<PAGE> PAGE 1
000 A000000 05/31/95
000 C000000 0000701804
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 THE MERGER FUND
001 B000000 811-3445
001 C000000 4142873867
002 A000000 615 E. MICHIGAN ST.
002 B000000 MILWAUKEE
002 C000000 WI
002 D010000 53202
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 WESTCHESTER CAPITAL MANAGEMENT, INC.
008 B000001 A
008 C000001 801-15556
008 D010001 VALHALLA
008 D020001 NY
008 D030001 10595
010 A000001 FIRSTAR TRUST COMPANY
010 B000001 8500410
010 C010001 MILWAUKEE
010 C020001 WI
010 C030001 53202
011 A000001 MERCER ALLIED
011 B000001 8-20745
011 C010001 ALBANY
011 C020001 NY
011 C030001 12205
012 A000001 FIRSTAR TRUST COMPANY
012 B000001 85-00410
012 C010001 MILWAUKEE
<PAGE> PAGE 2
012 C020001 WI
012 C030001 53202
013 A000001 GRANT THORTON LLP
013 B010001 NEW YORK
013 B020001 NY
013 B030001 10004
015 A000001 FIRSTAR TRUST COMPANY
015 B000001 C
015 C010001 MILWAUKEE
015 C020001 WI
015 C030001 53202
015 E010001 X
018 000000 Y
019 A000000 N
019 B000000 0
020 A000001 JEFFERIES & COMPANY
020 B000001 95-2622906
020 C000001 166
020 A000002 INTERSTATE/JOHNSON LANE
020 C000002 95
020 A000003 BEAR STEARNS & CO
020 B000003 13-4946705
020 C000003 82
020 A000004 CATHAY GROUP
020 C000004 55
020 A000005 OPPENHEIMER & CO
020 C000005 34
020 A000006 GOLDMAN SACHS
020 C000006 33
020 A000007 WEISS PECK GREER MUTUAL FUNDS
020 C000007 25
020 A000008 MORGAN STANLEY & CO
020 C000008 19
020 A000009 LEHMAN BROS
020 C000009 13
020 A000010 DEAN WITTER REYNOLDS
020 C000010 10
021 000000 656
022 A000001 FIRSTAR
022 C000001 915386
022 D000001 74947
022 A000002 JEFFERIES AND COMPANY
022 B000002 95-2622906
022 C000002 31113
022 D000002 3338
022 A000003 BEAR STEARNS
022 B000003 13-4946705
022 C000003 8812
022 D000003 15863
022 A000004 HERZOG HEINE GEDULD
022 C000004 12356
<PAGE> PAGE 3
022 D000004 1968
022 A000005 GOLDMAN SACHS
022 C000005 12218
022 D000005 916
022 A000006 CANTOR FITZGERALD
022 B000006 95-1786286
022 C000006 7164
022 D000