sections 501(c)(3) or (13) of the Code; (iv) purchases by any 
"company", as that term is defined in Section 2(a)(8) of the 
Investment Company Act of 1940 ("the 1940 Act"), but not including 
purchases by any such company which has not been in existence for at 
least six months or which has no purpose other than the purchases of 
Shares or shares of other registered investment companies at a 
discount; and (v) purchases by employee benefit plans not qualified 
under Section 401 of the Code, including plans or arrangements which 
provide a means for employees, or an employer ("employer" being 
defined as a single employer or two or more employers, each of which 
is an affiliated person of the other under Section 2(a)(3)(C) of the 
1940 Act), on behalf of employees, to purchase shares of a registered 
open-end investment company or companies by means of a payroll 
deduction plan or otherwise.  The term "purchase" shall not include 
purchases by (A) any group of individuals whose funds are combined, 
directly or indirectly, for the purchase of  redeemable securities of 
a registered investment company jointly or through a trustee, agent, 
custodian, or other representative; (B) a trustee, agent, custodian, 
or other representative of such a group of individuals; or (C) any 
group of individuals whose sole organizational nexus is that the 
participants therein are credit-card holders of a



<PAGE>

company, policyholders of an insurance company, customers of either a bank or 
broker-dealer, or clients of any investment adviser.  Purchases by a 
company or a non-qualified employee benefit plan, as described in 
clauses (iv) and (v) above, will qualify for the above quantity 
discounts only if the Fund and WSMC are able to realize economies of 
scale in the sales effort and sale-related expense by means of the 
companies, employers, or plans  making the Fund's Prospectus available 
to individual investors or employees and forwarding investments by 
such persons to the Fund and by any such employers or plans bearing 
the expense of any payroll deduction plan.

Cumulative Quantity Discounts
Any investor who first acquired Shares on or after June 1, 1976 may 
accumulate "purchases" (as defined above) of Shares to take advantage 
of the reduced sales charges listed above.  Such cumulative quantity 
discounts are based upon the aggregate public offering price of Shares 
previously purchased or acquired and then owned by such person plus 
the aggregate public offering price of the Shares being purchased.  
Thus, for example, if any investor purchased Shares in any year or 
years since June 1, 1976 at an aggregate public offering price of 
$25,000, a purchase of $75,000 worth of additional Shares in 1996 or 
any subsequent year will be subject to the 3.00% sales charge 
applicable to transactions of  more than $100,000 but less than 
$175,000. WSMC must be notified when a  sale takes place which would 
qualify for the reduced charges on the basis of previous purchases and 
reduction will be granted when the aggregate holdings are confirmed 
through a check of the records of the Fund.

Letters of Intent
The method of achieving reduced sales charges described in the 
preceding paragraph also applies to all "purchases" of Shares based 
upon the aggregate public offering price of Shares purchased within a 
13-month period pursuant to a written statement of intention (a 
"Letter of Intent"), which form may be obtained from WSMC at 230 Park 
Avenue, New York, NY 10169.  Upon completion of a Letter of Intent, it 
must be returned to the Fund c/o American Data Services, Inc., 24 West 
Carver Street, 2nd Floor, Huntington, NY 11743.

The form Letter of Intent provides that out of the initial purchase, 
or subsequent purchases if necessary, 5% of the dollar amount 
specified for purchase over the 13-month period shall be held in 
escrow by The Bank of New York in the form of unissued Shares in an 
account in the investor's name.  All dividends and any capital gains 
distributions on the escrowed shares will be paid directly to the 
investor's account.  When the total minimum investment specified under 
the Letter of Intent is completed by the investor within the 13-month 
period, the escrowed Shares will be released from escrow.  If the 
intended investment is not completed, the investor will be asked to 
pay the Fund an amount equal to the difference


<PAGE>

between the sales charge he has paid pursuant to the Letter of Intent and
sales charge applicable to the Shares he has actually purchased, in accordance
with the table set forth above.  If the investor does not pay the 
difference in sales charge within 20 days after written request 
therefore by the Fund or his investment dealer, the Fund will cause to 
be redeemed an appropriate number of the escrowed Shares in order to 
realize the difference.

Retirement Plans
For individuals who are under the age of 70 1/2 with earned income who 
wish to purchase shares, there is available a Custody Agreement, 
accepted by the Internal Revenue Service ("IRS") as a prototype, for 
Individual Retirement Accounts ("IRAs").  These individuals may make 
contributions up to a maximum of $2,000 per year into their IRA's.  A 
married investor whose spouse is not employed may contribute up to 
$2,250 yearly to his own and his spouse's IRA.  Contributions in 
excess of allowable limits, certain premature distributions before age 
59 1/2 or insufficient distributions after age 70 1/2 may result in 
substantial adverse tax consequences. Star Bank, N.A. serves as 
fiduciary and custodian of IRA's pursuant to the Custody Agreement and 
currently charges the following fees: annual maintenance fee per 
account of $12.00; a $12.00 fee on an incoming transfer from a 
previous IRA trustee or custodian; a $15.00 fee on a distribution 
which is not an automatic periodic distribution; a $15.00 fee on 
refunds of excess contributions; a $15.00 fee on transfers to a 
successor IRA trustee or custodian; and a $15.00 fee per year for 
automatic periodic distributions.  These fees may be revised from time 
to time.  An individual establishing an IRA should obtain from his or 
her securities dealer an IRS disclosure statement indicating, among 
other things, certain rights of revocation.

The Internal Revenue Code permits an employer to contribute under its 
Simplified Employee Pension ("SEP") to an employee's SEP-IRA.  Up to 
$30,000 of employer SEP contributions, including up to $7,627 of 
elective contributions by the employee, are now excluded from the 
employee's gross income.  However, these elective contributions are 
included in the definition of wages for employment tax purposes.

Automatic Withdrawal Plan
Investors owning or purchasing a total of $15,000 or more of Shares, 
valued at the current public offering price, may establish an 
Automatic Withdrawal Plan account.  Under an Automatic Withdrawal Plan 
account, an investor requests a check either monthly, as of the 
twenty-fifth or nearest business day, or quarterly for a fixed amount, 
specified by the investor (minimum amount of $200).  The minimum 
amount of $200 per withdrawal is, of course, not a recommended amount 
and may not be suitable in all instances.


<PAGE>



The payments specified by an investor will be made out of the proceeds 
of redemption of Shares credited to his account.  Accordingly, since 
the withdrawal payments represent the proceeds for Share redemptions, 
an investor's invested capital will be reduced to the extent that 
withdrawal payments exceed the income dividends and capital gains 
distributions paid and reinvested on his Shares.  Continued 
withdrawals in excess of current income risk the exhaustion of 
invested capital.

All dividends and distributions of Shares are reinvested in additional 
Shares at net asset value per Share, that is, without sales charge.


                      REDEMPTION AND REPURCHASE OF SHARES

The Fund redeems all full and fractional Shares upon receipt of a 
written request in proper form from the Stockholder or a repurchase 
order from a Stockholder's securities dealer.  Redemption or 
repurchase orders are accepted on any day the NYSE is open for 
business.  The net asset value per Share used for purposes of 
redemption and repurchase is the net asset value per Share next 
determined after a tender for redemption or repurchase is received.  
Tenders for redemption and orders for repurchase received after 4:00 
P.M. (EST), will be deemed received on the next business day.  No 
redemption or repurchase charge is imposed by the Fund, although the 
Board has the power to impose a charge not to exceed 1% of the net 
asset value per Share.  However, the Fund has no present intention of 
imposing any such charge.

Payment for Shares redeemed or repurchased is made as soon as 
reasonably practicable and, in any event, must be made within seven 
days after proper tender of the Shares to the Fund's Transfer Agent 
(see "Procedure for Direct Redemption" below), except that the right 
of redemption and repurchase may be suspended or the payment date 
postponed (a) for any period during which the NYSE is closed (other 
than customary weekend and holiday closings) or during which trading 
on the NYSE is restricted; (b) for any period during which an 
emergency exists as a result of which (i) disposal by the Fund of 
securities owned by it is not reasonably practicable or (ii) is not 
reasonably practicable for the Fund to determine fairly the value of 
its net assets; or (c) for such other periods as the Securities and 
Exchange Commission (the "SEC") may by order permit for the protection 
of Stockholders.

If the Fund is requested to redeem or repurchase Shares for which it 
has not yet received good payment, the Fund may delay or cause to be 
delayed the mailing of a redemption or repurchase check until such 
time as it has assured itself that good payment (e.g., cash or 
certified check drawn on a United States bank) has been collected for 
the purchase of such Shares.  This procedure may take up to fifteen 
days or more.


<PAGE>



All redemption and repurchase payments will be made by check, except 
that if the Board determines that it is in the best interest of the 
remaining Stockholders, redemptions and repurchases may be made in 
kind from the portfolio of the Fund, in lieu of cash, taking such 
securities at their value employed in determining net asset value, and 
selecting the securities in such manner as the Board may deem fair and 
equitable.  In such event, the Fund may comply with Rule 18f-1 
promulgated by the SEC under Section 18(f) of the 1940 Act, pursuant 
to which the Fund, upon filing a notification of election with the 
SEC, would redeem and repurchase Shares solely in cash during any 90-
day period for any one Stockholder up to the lesser of $250,000 or 1% 
of the net asset value of the Fund at the beginning of such 90-day 
period.  In the event of redemptions or repurchases in kind, a 
stockholder may incur brokerage commissions in realizing cash thereon.

Because the net asset value of a Share fluctuates as a result of 
changes in the value of securities owned by the Fund, the amount 
received upon redemption may be more or less than the amount paid for 
such Shares.

Procedure for Direct Redemption
A Stockholder wishing to redeem Shares may do so by tendering 
certificates evidencing ownership of such Shares (endorsing the stock 
power on the reverse side) to the Fund's Transfer Agent, American Data 
Services, Inc., 24 West Carver St., 2nd Floor, Huntington, NY 11743, 
as agent for the Fund.  If Share certificates are not held, a letter 
to the Fund's Transfer Agent requesting redemption is all that is 
required.  In either case, however, the Stockholder's signature must 
be guaranteed by an "eligible guarantor institution". An eligible 
guarantor institution is defined as an institution that is a member of 
a Medallion Program, located in or having a correspondent in New York 
City. Such institutions generally include national or state banks, 
savings associations, savings and loan associations, trust companies, 
savings banks, credit unions and members of a recognized stock 
exchange.  In certain instances, the Transfer Agent may require 
additional documents such as, but not limited to, trust instruments, 
death certificates, appointments as executor or administrator, or 
certificates of corporate authority.  Payment for Shares redeemed will 
be made by the Fund to the Stockholder within the time period 
described above.

Procedure For Repurchase From Securities Dealers
A Stockholder may request his or her securities dealer to place an 
order with the Fund to repurchase such Stockholder's Shares; such 
orders may be placed with the Fund by telephone, telegraph or letter.  
These repurchase arrangements are for the convenience of Stockholders 
and, as mentioned above, the Fund does not presently impose a charge 
on such orders.   However, a securities dealer may impose a charge on 
the Stockholder for transmitting the repurchase order to the Fund.  
For a Stockholder requesting repurchase through his or her securities dealer,


<PAGE>


payment will be made by the Fund to such securities dealer 
within the time period described above after proper tender of the 
certificates for the Shares, if any, and stock power with signatures 
guaranteed, to the Fund's Transfer Agent in the manner described under 
"Procedure for Direct Redemption" above.


                          DIVIDENDS AND DISTRIBUTIONS

In addition to any increase in the value of your Shares as a result of 
increases in the value of the Fund's investments, the Fund may earn 
income in the form of dividends and interest on its investments.  It 
is the Fund's policy to distribute substantially all of this income, 
less expenses, to its shareholders.  Capital gains or losses are the 
result of the Fund's sale of its portfolio securities at prices that 
are higher or lower than the prices paid by the Fund to buy such 
securities.  Total profits from such sales, less losses, represent net 
realized capital gains.  The Fund distributes net realized capital 
gains, if any, to shareholders annually.

Under present policy, Stockholders who so elect may automatically 
reinvest any dividends and distributions in additional full and 
fractional Shares at net asset value per Share (calculated as of the 
date of payment), that is, without imposition of a sales charge.  
Other Stockholders will receive dividends, if any, from net investment 
income in cash, with a separate opportunity to reinvest each such 
dividend at net asset value, and receive distributions from net 
capital gains realized by the Fund on the sale of securities in 
Shares, unless they have previously elected, or elect in each 
instance, to receive cash.  Fractional increments may be paid in 
Shares or cash, depending upon the circumstances.  Under the Fund's 
cumulative investment and Automatic Withdrawal Plans, reinvestment of 
both dividends and distributions in full and fractional Shares is 
automatic.

Dividends and distributions are payable when, as and if declared by 
the Board.


                                    TAXATION

The Fund intends to qualify each year as a regulated investment 
company under Subchapter M of the Code to the extent that its net 
investment income and net realized capital gains are distributed. 
Whether paid in cash or in additional Shares and regardless of the 
length of time the Fund's Shares have been owned by Stockholders who 
are subject to federal income taxes, distributions from long-term 
capital gains are taxable as such. Dividends from net investment 
income or net short-term capital gains will be taxable as ordinary 
income, whether received in cash or in additional Shares. For those 
investors subject to tax, if purchases of


<PAGE>



Shares of the Fund are made shortly before the record date for a dividend
or capital gain distribution, a portion of the investment will be returned as
a taxable distribution. Shareholders are notified annually by the Fund 
as to the federal tax status of dividends and distributions paid by 
the Fund.

Dividends which are declared in October, November or December to 
shareholders of record in such a month by which, for operational 
reasons, may not be paid to the shareholder until the following 
January, will be treated for tax purposes as if paid by the Fund and 
received by the shareholder on December 31 of the calendar year in 
which they are declared.

The sale of Shares of the Fund is a taxable event and may result in a 
capital gain or loss to shareholders subject to tax. Capital gain or 
loss may be realized from an ordinary redemption of shares or a 
withdrawal under the Automatic Withdrawal Plan. Any loss incurred on 
sale or exchange of the Fund's Shares, held for six months or less, 
will be treated as long-term capital loss to the extent of capital 
gain dividends received with respect to such Shares. Ordinary income 
distributions may be eligible for the 70% dividends received deduction 
for corporate shareholders.  The amount qualifying for the deduction 
is generally limited to such shareholders' proportionate share of the 
aggregate dividends received from domestic corporations by the Fund. 
Distributions and the proceeds of redemptions may, in certain limited 
circumstances, be subject to back up withholding at the rate of 31%.

In addition to federal taxes, shareholders may be subject to state and 
local taxes on distributions of interest income and capital gains. 
Distributions from certain types of U.S. government securities may be 
exempt from state personal income taxes.

The tax discussion set forth above is included for general information 
only. Prospective investors should consult their own tax advisers 
concerning the federal, state, local or foreign tax consequences of an 
investment in the Fund.


                     INVESTMENT ADVISORY AND OTHER SERVICES

Information About WSMC
Wall Street Management Corporation ("WSMC"), the Fund's investment 
adviser (and principal underwriter), with principal offices at 230 
Park Avenue, New York, NY 10169 is a Massachusetts corporation 
organized on September 15, 1954.  It has served as the Fund's 
investment adviser since its organization.


<PAGE>



WSMC has 6,520 shares of capital stock outstanding. 100% of which are 
owned by Morse, Williams & Co., Inc. ("MWC"). Morse Williams Holding 
Co., Inc. ("Holding"), a Delaware corporation, owns all of the issued 
and outstanding shares of capital stock of MWC. Robert P. Morse is the 
sole director of Holding and owns 100% of the outstanding Common Stock 
of Holding and 100% of the Preferred A Voting Stock of Holding. Such 
ownership of the Preferred A Voting Stock gives Mr. Morse sole 
management control of Holding. The principal business address of 
Holding and Robert P. Morse is 230 Park Ave., New York, NY 10169. Mr. 
Morse is the President and sole Director of WSMC and Holding and also 
is President and a Director of MWC and the Fund. Mr. Morse has been 
responsible for the day-to-day management of the Fund's portfolio 
since 1984.

The Advisory Agreement
WSMC furnishes investment advisory research, statistical and 
managerial services and provides the Fund with a continuous investment 
program pursuant to an Investment Advisory Contract with the Fund 
dated April 26, 1990 and continued by the Board on February 22, 1996 
(the "Advisory Agreement").

Under the Advisory Agreement the Fund pays its own expenses including 
interest charges; taxes; costs of purchasing and selling securities 
for its portfolio; rent; expenses of redemption of shares; auditing 
and legal expenses; expenses attributable to setting the type for  and 
printing only such copies of prospectuses as are filed with any 
federal or state agency, regulatory authority or governmental 
department; directors' fees and expenses necessarily incurred by 
directors in attendance at directors' meetings; expenses of 
administrative personnel and administrative services; custodian fees; 
fees of the transfer agent, the registrar and the dividend disbursing 
agent; cost of stock certificates and corporate reports; all other 
printing expenses not specifically allocated to WSMC under the 
Agreement; costs in connection with Board meetings and meetings of 
Stockholders, including proxy material preparation and distribution, 
filing fees, dues, insurance premiums, miscellaneous management and 
operating expenses and expenses of an extraordinary and nonrecurring 
nature.

The Advisory Agreement provides that it shall continue in effect for a 
period of two years from its effective date and that it may be 
continued from year to year thereafter only if specifically approved 
at least annually by a vote of a majority of the Board, or by the vote 
of a majority of the Fund's outstanding voting securities.  In either 
case, each continuance must be approved by a majority vote of the 
directors who are not parties to such contract or "interested persons" 
of any such party to such contract (other than as directors of the 
Fund) cast in person at a meeting called for that purpose.  The 
Advisory Agreement will be effective through April 17, 1997.


<PAGE>


The Advisory Agreement may be amended or modified only by the vote of 
a majority of the Fund's outstanding voting securities and a majority 
of the Board, including a majority of such directors who are not 
parties of the Agreement or "interested persons" of any such party 
(other than as directors of the Fund).

The Advisory Agreement may be terminated, without penalty, on 60 days' 
written notice to WSMC, by the Board or by the vote of a majority of 
the Fund's outstanding voting securities. It automatically terminates 
upon its "assignment" within the meaning of Section 2(a)(4) of the 
1940 Act.

Description of the Advisory Fee
The Advisory Agreement provides for an advisory fee based upon a fixed 
percentage of the Fund's net asset value.  Such advisory fee is 
calculated and paid monthly by applying the following monthly rates to 
the average daily net asset value of the Fund during the preceding 
month:


                         Equivalent        Average Daily
        Monthly Rate     Annual Rate       Net Asset Value

        1/16 of 1%        3/4 of 1%        On the first $125 million
        5/96 of 1%        5/8 of 1%        On the next $75 million
        1/24 of 1%        1/2 of 1%        On amounts over $200 million

During the years 1995, 1994, and 1993, advisory fees in aggregate 
gross amounts of $95,114, $83,065 and $80,872, respectively, were paid 
or accrued to WSMC pursuant to the Advisory Agreement.  During the 
same years, the amounts of excess operating expenses reimbursed by 
WSMC to the Fund were $15,425, $18,141 and $8,952, resulting in net 
advisory fees earned of $79,689, $64,924 and $71,920, respectively.  
See the following sub-caption as to the expense limitation and 
reimbursement features of the Advisory Agreement.

Expense Limitation
The Advisory Agreement provides an overall limitation of the total 
expenses of the Fund as follows: if the normal operating expenses of 
the Fund for any year, including the advisory fee computed above (but 
excluding taxes, interest, brokerage fees, and extraordinary legal , 
auditing or other expenses incurred in connection with or as a result 
of any matter not in the ordinary course of business of the Fund), 
exceed 2% of the first $10,000,000, 1.5% of the next $20,000,000 and 
1% of the balance, of the average daily net asset value, then the 
excess of the expenses will be refunded by WSMC to the Fund. WSMC will 
waive collection of any or all of its advisory fee to reflect any 
required expense reimbursement.


<PAGE>


The expenses of the Fund for 1995 as a percentage of net assets was 
1.90% after reimbursement.

The Underwriting Agreement
WSMC also acts as the principal underwriter for the Fund pursuant to 
an Underwriting Agreement with the Fund most recently approved by the 
Board on February 22, 1996 (the "Underwriting Agreement"), which 
Agreement provides that WSMC shall use its best efforts to find 
purchasers for authorized but unissued Shares, with WSMC paying all 
expenses in connection therewith.

The Underwriting Agreement provides that it shall continue in effect 
for a period of more than two years from the date thereof only so long 
as such continuance is specifically approved at least annually by the 
Board including the vote of a majority of the directors who are not 
parties to such contract or "interested persons" of any such party to 
the contract (other than as directors of the Fund) cast in person at a 
meeting called for that purpose.

Either the Fund or WSMC may terminate the Underwriting Agreement on 
any date by giving the other party at least six months' prior written 
notice of such termination and the Fund may terminate the Underwriting 
Agreement at any time upon any failure by WSMC to fulfill its 
obligations as underwriter under such agreement.  The Underwriting 
Agreement also provides that it shall automatically terminate in the 
event of its assignment within the meaning of Section 2(a)(4) of the 
Investment Company Act.

During the years 1995, 1994, and 1993, the total amount of 
underwriting commissions paid or accrued to WSMC under the 
Underwriting Agreement were $538, $313 and $593, respectively, after 
deducting dealer allowances withheld of $0, $2,285, and $6,532, 
respectively.  WSMC received net remuneration (i.e. net advisory fees 
paid under the Advisory Agreement plus net underwriting commissions) 
from the Fund in 1995, 1994, and 1993, of $80,227, $65,237 and 
$72,513, respectively.

Administrator
Pursuant to an Administrative Services Agreement with the Fund, 
American Data Services, Inc. ("ADS") provides the Fund with the 
necessary office space, communication facilities and personnel to 
perform certain services to the Fund, including; monitoring services 
provided to the Fund by other service providers; furnishing financial 
data and management reports; preparing all shareholder financial 
statements; preparing the Fund's federal state and local tax returns; 
preparing periodic reports to the SEC on Form N-SAR and amendments to 
the Fund's registration statement; monitoring all regulatory 
restrictions for compliance; and answering inquiries from Fund 
shareholders and broker-


<PAGE>


dealers. On June 30, 1995 a principal of ADS became the Secretary and
Treasurer of the Fund.

For services rendered pursuant to the Administrative Services 
Agreement, the Fund pays ADS, Inc. a monthly fee equal to the greater 
of (i) $2,083 or (ii) 1/12th of 0.1% of the first $75 million of 
average monthly net assets, plus 1/12th of 0.05% of the next $50 
million of average monthly net assets, plus 1/12th of 0.04% of average 
monthly net assets in excess of $125 million.

Custodian, Transfer and Dividend Disbursing Agent
The Bank of New York, 110 Washington Street, New York, NY 10286 is 
custodian for the Fund and it holds in safekeeping all of the 
portfolio securities and cash of the Fund pursuant to the terms of a 
Custodian Agreement.  The Custodian performs no managerial or policy-
making functions with or for the Fund.  The services of the custodian 
do not provide protection to Stockholders against possible 
depreciation of assets. ADS serves as the Fund's Transfer Agent and 
Dividend Disbursing Agent.

The Board of Directors
The property, business and affairs of the Fund are managed by a Board 
of Directors that currently consists of four members.

Independent Accountants
Coopers & Lybrand L.L.P., independent accountants, 1301 Avenue of the 
Americas, New York, NY 10019, is the auditor for the Fund and audits 
its financial statements yearly.


                              GENERAL INFORMATION

Description of Shares
The Fund was organized on December 26, 1945 and has an authorized 
capital of 5,000,000 Shares.  Each Share has equal voting, dividend, 
redemption and liquidation rights.  There is no limitation on 
transferability, and no Share is subject to further call by the Fund.  
The Shares have non-cumulative voting rights, which means that the 
holders of more than 50 percent of the Shares voting for the election 
of directors can elect 100 percent of the directors if they choose to 
do so, and, in such event, the holders of the remaining Shares voting 
for the election of directors will not be able to elect any person or 
persons to the Board.  In addition, directors of the Fund are elected 
by class and each director is elected for a term of five years and 
serves until a successor is elected and assumes office. The Fund, 
under applicable Maryland law, does not hold an annual meeting of 
shareholders in any year in which such a meeting is not required under 
state law or the 1940 Act. The term of the present Directors expire in 
1997, 1998,


<PAGE>


1999 and 2000. The fiscal year of the Fund ends on December 31 of each year.

Additional Information
The Fund may disseminate reports of its investment performance from 
time to time. Investment performance is calculated on a total return 
basis; that is by including all net investment income and any realized 
and unrealized net capital gains or losses during the period for which 
investment performance is reported. If dividends or capital gains 
distributions have been paid during the relevant period the 
calculation of investment performance will include such dividends and 
capital gains distributions as though reinvested in shares of the 
Fund. Standard quotations of total return are computed in accordance 
with SEC Guidelines to provide comparability to other investment 
companies. Performance data is based on historical earnings and is not 
intended to indicate future performance. Rates of return expressed on 
an annual basis will usually not equal the sum of returns expressed 
for consecutive interim periods due to the compounding of the interim 
yields. The Fund's annual report to shareholders for the fiscal year 
ended December 31, 1995 contains performance information about the 
Fund. A copy of the annual report is available upon request without 
charge and may be obtained by calling the Fund at (800) 443-4693.

Shareholder Information and Reports
All shareholder inquiries regarding account information of 
transactions should be directed to American Data Services, Inc., 24 
West Carver St., 2nd Floor, Huntington, NY 11743 or by telephone to 
(800) 443-4693.  Shareholder inquiries about general Fund information 
should be directed to the Fund's office at (212) 207-1660.  
Shareholders will be provided semi-annual unaudited and annual audited 
reports, including a listing of portfolio securities held. 



<PAGE>

                           THE WALL STREET FUND, INC.
                           SHARE PURCHASE APPLICATION

Mail to:
The Wall Street Fund, Inc.
c/o American Data Services, Inc.
24 West Carver Street, 2nd Floor
Huntington, NY 11743
Tel. (800) 443-1693

ACCOUNT REGISTRATION: (Check One):
[ ] Shareholder (Name): _______________________________________________________
    Joint Onwer, if any: ______________________________________________________
      In case of joint registration, a joint tenancy with right to survivorship
        will be presumed, unless otherwise indicated.
[ ] Gift to Minor (Custodian): ________________________________________________
    Custodian for (Minor): ____________________________________________________
    Under the Uniform Gifts to Minors Act of
      the State of (State of Residence): ______________________________________
[ ] Trust (Name of Trustee): __________________________________________________
    Trustee for (Name of Beneficiary): ________________________________________
                (Date of Trust): ______________________________________________
[ ] Other: ____________________________________________________________________
(Fill In):
ADDRESS: ______________________________________________________________________
______________________________  Zip ________   Telephone (  ) _________________

TYPE OF ACCOUNT: (Check One):
[ ]  New Account ($2,000 Minimum - Check One):
__ $2,000  __ $10,000  __ $20,000  __ $50,000   __ $175,000  __ $500,000   
__ $5,000  __ $15,000  __ $25,000  __ $100,000  __ $250,000  __ Other: $ ______
[ ] Addition to Account ($100 Minimum - Fill in Amount): $ ____________________
Account Number: _______________________________________________________________

AMOUNT OF PURCHASE:
A check for $ __________  Payable to The Wall Street Fund, Inc. is enclosed.

CERTIFICATE & DISTRIBUTION OPTIONS: (Check One):
[ ] Full & fractional shares credited to applicant(s) account.
[ ] Reinvest all dividends & distributions in additional shares at their net
    asset value.
[ ] Pay dividends in cash: reinvest capital gains.
[ ] Pay capital gains in cash: reinvest dividends.
[ ] Pay all distributions in cash.
[ ] Certificate issued (for full shares only).

SOCIAL SECURITY OR TAX IDENTIFICATION NUMBER:
The Internal Revenue Service (IRS) requires each taxpayer to provide a taxpayer
identification number and to make certain certifications. Under penalties of
perjury, I certify that:

(a) I am not subject to backup withholding either because the IRS has not
    notified me that I am subject to backup withholding for faiure to report
    dividend or interest income or because the IRS has notified me that I am
    no longer subject to backup withholding (delete if inapplicable)

(b) If I have not provided a Social Security or other tax identification number,
    it is because I have not been issued a number, but I have applied for one
    or will do so in the near future: I understand that if I have not provided
    my number to the Fund within 60 days, the Fund will be required to withhold
    31% from all of my dividend, capital gain and redemption payments:

(c) All information provided on this form is correct:

______________________________     ____________________________________________
(Signature of Shareholder)             (Signature of Joint Investor, if any)

[ ] United States Citizen   [ ] Other (Specify): ______________________________

DEALER  IDENTIFICAITON (For Dealers):
Name of Firm:_____________________    Number: _________________________________
                                     (Supplied by American Data Services, Inc.)
Address:_______________________________________________________________________
Name of Representative: ____________________________  Number: _________________
Authorized Dealer Signature: __________________________________________________
Confirmation Number: _______________ Date: __________  Number of shares _______



<PAGE>







                           THE WALL STREET FUND, INC

                      STATEMENT OF ADDITIONAL INFORMATION

                   230 Park Avenue, New York, New York 10169
                           Telephone: (212) 207-1660








This Statement of Additional Information is not a prospectus, but 
should be read in conjunction with the Prospectus of The Wall 
Street Fund, Inc. (the "Fund"), dated May 1, 1996. The Prospectus 
may be obtained by writing to the above address or by calling the 
above phone number.




The date of this Statement of Additional Information is May 1, 1996.





                                      B-1
<PAGE>



                               TABLE OF CONTENTS







Investment Objectives and Policies....................... B-2
Management of the Fund................................... B-3
Principal Holders of Securities.......................... B-6
Brokerage Allocation..................................... B-7


Tax Status............................................... B-8


Underwriter.............................................. B-9
Calculation of Performance Data.......................... B-10
Financial Statements..................................... B-11 




                       INVESTMENT OBJECTIVES AND POLICIES

In order to achieve the "growth of capital" stated as the primary 
investment objective in the Prospectus (under the heading 
"Investment Objectives"), the management of the Fund looks for 
undervalued investments in economic areas experiencing lasting 
growth, i.e., those that are inefficiently priced and have 
outstanding characteristics relative to alternative investments.  
Further, the companies whose stocks are purchased must, whether 
large or small, be quality companies run by able and motivated 
management teams, have sustainable earnings growth, appropriate 
dividend policies, minimal or moderate debt, and valuable 
products or services.  Also, such financial ratios as superior 
profit margins, return on equity, and cash flow are essential 
criteria. Growth characteristics of the Fund's portfolio of 
investments are vital to meet the Fund's primary investment 
objective.  So is the ability to control risk.  Accordingly, 
prudent portfolio diversification is stressed.  Seldom is more 
than 3% of the Fund's net asset value invested at cost in any one 
security.




                                      B-2

<PAGE>




                             MANAGEMENT OF THE FUND



The Fund is managed by its directors and officers. Their names, 
ages, addresses and information as to their principal business 
occupations during the last five years is set forth below in 
alphabetical order.



                                               Principal Occupations 
                          Positions            for Last Five Years
Name and Address  (Age)   Held With Fund       and Other Directorships

Michael R. Linburn  (62)  Vice President       Director of Marketing, Morse,
230 Park Avenue                                Williams & Co., Inc. since 1992;
New York, NY 10169                             Independent consultant from
                                               1989 to 1992.

Clifton H.W. Maloney (57) Director             President, C.H.W. Maloney & 245 
Park Avenue                                    Co., Inc., an investment
New York, NY  10169                            banking firm, since 1981.
                                               Director, Chromium Industries,
                                               Inc., and Liberty Business
                                               Forms and Systems, Inc.

Michael Miola (43)        Secretary/           President, American Data
24 West Carver Street     Treasurer            Services, Inc., a mutual fund
Huntington, NY  11743                          administration and computer
                                               software development firm,
                                               since 1984.

 
Robert P. Morse* (50)     Chairman,            President and a Director, Morse
230 Park Avenue           President and        Williams & Co., Inc., investment
New York, NY  10169       Director             counselors, since 1981;
                                               President and sole Director of
                                               Wall Street Management
                                               Corporation ("WSMC") since
                                               1984 and Morse Williams
                                               Holding Co., Inc. since 1986.

Allen C. Post (52)        Vice President       Portfolio Manager, Morse, 
230 Park Avenue                                Williams, & Co., Inc. since 1991;
New York, NY 10169                             Senior Vice President, A & A
                                               Global, Inc.,  investment
                                               counselors, from 1989 to 1991.


                                      B-3

<PAGE>



                                               Principal Occupations 
                          Positions            for Last Five Years
Name and Address  (Age)   Held With Fund       and Other Directorships

Sharon A. Queeney (53)    Director             President, Queeney Enterprises 
64 East 91st Street                            since 1988, a marketing/media   
New York, NY  10128                            production company.

Harlan K. Ullman, (55)    Director             Chairman, Killoven Group, a
 Ph.D                                          consulting firm; Senior Fellow, 
1245 29th Street, N.W.                         The Center for Naval Analyses;
Washington, D.C.  20007                        Senior Associate, of Center for
                                               Strategic and International
                                               Studies, since 1987.

*Denotes a director who is an "interested person" as that term is 
defined in Section 2(a)(19) of the Investment Company Act of 1940 
(the "Investment Company Act").

Set forth below is a Compensation Table listing, for each 
director, the aggregate compensation received from the Fund for 
the calendar year ended December 31, 1995. The Fund has no bonus, 
profit sharing, or retirement plans.


                               COMPENSATION TABLE

                        
                                                    Total
                                                    Compensation
                                                    Received From
Director                                            Fund
John F. Carr ......................................   $3,400 *
Clifton H.W. Maloney ..............................   $3,400
Robert P. Morse ...................................   $3,400
Sharon A. Queeney .................................   $3,400
Harlan K. Ullman ..................................   $3,400

* At the December 14,1996 meeting of the Board of Directors, John 
F. Carr retired as a director of the Fund.
 
     In addition, the Fund's Directors were reimbursed for 
expenses of $2,676 in connection with the four Board Meetings 
held during the year. The Fund makes no payments of salary to any 
officer in such capacity.



                                      B-4
<PAGE>



As of April 3, 1996, all officers and directors of the Fund as a 
group owned (according to information supplied by them) of record 
or beneficially a total of 488,770.808 Shares (or 27.98% of the 
outstanding shares).






                                      B-5

<PAGE>


                        PRINCIPAL HOLDERS OF SECURITIES

The following is the only person known to the Fund who, on April 
3, 1996, owned of record or beneficially more than five percent 
of the outstanding Shares: Robert P. Morse as one of three 
trustees for seven  trust accounts, as sole trustee for one trust 
account and as custodian for three separate Uniform Gifts to 
Minors Act accounts and personally, holding in the aggregate 
482,624.126 Shares (27.63%) of record. WSMC, which is owned 
indirectly by Mr. Morse, beneficially owns 2,720.333 Shares (or 
0.16%) of the Fund.



                                      B-6
<PAGE>



                              BROKERAGE ALLOCATION

It is the policy of the Fund to select brokers on the basis of 
their ability to effect transactions in portfolio securities in 
such a manner as to obtain the best execution of orders at the 
most favorable prices.  Brokerage business is also allocated in 
order to obtain investment information and research, so that WSMC 
may supplement its own analysis and research activities and may 
make available to the Fund the recommendations, views and 
information of individuals and research staffs of many different 
securities firms. Such investment information and research is 
presently provided to WSMC at no cost to it, and to the extent 
that such investment information and research is used by WSMC in 
rendering investment advice to the Fund, it tends to reduce the 
expenses of WSMC.  Subject to the foregoing policies, brokers are 
chosen by the officers of WSMC in accordance with their best 
judgment and the allocation of brokerage is not made in 
accordance with any formula.  In following the foregoing 
policies, however, a broker may be paid a brokerage commission in 
excess of that which another broker might have charged for 
effecting the same transaction, in recognition of the value of 
such broker's ability to promptly execute the order and/or 
provide research services.  In allocating brokerage, the Fund 
does not favor or disfavor any broker on the basis of sales of 
Shares made or expected to be made by such broker.

During the years 1995, 1994 and 1993, the Fund paid brokerage 
commissions of $60,653, $39,932, and $25,436, respectively, to 
brokerage firms in connection with its purchases and sales of 
portfolio securities. The variance between the commissions paid 
during 1995 and the commissions paid during 1994 reflected both 
an increase in the assets under management, and the Adviser's 
restructuring of a portion of the portfolio. In 1994, Fund began 
using the Instinet network to execute transactions in securities 
traded over-the-counter ("OTC") on a commission basis. Prior to 
1994, transactions in securities traded OTC were executed through 
market makers on a principal basis.

During the years 1995, 1994, and 1993 none of the brokers 
employed by the Fund (i) was an "affiliated person" (as defined 
in Section 2(a)(3) of the Investment Company Act) of the Fund; 
(ii) was an affiliated person of such an affiliated person; or 
(iii) had an affiliated person who was also an affiliated person 
of the Fund or WSMC.

WSMC may act as one of the Fund's brokers in the purchase and 
sale of portfolio securities.  It is the Fund's intention to use 
WSMC as a broker where, in the judgment of Fund management, such 
firm would be able to obtain a price and execution at least as 
favorable as other qualified brokers.  In 1995 WSMC did not act


                                      B-7
<PAGE>


 
as an executing broker for any portfolio transactions of the 
Fund.


                                   TAX STATUS

The following information supplements the information set forth 
in the Prospectus under the heading "TAXATION". 

The Fund intends to comply with the requirements of Subchapter M 
of the Internal Revenue Code of 1986, as amended, (the "Code") 
applicable to regulated investment companies.  The Fund intends 
to pay dividends representing its investment company taxable 
income within certain time periods specified by the Code.  By 
doing so and by meeting certain diversification and other 
requirements, the Fund intends to qualify as a regulated 
investment company under the Code.  Since the Fund will 
distribute its investment company taxable income, net capital 
gains, and capital gain net income, it will not be subject to 
income or excise taxes otherwise applicable to undistributed 
income of a regulated investment company.  If the Fund were to 
fail to distribute all of its income and gains, it would be 
subject to income tax and, in certain circumstances, a 4% excise 
tax.

Taxation of Shareholders. Distributions reflecting the Fund's own 
dividend income will qualify for the 70% dividends received 
deduction available to corporate shareholders if the Fund does 
not sell the underlying stock before satisfying a 46-day holding 
period requirement (91 days for certain preferred stock).
                                                       
Individuals and other non-exempt payees will be subject to a 31% 
backup Federal withholding tax on dividends and other 
distributions from the Fund, as well as the proceeds of 
redemptions of Fund shares, if the Fund is not provided with the 
shareholder's correct taxpayer identification number and 
certification that the shareholder is not subject to such backup 
withholding.  For most individuals, the taxpayer identification 
number is the taxpayer's social security number.


                                      B-8
<PAGE>






                                  UNDERWRITER

The following information supplements the information set forth 
in the Prospectus under the subheading, "The Underwriting 
Agreement." 

WSMC, the Fund's principal underwriter, offers Shares of the Fund 
on a continuous basis, has entered into dealer agreements with 
various broker/dealer firms located in jurisdictions where the 
Fund has registered its Shares for public sale.  The dealer 
agreements require dealers to act as agent for WSMC for  
consideration, which is set forth in the Prospectus under the 
subheading, "Purchase of Shares" in the column captioned 
"Allowance to Selected Dealers as Percentage of the Offering 
Price."  The dealer agreements also require that the dealers be 
registered as brokers and dealers pursuant to Section 15 of the 
Securities Exchange Act of 1934 and that they be members in good 
standing of the National Association of Securities Dealers, Inc.

Set forth below is a Table listing all commissions and other 
aggregate compensation received by WSMC from the Fund for the 
calendar year ended December 31, 1995.

<TABLE>

<S>                      <C>                 <C>               <C>             <C>
                         Net Underwriting    Compensation on
Name of Principal         Discounts and      Redemptions and    Brokerage          Other
  Underwriter              Commissions         Repurchases     Commissions     Compensation 

Wall Street 
Management Corp.              $538              None              None           $79,689 (1)

<FN>
(1) Other compensation is comprized of  advisory fees earned by WSMC during the
calendar year ended December 31, 1995  in the amount of $95,114 less excess
operating expenses reimbursed by WSMC in the amount of $15,425.
</FN>
</TABLE>



                                      B-9
<PAGE>





                        CALCULATION OF PERFORMANCE DATA

Following are quotations of the Fund's average annual total 
return for the indicated periods using the standardized method of 
calculation required by the Securities and Exchange Commission 
("SEC"):

     for the one-year period ended December 31, 1995:     31.06%
     for the five-year period ended December 31, 1995:    18.20%
     for the ten-year period ended December 31, 1995:     10.91%



Average annual total return is calculated according to the 
following SEC formula:
 
                         P(1+T)n =ERV

where P= a hypothetical initial payment of $1,000; T= average 
annual total return; n= number of years; and ERV= ending 
redeemable value of the hypothetical initial payment of $1,000 
made at the beginning of the 1,5, and 10-year periods at the end 
of the 1,5 and 10-year periods. The maximum sales load was 
deducted from the initial $1,000 investment and all dividends and 
distributions were assumed to have been reinvested at the 
appropriate net asset value per share.




                                      B-10


<PAGE>





<TABLE>
<CAPTION>
THE WALL STREET FUND, INC.
SCHEDULE OF INVESTMENTS
December 31, 1995

   <C>     <C> <S>                                     <C>
COMMON STOCKS   84.34%
                                                        Market
     Shares                                             Value
          BASIC MATERIALS   5.52%
      3,000    Barrick Gold Corp.                       $  79,125
    180,000+   Federation Resources                        26,795
     10,000+   ICC Technologies Inc.                      108,750
     10,000+   International Precious Metals Corp.         27,188
     10,000+   Jilin Chemical Ind.                        215,000
     10,000+   Northwest Pipe Co.                          110,00
      3,000    Nucor Corp.                                171,375
     35,800+   Paget Mining Ltd.                           11,191
     10,000+   Repap Enterprises Inc.                      43,750
                                                          793,174

          CAPITAL GOODS  11.83%
      1,500    Boeing Co.                                 117,563
     70,000+   Flow Intl. Corp.                           647,500
     10,000+   Groupo Mexicano Desarollo ADR               26,250
      1,000    Hewlett Packard Co.                         83,750
      9,000    Measurex Corp.                             254,250
     15,000+   Micro Component Technology                 101,250
      6,000    Pall Corp.                                 161,250
      2,000+   Read-Rite Corp.                             46,375
     40,000+   Stevens Graphics Series A                  175,000
      5,000+   Video Sentry Corp.                          37,500
      2,000+   Zygo Corp.                                  50,000
                                                        1,700,688

          CONSUMER - CYCLICAL   6.23%
     10,016    Aura Systems Inc.                           56,653
     10,000+   Brio Industries Inc.                        31,875
      5,775+   CAI Wireless Systems Inc.                   55,223
      2,000    CCH Inc. CL B                              110,625
      4,000    Home Depot Inc.                            191,500
      2,000    McDonalds Corp.                             90,250
      4,000+   Office Depot Inc.                           79,000
     10,000+   Shuffle Master Inc.                        118,750
      1,500    Singer Co.                                  41,812
      1,500    Tiffany & Co.                               75,563
      2,000    Wal-Mart Stores Inc.                        44,750
                                                          896,001

          CONSUMER-NON-CYCLICAL   18.14%
      2,500    Abbott Labs.                               104,375
     20,000+   Alza Corp.                                 495,000
      2,000+   Amgen Inc.                                 118,625
      5,000    Amway Japan Ltd. ADR                       104,375
     10,000+   B A B Holdings, Inc.                        56,250
     30,000+   Bio Technology General Corp.               137,812
      5,000+   Biochem Pharm. Inc.                        200,625
      1,000+   Boston Scientific Corp.                     49,000
      5,000+   Centocor Inc.                              155,000
      2,000    Columbia/HCA Healthcare Corp.              101,500
      4,000+   Genzyme Corp.                              249,000
      3,000+   Healthcare Compare Corp.                   131,062
      3,000+   Heart Technology Inc.                       98,063
      5,000+   Immulogic Pharm. Corp.                      95,313
      5,000+   Medimmune Inc.                              99,375
      1,859    Merck & Co.                                122,229
      1,000+   PDT Inc.                                    49,625
     40,000+   Ribi Immunechem Res. Inc.                  242,500
                                                        2,609,729




COMMON STOCKS (continued)
                                                         Market
     Shares                                               Value
          DIVERSIFIED   1.20%
    510,000+   International UNP Holdings Ltd.         $  172,290
     
          ENERGY   5.15%
      2,000+   Basic Petroleum Int. Ltd                    49,000
     10,000    Parker & Parsley Petroleum Co.             220,000
     10,000+   Petroleum Geo Service ADR                  250,000
      5,000+   Tipperary Corp.                             24,375
      3,000+   United Meridian Corp.                       52,125
      5,000    Unocal Corp                                145,625
                                                          741,125

          REAL ESTATE   0.76%
      5,000    New Plan Realty Trust                      109,375

          SERVICES   8.84%
      7,500+   ADT Limited                                112,500
      5,000+   Cerner Corporation                         102,500
      2,000    Cintas Corp.                                89,500
     50,000+   Executive Telecard Ltd                     293,750
      3,171    First Data Corp.                           212,061
      4,000+   Inference Corp. "A"                         75,000
     10,000    Renaissance Solutions Inc.                 137,500
     25,750+   Strategic Distribution Inc.                201,172
      3,000    Youth Sevices Intl. Inc.                    47,625
                                                        1,271,608

          TECHNOLOGY   26.67%
      5,000+   Adaptec Corp.                              205,000
      5,000    Adobe Systems Inc.                         310,625
      5,000+   Analog Devices Inc.                        176,875
      5,000+   Data Works Corp.                            63,125
      5,000+   Datalogix Intl. Inc.                        62,188
      5,000+   Digital Equipment Corp.                    320,625
     75,000+   Executone Info. Systems                    178,125
      2,000    GTE Corp.                                   88,000
     10,000+   Harbinger Corp.                            232,500
      5,000+   Mattson Technology, Inc.                    78,750
      2,000+   Microsoft Corp                             175,625
      4,010+   Millicom Int'l. Cellular S.A.              122,806
     12,000+   Mobile Telecom Tech. Corp.                 256,500
     12,000+   Netstar Inc..                              225,000
     10,000+   Novadigm Inc.                              282,500
      6,000+   Octel Communications Corp.                 193,875
      1,500+   Oracle Corp.                                63,562
      2,500+   Parametric Technologies                    165,937
     16,998+   Rational Software Corp.                    382,455
     20,000+   Vitesse Semi-Conductor Corp.               252,500
                                                        3,836,573


See notes to financial statements


<PAGE>


THE WALL STREET FUND, INC.
SCHEDULE OF INVESTMENTS
December 31, 1995

COMMON STOCKS (continued)
                                                         Market
     Shares                                               Value
          WARRANTS   0.00%
        875+   American Satellite Network Inc.         $        0  

          TOTAL COMMON STOCKS                          12,130,563
          (Cost $9,464,678)

          PREFERRED STOCKS   2.03%
      7,500    Liposome Convertible $1.93
          (Cost $135,000)                                 292,500


BONDS   11.76%
     Principal                                            Market
      Value                                                Value

          CONVERTIBLE SUBORDINATED BONDS   11.76%
   $200,000    Air & Water Technologies 8.00%
                  05/15/2015                              170,000
     50,000    Baby Superstores Inc. Sub. Notes 4.875%
                  10/01/2000                               58,563
    400,000+   Bonneville Pacific Corp. 7.75%
                  08/15/2009                              112,000
     50,000    Browning Ferris Industries 6.25%
                  08/15/2012                               49,875
    300,000    Centocor 7.25% 02/01/2001                  353,625
    500,000    Executone 7.50% 03/15/2011                 425,000
    100,000    IMC Global Inc. 6.25% 12/01/2001           127,875
    100,000    Seagate Technologies 6.75% 05/01/2012      117,250
    300,000    VLSI Technology Inc. 8.25% 10/01/2005      276,750

          TOTAL BONDS
          (Cost $1,173,254)                             1,690,938

          TOTAL INVESTMENTS                98.13%
          (Cost $10,772,932)                           14,114,001

          OTHER ASSETS LESS LIABILITIES     1.87%         268,787

          TOTAL NET ASSETS                100.00%    $ 14,382,788


<FN>
(1)  Federal Tax Information: At December 31, 1995 the net unrealized
     appreciation based on cost for Federal Income tax purposes
     of $10,782,231 was as follows:

        Aggregate gross unrealized appreciation for all investments
        in which there was an excess of value over cost             $3,913,001

        Aggregate gross unrealized depreciation for all investments
        in which there was an excess of cost over value               (581,213)

        Net realized appreciation                                  $ 3,331,788

+ Non-income producing security.
</FN>
</TABLE>


<TABLE>
<CAPTION>
THE WALL STREET FUND, INC.
STATEMENT OF ASSETS AND LIABILITIES
December 31, 1995

<S>                                     <C>          <C>
ASSETS:
Investments in securities, at value
   (cost $10,772,932)  (Note 1)                      $ 14,114,001
Cash                                                       16,780
Receivables:
     Investment securities sold         $ 247,531
     Fund shares sold                      92,487
     Interest and dividends                45,820    
                                                          385,838
Other assets                                                1,218
     Total Assets                                      14,517,837

LIABILITIES:
Payables:
     Investment securities purchased      117,623
     Fund shares redeemed                   8,100
     Investment adviser fee                 4,984
     Other payables and accrued 
          expenses                          8,400     
          Total Liabilities                               135,049
               Net Assets                            $ 14,382,788

Net Assets Consist of:
     Capital stock at par value                        $1,757,108
     Additional paid in capital                         9,244,935
     Unrealized appreciation on 
          investments                                   3,341,069
     Accumulated net realized 
          gains                                            39,676
               Net Assets                             $14,382,788

Net asset value and 
     redemption price per share 
     ($14,382,788/1,757,108 shares 
     of capital stock outstanding)
     (Note 4)                                               $8.19

Maximum offering price per share
     (100/96 of $8.19)                                      $8.53

</TABLE>

See notes to financial statements

                                     
<PAGE>


<TABLE>
<CAPTION>
THE WALL STREET FUND, INC.
STATEMENT OF OPERATIONS
For the year ended December 31, 1995

<S>                                     <C>           <C>
INVESTMENT INCOME:
Income:
     Dividends                                           $ 57,590
     Interest                                             134,951
Total income                                              192,541

Expenses:
     Investment adviser fees
       (Note 3)                          $ 95,114
     Transfer agent fees and 
          dividend paying expenses         28,126
     Custodian fees                        16,352
     Accounting services                   45,325
     Reports to shareholders               11,244
     Professional fees                     23,686
     Directors fees and expenses           18,926
     Registration fees                      7,095
     Miscellaneous                         10,864
     Total Expenses                       256,732
Less:
     Reimbursed expenses 
          (Note 3)                        (15,425)
          Net expenses                                    241,307
          Net investment loss                             (48,766)

NET REALIZED AND UNREALIZED GAINS
(LOSSES) ON INVESTMENTS
(Note 1)
Net realized gains from 
     investment transactions                            2,612,789
Net increase in unrealized 
     appreciation of investments                        1,347,456
Net gains on investments                                3,960,245
Net increase in net assets 
     resulting from operations                         $3,911,479

</TABLE>


<TABLE>
<CAPTION>
THE WALL STREET FUND, INC.
STATEMENT OF OPERATIONS
For the year ended December 31, 1995

<S>                                    <C>                 <C> 
                                       For the              For the
                                       year ended           year ended
                                       December 31,         December 31,
                                       1995 1994
Net investment loss                    $   (48,766)         $  (34,206)
Net realized gains from 
     investment transactions             2,612,789             336,635
Net increase (decrease) in unrealized 
     appreciation of investments         1,347,456            (842,329)
Net increase (decrease) in net assets 
     resulting from operations           3,911,479            (539,900)
Distributions to shareholders 
     from:
Net realized gains from 
     investment transactions 
     ($1.80 and .21 per share, 
     respectively)                      (2,567,131)           (304,072)
Net capital share transactions 
     (Note 4)                            1,958,367             363,436
Total increase (decrease) 
     in net assets                       3,302,715            (480,536)

NET ASSETS:
Beginning of year                       11,080,073          11,560,609

End of year                           $ 14,382,788        $ 11,080,073

</TABLE>


See notes to financial statements


<PAGE>

THE WALL STREET FUND, INC.
NOTES TO FINANCIAL STATEMENTS
December 31, 1995


(1) Summary of significant accounting policies:
The Fund is registered under the Investment Company Act of 1940, as amended, as
a diversified, open-end management investment company. The following is a
summary of significant accounting policies consistently followed by the Fund in
the preparation of its financial statements. These policies are in conformity
with generally accepted accounting principles for investment companies. The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates.

(A) Securities Valuations - The value of investments is based on the published
last sale prices on national securities exchanges, or, in the absence of
recorded sales, at the mean between the closing bid and asked prices on such
exchanges or over-the-counter. At December 31, 1995, the Fund held a security
for which a market quotation was not readily available and which was valued in
good faith by the Board of Directors. This security had a value of $112,000
representing 0.78% of the Fund s net assets.

(B) Federal Income Taxes - No provision for federal income taxes has been made
in the accompanying financial statements, since the Fund intends to continue to
comply with the provisions of the Internal Revenue Code applicable to regulated
investment companies and to distribute to its shareholders substantially all of
its net investment income and net realized gains on investments.

(C) Other - Security transactions are accounted for on the date securities are
purchased or sold. Dividend income and distributions to shareholders are
recorded on the ex-dividend date. The net realized gains and losses are
determined on the identified cost basis. The Fund may periodically make
reclassifications among certain of its capital accounts as a result of the
timing and characterization of certain income and capital gains distributions
determined annually in accordance with federal tax regulations which may differ
from generally accepted accounting principles. During the year ended December
31, 1995 the Fund reclassified the net investment loss of $48,766 to additional
paid-in capital.

(2) Purchases and sales securities:
Purchases and sales of investment securities, during the year ended December 31,
1995 aggregated $17,774,682 and $18,649,409, respectively.

(3) Investment advisory fees and other:
The advisory agreement provides for advisory fees of 1/16 of 1% monthly
(equivalent to 3/4 of 1% per annum) of the first $125,000,000 of average net
assets of the Fund. The present advisory agreement also provides for the adviser
to reimburse the Fund for any expenses (including the advisory fee but excluding
taxes, interest and brokerage fees and extraordinary expenses incurred in
connection with any matter not in the ordinary course of business of the Fund)
over 2% of the first $10,00,000, 1 1/2% of the next $20,000,000 and 1% of any
balance of the average daily net asset value.

For the year ended December 31, 1995, Wall Street Management Corporation (WSMC)
earned investment advisory fees of $95,114 and  reimbursed the Fund $15,425 for
expenses. 

The adviser also serves as the Fund s principal underwriter. For the year ended
December 31, 1995, WSMC received $538 as its portion of the sales charge on
sales of shares of the Fund. Certain of the officers and directors of the Fund
are officers and directors of WSMC.

The Fund has arranged for American Data Services, Inc., of which the Fund s
Secretary and Treasurer is a principal, to prepare the accounting records and
perform administrative and transfer agent services for the Fund. Costs incurred
totalled $73,451 for the year ended December 31, 1995.

Morse, Williams & Co., Inc. (MWC), 100% owner of WSMC, performs administrative
services for the Fund. This includes costs of shared office expenses, rent,
telephone charges and supply expenses. For the year ended December 31, 1995, no
remuneration was paid by the Fund to MWC.

(4) Capital stock:
At December 31, 1995 there were 5,000,000 shares of $1 par value capital stock
authorized. Transactions in capital stock during the year ended December 31,
1995 and the year ended December 31, 1994  were as follows:

<TABLE>

<S>                      <C>      <C>           <C>        <C> 
                               1995                    1994
                         Shares    Amount       Shares     Amount
Shares sold               40,412    $ 347,329    162,756   $ 1,205,812
Shares issued for 
     reinvestment of 
     distribution from 
     realized gains      320,091    2,432,692     39,767       281,949
Shares redeemed          (95,787)    (821,654)  (150,224)   (1,124,325)
Net  increase            264,716  $ 1,958,367     52,299     $ 363,436

</TABLE>



<PAGE>

<TABLE>
<CAPTION>
FINANCIAL HIGHLIGHTS
(For a fund share outstanding throughout each year)


<S>                                        <C>      <C>      <C>      <C>      <C> 
                                          Year Ended December 31,
                                              1995   1994   1993   1992   1991
Net asset value, beginning of year          $ 7.42   $ 8.03   $ 7.60   $ 7.27   $ 5.54

Income from investment operations
Net investment income (loss)                 (0.03)   (0.02)   (0.02)    0.01     0.03
Net realized and unrealized gains (losses) 
     on investments                           2.60    (0.38)    1.00     0.54     2.95
Total from investment operations              2.57    (0.40)    0.98     0.55     2.98
 
Less distributions
Dividends from net investment income          0.00     0.00     0.00    (0.01    (0.03)
Distribution from realized gains 
     from security transactions              (1.80)   (0.21)   (0.55)   (0.21)   (1.21) 
Return of capital distribution                0.00     0.00     0.00     0.00    (0.01)
Total distributions                          (1.80)   (0.21)   (0.55)   (0.22)   (1.25)

Net asset value, end of year                $ 8.19   $ 7.42   $ 8.03   $ 7.60   $ 7.27

Total return**                               36.50%   (4.86%)  13.17%    7.61%   54.36%

Ratios/supplemental data
Net assets, end of year (in 000's)          14,383   11,080   11,561   11,202   11,032
Ratio of expenses to average net assets      2.02%     2.12%   2.04%     2.15%    2.10%
Ratio of expenses to average net assets,
   net of reimbursement                      1.90%     1.96%   1.96%     1.97%    1.98%
Ratio of net investment income (loss) to
   average net assets                       (0.50%)   (0.47%) (0.31%)   (0.08%)   0.30%
Ratio of net investment income (loss)
     to average net assets,
   net of reimbursement                     (0.38%)   (0.31%) (0.23%)    0.09%    0.43%
Portfolio turnover rate                    143.27%    89.01% 107.22%   112.47%  159.52%


<FN>
**Excluding sales charge.
</FN>
</TABLE>


See notes to financial statements




REPORT OF INDEPENDENT ACCOUNTANTS
To The Shareholders and Board of Directors of
The Wall Street Fund, Inc.:

We have audited the accompanying statement of assets and liabilities of The
Wall Street Fund, Inc., including the schedule of investments, as of
December 31, 1995, and the related statement of operations for the year then
ended, the statements of changes in net assets for each of the two years in 
the period then ended, and the financial highlights for each of the five years
in the period then ended. These financial statements and financial highlights
are the responsibility of the Fund's management. Our responsibility is to
express an opinion on these financial statements and financial highlights
based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and financial
highlights are free of material misstatement. An audit includes examining, on
a test basis, evidence supporting the amounts and disclosures in the financial
statements. Our procedures included confirmation of securities owned as of
December 31, 1995 by correspondence with the custodian and brokers. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of
The Wall Street Fund, Inc. as of December 31, 1995, the results of its
operations for the year then ended, the changes in its net assets for each 
of the two years in the period then ended, and the financial highlights for
each of the five years in the period then ended, in conformity with generally
accepted accounting principles.

Coopers & Lybrand L.L.P.
New York, New York
February 26, 1996



<PAGE>


PRINCIPAL INVESTMENT CHANGES
For the year ended December 31, 1995

NEW POSITIONS
Adaptec Inc., BAB Holdings, Inc., Barrick Gold Corp., Basic Petroleum Intl.
Ltd., Biochem Pharma Inc., Bio Technology General Corp., Boeing Co.,  Brio
Industries Inc., Broadway & Seymour Co., Columbia Healthcare Corp., Datalogix
International, Data Works, Digital Equipment Corp., GTE Corp., Harbinger Corp.,
ICC Technologies Inc., Inference Corp. "A", Jilin Chemical Ind., Mattson
Technology, Inc., McDonalds Corp., Measurex Corp., Micro Component Technology,
Netstar, Inc., New Plan Realty Trust, Northwest Pipe Co., Novadigm  Inc., PDT
Inc., Renaissance Solutions Inc., Repap Enterprises Inc. Common, Shuffle
Master Inc., United Meridian, Youth Services Intl. Inc., Zygo Corp.
BONDS: VLSI Technology Inc. 8.25% 10/01/2005.

ELIMINATIONS 
Acclaim Entertainment Inc., Actava Group Inc., Aflac Inc., Alantec Corp.,
American Express Co., American Telecasting, Apple Computer Inc., Applied Matls
Inc., Banco Latino Americano, Bay Networks Inc., Cable & Wireless ADR,
Capstead Mortgage, Cephalon Inc., Chiron Corp., Chronimed Inc., Commnet
Cellular Inc., Davidson & Assoc. Inc., Dialogic Corp., Digital Sound Corp.,
Dresser Industries, DSC Communications Corp., Elsag Bailey NV, Epic Design
Technology Inc., Exabyte Corp., Flir Systems Inc., Genetic Therapy Inc.,
 General Motors Corp. Class H, Genzyme Tissue Repair, GRC International Inc.,
Hong Kong "ADR" Telecommunications, IBAH Inc., IDB Communications, Information
Resource Engr. Inc. Pfd. Conv. 9%, Intel Corp., Intelcom Group Inc., Intersolv
Inc., Kenetech Corp., Marcam Corp., Mariner Health Co., Molten Metal Technology
Inc., Network General Corp., Novell Inc., Pacific Physician Services Inc.,
Peoples Choice T.V. Corp., Pfizer Inc., Picturetel Corp., Schulman A Inc.,
Seitel Inc., Sequent Computer Systems Inc., Shanghai Petro. ADR, Softdesk Inc.,
Solectron Corp., Somatix Therapies Corp., Sony Corp. ADR, Storage Technology
Corp., Synopsys Inc., Target Therapeutic, United International Holdings Inc.
Cl. A, Ventritex Inc., Vical Inc., VLSI Technology, Wandel & Goltermann Tech.,
Walhalla Mining Co., Watts Industries Inc., Wisconsin Pharm. BONDS: Cellular
Inc. 6.75% 7/15/2009, Glyco Medical 7.50% 01/01/2003, VLSI  Technology
Inc. 7.00% 05/01/2012.


This report is not to be construed as an offering for the sale of The
Wall Street Fund, Inc., or as a solicitation of an offer to buy any such
shares, unless accompanied by an effective prospectus setting forth details
of the Fund including the sales charge and other material information.





The maximum initial sales charge payable on an investment in the Fund was 5.50%
at December 31, 1985. At public offering price of $10,000, the net investment
in the Fund would be $9,450, assuming no waiver or reduction of sales charges.
Currently, the maximum sales charge is 4.0%. The performance information shown
represents past performance and should not be interpreted as indicative of the
Fund's future performance. Return and share price will fluctuate so that
shares, when redeemed, may be worth more or less than their original cost.




MANAGEMENTS DISCUSSION OF
FUND PERFORMANCE
The Fund's broad diversification policy combined with Fund Management's stock
selection were significant factors contributing to Fund performance in 1995.
Management's strategy of investing in companies selected from a variety of 
broad industry groups and investing in a large number of different companies
with strong fundamental growth characteristics provides protection from long
term fundamental portfolio risk. Fund Management's analytical emphasis on a
company's future sustainable earnings growth and the quality of corporate
management are also important to Fund performance.

Throughout 1995 interest rates declined steadily from the previous years high
levels which positively effected the prices of the Fund's equity investments.
Market prices for your Fund's investments generally increased due to strong
corporate earnings. During the first half of the year your Fund's net asset
value per share increased 16.71%. During the second half of 1995, including a
capital gain distribution of $1.80 per share, the net asset value per share
rose 16.97%. 




<PAGE>


Dear Fellow Shareholders:
As the performance numbers indicate, 1995 was a vintage year for your Fund. We
enjoyed a total return of +36.5% for the year as reported by CDA/Weisenberger
Mutual Fund reports. Since December 31, 1990, we have had an average annual
total return of better than 19% through December 31, 1995. Your Fund is now
top ranked "A" by Lipper Analytical Services, Inc. for five year performance
as reported in the Wall Street Journal.

The year 1995 was good for U.S. investors across the board. The S&P 500 total
return was +37.5%. The smaller capitalization index, the Russell 2000, was
+28.5% and the intermediate Lehman Govern-ment/Corporate bond index was +15.3%.

Looking ahead to 1996, we believe real GDP growth in the U.S. is likely to be
2.5% to 3%, in line with the long term non-inflationary growth rate after a
weak first quarter. The balanced budget argument in Washington and the
unsettled state of Government Funding along with the impact of the Blizzard
of 1996 in the Northeast U.S., is likely to hold down real GDP growth to
near-anemic levels in the first quarter of the new year. After a resolution of
the budget issue and better weather, real growth should turn up. Growth should
be aided by the Federal Reserve as they lower short term interest rates to
bring them more in line with inflation which is expected to remain in the
2% to 3% range.

While equities had excellent returns last year, the new year, after early
weakness, also may be a pretty good year. Valuation levels as measured, for
instance, by price earnings ratios are not excessive for a low interest rate
environment. While stocks performed well in 1995 the price earnings 
ratio of the market is about the same today as it was at the beginning of
last year. Should interest rates stay low or go lower in the future, the price
earnings ratios may actually shift upward. This upward revision in price
earnings ratios may begin in 1996 and is something to look forward to 
over future years. If an upward shift in price earnings ratios is accompanied
by strong earnings, stocks can perform very nicely.

For the markets, 1996 is likely to be a more erratic year than last year with
an uncertain first half and second half strengthening. We expect good quality
growth related investments to do well and provide returns in the low double
digits with bond returns probably equal to their coupons. For those interested
in historical patterns, it should be noted that in the last 110 years of market
history, there are only four Presidential election years when stocks have
declined.  

In order to save shareholders expense, The Board of Directors has decided to
hold shareholder meetings only when an event requires. Hence, no shareholder
meeting in 1996 is anticipated. The Board is authorized to do this because the
Fund is incorporated in Maryland and the corporate law has been amended to
waive the requirement that investment companies, such as the Fund, hold a 
meeting of shareholders every year. This law was adopted so that investment
companies and their shareholders would be spared the expenses otherwise
incurred in holding routine annual meetings. The Board of Directors of the
Fund has determined that no extraordinary events necessitate the holding of an
annual meeting this year. In the event that a circumstance arises necessitating
special shareholder approval such a meeting will be held.

Should you have any questions, please feel free to call me directly.

                           Sincerely,


                           /s/ Robert P. Morse
                           Robert P. Morse
                           President
January 31, 1996




DIRECTORS
John F. Carr, Emeritus
Clifton H.W. Maloney
Robert P. Morse, Chairman
Sharon A. Queeney
Harlan K. Ullman


OFFICERS
Robert P. Morse, President
Michael R. Linburn, Vice President
Allen C. Post, Vice President
Michael Miola, Secretary, Treasurer


INVESTMENT ADVISER
WALL STREET MANAGEMENT CORPORATION
230 Park Avenue
New York, New York 10169


CUSTODIAN
THE BANK OF NEW YORK
90 Washington Street, 11th Floor
New York, New York 10286


TRANSFER AGENT
AMERICAN DATA SERVICES
24 West Carver Street, 2nd Floor
Huntington, New York 11743


INDEPENDENT ACCOUNTANTS
COOPERS & LYBRAND L.L.P.
1301 Avenue of the Americas
New York, New York 10019



THE WALL STREET FUND, INC.

ANNUAL REPORT

DECEMBER 31, 1995

<PAGE>



                           PART C. OTHER INFORMATION
        
Item 24:     Financial Statements and Exhibits
        
        
   (a)  Financial Statements:                            
        
        Included in Part B of the Registration Statement: 
        
        Report of Independent Accountants dated February 26, 1996 
        
        Statement of Assets and Liabilities at December 31, 1995
        
        Statement of Operations of the Year Ended December 31, 1995
        
        Statement of changes in Net Assets for the years ended                
           December 31, 1995 and 1994
        
        Investments, December 31, 1995
        
        Notes to Financial Statements.
        
   (b)  Exhibits:
        
        (1)    The Articles of Incorporation of Registrant and all
               amendments thereto to date, filed as Exhibits to 
               Post-Effective Amendment No. 37 to Registrant's
               Registration Statement filed with Commission April
               23, 1980.
        
        (1)(a) Articles of Amendment and Restatement of Articles
               of Incorporation of Registrant, as filed with the
               State Department of Assessments and Taxation of
               Maryland on March 29, 1966, which was filed as Ex-
               hibit (1)(f) to Post-Effective Amendment No. 37.
        
        (1)(b) Articles of Amendment of Articles of Incorporation
               of Registrant, as filed on May 23, 1969, which was
               filed as Exhibit (1)(g) to Post-Effective Amendment
               No. 37.       
        
        (1)(c) Articles of Amendment of Articles of Incorporation
               of Registration, as filed on October 1, 1969, which
               was filed as Exhibit (1)(h) to Post-Effective 
               Amendment No. 37.
        
        (1)(d) Articles of Amendment of Articles of Incorporation
               of Registrant, as filed on April 19, 1971, which 
               was filed as Exhibit (10(i) to Post-Effective
               Amendment No. 37.
        
        (1)(e) Articles of Amendment of Articles of Incorporation
               of Registrant, as filed on May 26, 1978, which was
               filed as Exhibit (1)(j) to Post-Effective Amendment No. 37.


                                      C-1

<PAGE>



        
        (2)    By-Laws of Registrant and all amendments thereto to
               date, as amended September 6, 1985, filed as Ex-
               hibit to Post-Effective Amendment No. 43 to 
               Registrant's Registration Statement filed May 1, 1968.

        (3)    Not Applicable.
        
        (4)    Specimen Certificate of Capital Stock of Registrant
               filed as Exhibit to Post-Effective Amendment No. 45
               to Registrant's Registration Statement filed March 1, 1988.
        
        (5)    Investment Advisory Contract voted upon and
               ratified by the shareholders April 26, 1990 between
               Registrant and Wall Street Management Corporation,
               filed as Exhibit 5 to Post-Effective Amendment 47
               to Registrant's Registration Statement filed March 3, 1992.
         
        (6)    Underwriting Agreement and Form of Dealer Agree-
               ment, effective April 23, 1987, filed as Exhibit
               to a Post-Effective  Amendment filed on approximately 
               May 1, 1987.
        
        (7)    Not Applicable.
        
        (8)    The below listed Custodian Agreement and letter
               setting forth schedule of remuneration, filed as
               Exhibits numbered and lettered same as below
               to Post-Effective Amendment No. 37 to Registrant's
               Registration Statement, filed with the Commission May 1, 1980.
        
        (8)(a) Custodian Agreement dated April 22, 1966, be-
               tween Registrant and The Bank of New York.
        
        (8)(b) Letter dated September 14, 1978, from The Bank of
               New York to Registrant setting forth fee schedule
               for the period after January 1, 1979.
        
        (8)(c) Fee schedule from the Bank of New York setting 
               forth fees for global custody filed as Exhibit to Post-
               Effective Amendment No. 48 to Registrant's Registration
               Statement filed April 25, 1994.
        
        (9)(a) Administration Agreement with American Data Services,
               Inc. dated June 21, 1993 filed as Exhibit to Post-
               Effective Amendment No. 48 to Registrant's Registration
               Statement filed April 25, 1994.
        
        (9)(b) Fund Accounting Service Agreement with American Data
               Services, Inc. dated June 21, 1993 filed as Exhibit to Post-
               Effective Amendment No. 48 to Registrant's
               Registration Statement filed April 25, 1994.
        

                                      C-2

<PAGE>



        (9)(c) Shareholder Servicing Agent Agreement with American Data
               Services, Inc. dated June 21, 1993 filed as Exhibit to
               Post-Effective Amendment No. 48 to Registrant's
               Registration Statement filed April 25, 1994.
        
        
        (10)   Opinion and consent of counsel filed With Rule 24f-2
               notice on February 28, 1996.
        
        (11)   Consent of Independent Certified Public Accountants
               dated April 26, 1996.
        
        (12)   Not Applicable.
        
        (13)   Not Applicable.
        
        (14)   The below listed Individual Retirement Account Ap-
               plication, disclosure statement, custodial account
               form, and simplified employee pension-individual
               retirement accounts contribution agreement, filed
               as Exhibits numbered and lettered same as below in
               Post-Effective Amendment No. 39 to Registrant's
               Registration Statement, filed with the Commission
               November 3, 1982. 
        
        (15)   Not Applicable.

        (16)   Schedule of computation of average annual total return
               for the 1, 5 and 10 year periods ended December 31, 1995.

        (17)   Financial Data Schedule (Confirming Copy) . Filed
               pursuant to Rule 483.

        (18)   Not. Applicable. 
        
Item 25: Persons Controlled by or Under Common Control with Registrant
        
         Not Applicable.
        
Item 26: Number of Holders of Securities.
        
         As of April 3, 1996:
        
                         (1)                           (2)
                       Title of                    Number of Record
                        Class                          Holders
        
                  Capital Stock                        1,528
                  (Par Value $1/share)
        
             




                                      C-3

<PAGE>


Item 27:Indemnification
        
    Item 4 of Part II of Post-Effective Amendment No. 37 to Registrant's
    Registration Statement, filed with the Commission on May
    28, 1981, is hereby incorporated by reference.
        
Item 28:Business and other Connections of Investment Adviser. 
        
    See captions "Information About WSMC" in the Prospectus and "Management 
    of the Fund" in the Statement of Additional Information.
        
 
Item 29:Principal Underwriters
        
(a)  None
          
(b)  Name & Principal         Positions & Offices       Positions & Offices
     Business Address         with Underwriter          with Registrant 
           
     Robert P. Morse          President; Director       President; Director
     230 Park Avenue
     New York, New York 10169
        
     Michael R. Linburn                                 Vice President
     230 Park Avenue                                           
     New York, New York 10169
        
     Allen C. Post                                      Vice President
     230 Park Avenue
     New York, New York 10169                       
        
    Michael Miola             Secretary/Treasurer
    24 West Carver Street
    Huntington, New York  11743 
 
(c) Not applicable.
        
Item 30:Location of Accounts and Records
          
    With the exception of the items required by Rule 31a-1(b)(2)(i)(a)-(c),
    which are maintained by The Bank of New York, 90 Washington
    Street, New York, New York 10015, all other current records
    presently required to be maintained by the Registrant are located
    in its offices at 230 Park Avenue, New York, New York 10169 and 
    at American Data Services, Inc., 24 West Carver Street, Huntington,
    New York 11743.  Non-current records are located at 96 Cove Road,
    Oyster Bay, New York 11771.
        
        
Item 31:Management services.                   
        
    Not applicable.
        
            

                                      C-4

<PAGE>




Item 32:Undertakings.
        
    (a) Not applicable.  
        
    (b) Not applicable.
        
    (c) The Registrant hereby undertakes to furnish each person to whom
        a prospectus is delivered with a copy of the latest annual report
        to shareholders, upon request and without charge.   
        
        
        
        
        
















                                      C-5

<PAGE>



                                   SIGNATURES
        
        
     Pursuant to the requirements of (the Securities Act of 1993) and the
Investment Company Act of 1940, the Registrant (certifies that it meets all the
requirements for effectiveness of  this Registration Statement pursuant to Rule
485(b) under the securities Act of 1933 and) has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereto duly
authorized, in the City of New York, and State of New York, on the 27th day
of April, 1996.
        
                                          THE WALL STREET FUND, INC.
                                          Registrant
        
                                          BY: __________________________________
                                              Robert P. Morse
                                              President
        
             
Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed below by the following persons in the capacities and
on the date indicated.
        
        
        
____________________________________________          _______________
Robert P. Morse, President & Director
        
        
    
   
____________________________________________          _______________
 Michael Miola, Secretary/Treasurer
        
        


____________________________________________           _______________
Clifton H.W. Maloney, Director
        
        

        
____________________________________________           _______________
Sharon A. Queeney, Director
        
        

        
____________________________________________           _______________
Harlan K. Ullman, Director
        
        



<PAGE>


        
        
                                 EXHIBIT INDEX
       
   EXHIBIT NO.     EXHIBIT                                   PAGE NO.
        
        
        
   (11)            Consent of Coopers & Lybrand L.L.P.

   (16)            Schedule of computation of average annual
                   total return for the 1, 5 and 10 year
                   periods ended December 31, 1995.

   (17)            Financial Data Schedule (Confirming Copy).
                   Filed pursuant to Rule 483.
              

  








                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in Post-Effective Amendment No.51 to the
Registration Statement No. 811-515 on Form N-1a of our report dated
February 26, 1996, on our audit of the financial statements and
financial highlights of  The Wall Street Fund, Inc.

We also consent to the reference to our firm in the Prospectus under
the captions "financial Highlights" and "Independent Accountants".


/s/ COOPERS & LYBRAND L.L.P.
    COOPERS & LYBRAND L.L.P.



New York, New York
April 26, 1996






<TABLE>
<CAPTION>
WALL STREET FUND, INC.
12/31/95
PERFORMANCE DATA
ENDING REDEEMABLE VALUE (ERV)

DATE OF INVESTMENT       1/1/95
INITIAL INVESTMENT (P)  10,000.00
SALES LOAD PERCENTAGE        4.00
NAV@ PURCHASE DATE           7.42
SHARES PURCHASED        1,293.801

<S>                       <C>         <C>        <C>      <C>          <C>        <C> 
                                                 DOLLAR   REINVESTMENT ADDITIONAL TOTAL SHARES
DIVIDENDS                 DATE        RATE       VALUE       PRICE       SHARES      OWNED

                          12/95       1.80       2,328.84    7.60       306.426    1,600.227
</TABLE>

ENDING DATE              12/31/95
ENDING SHARES OWNED     1,600.227
ENDING NAV                   8.19
ENDING ERV              13,105.86

AVERAGE ANNUAL TOTAL RETURN PURSUANT TO SEC RULES

                      ACTIVE DATES:
                      BEGINNING=    01-Jan-95 P=            10,000.00
                      ENDING=       31-Dec-95 ERV=          13,105.86
                                              N=                 1.00

                      TOTAL RETURN=               31.0586%
                      ERV PROOF=                13,105.86



<PAGE>


<TABLE>
<CAPTION>
WALL STREET FUND,INC.
12/31/95
PERFORMANCE DATA
ENDING REDEEMABLE VALUE (ERV)

DATE OF INVESTMENT       12/31/90
INITIAL INVESTMENT (P)    10,000.00
SALES LOAD PERCENTAGE          5.50
NAV@ PURCHASE DATE             5.54
SHARES PURCHASED          1,705.776

<S>                        <C>          <C>     <C>      <C>          <C>        <C>
                                                 DOLLAR  REINVESTMENT ADDITIONAL TOTAL SHARES
DIVIDENDS                  DATE         RATE      VALUE     PRICE       SHARES      OWNED

                           12/90        0.00       0.00      5.73        0.000    1,705.776
                           12/91        1.25   2,132.22      7.09      300.736    2,006.512
                           12/92        0.22     441.43      7.50       58.858    2,065.370
                           12/93        0.55   1,135.95      7.74      146.764    2,212.134
                           12/94        0.21     464.55      7.09       65.522    2,277.656
                           12/95        1.80   4,099.78      7.60      539.445    2,817.101
</TABLE>

ENDING DATE              12/31/95
ENDING SHARES OWNED       2,817.101
ENDING NAV                     8.19
ENDING ERV                23,072.05


AVERAGE ANNUAL TOTAL RETURN PURSUANT TO SEC RULES

                      ACTIVE DATES:
                      BEGINNING=      01-Jan-91 P=         10,000.00
                      ENDING=         31-Dec-95 ERV=       23,072.05
                                                N=              5.00

                      TOTAL RETURN=     18.1999%
                      ERV PROOF=      23,072.05


<PAGE>




<TABLE>
<CAPTION>
WALL STREET FUND,INC.             PERFORMANCE DATA
12/31/95                          ENDING REDEEMABLE VALUE (ERV)

DATE OF INVESTMENT       12/31/85
INITIAL INVESTMENT (P)  10,000.00
SALES LOAD PERCENTAGE        5.50
NAV@ PURCHASE DATE           9.04
SHARES PURCHASED        1,045.354

<S>                       <C>         <C>      <C>      <C>          <C>        <C>           <C>         <C> 
                                                DOLLAR  REINVESTMENT ADDITIONAL TOTAL SHARES  YEAR END    DOLLAR 
DIVIDENDS                 DATE        RATE      VALUE      PRICE       SHARES      OWNED       N.A.V.      AMOUNT

                            12/85      0.00        0.00      7.64        0.000   1,045.354
                            12/86      3.12    3,261.50      7.64      426.898   1,472.252      6.95      10,232.15
                            12/87      1.70    2,502.83      7.54      331.940   1,804.193      5.53       9,977.19
                            12/88      0.00        0.00      6.73        0.000   1,804.193      6.57      11,853.55
                            12/89      0.89    1,605.73      6.73      238.593   2,042.786      7.09      14,483.35
                            12/90      0.11      224.71      5.73       39.216   2,082.002      5.54      11,534.29
                            12/91      1.25    2,602.50      7.09      367.067   2,449.068      7.27      17,804.73
                            12/92      0.22      538.79      7.50       71.839   2,520.907      7.60      19,158.90
                            12/93      0.55    1,386.50      7.74      179.134   2,700.042      8.03      21,681.33
                            12/94      0.21      567.01      7.09       79.973   2,780.015      7.42      20,627.71
                            12/95      1.80    5,004.03      7.60      658.425   3,438.439      8.19      28,160.82
</TABLE>

ENDING DATE              12/31/95
ENDING SHARES OWNED     3,438.439
ENDING NAV                   8.19
ENDING ERV              28,160.82

AVERAGE ANNUAL TOTAL RETURN PURSUANT TO SEC RULES

                      ACTIVE DATES:
                      BEGINNING=    01-Jan-86 P=          10,000.00
                      ENDING=       31-Dec-95 ERV=        28,160.82
                                              N=              10.00

                      TOTAL RETURN=             10.9084%
                      ERV PROOF=              28,160.82




[ARTICLE] 6
<TABLE>
<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]                            16,780
[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]                            0
[OVERDISTRIBUTION-NII]                               0
[ACCUMULATED-NET-GAINS]                         39,676
[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]                              0
[ACCUMULATED-GAINS-PRIOR]                            0
[OVERDISTRIB-NII-PRIOR]                              0
[OVERDIST-NET-GAINS-PRIOR]                      (5,982)
[GROSS-ADVISORY-FEES]                           95,114
[INTEREST-EXPENSE]                                   0
[GROSS-EXPENSE]                                256,732
[AVERAGE-NET-ASSETS]                        12,833,158
[PER-SHARE-NAV-BEGIN]                             7.42
[PER-SHARE-NII]                                  (0.03)
[PER-SHARE-GAIN-APPREC]                           2.60
[PER-SHARE-DIVIDEND]                                 0
[PER-SHARE-DISTRIBUTIONS]                         1.80
[RETURNS-OF-CAPITAL]                                 0
[PER-SHARE-NAV-END]                               8.19
[EXPENSE-RATIO]                                   1.90
[AVG-DEBT-OUTSTANDING]                               0
[AVG-DEBT-PER-SHARE]                                 0
</TABLE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission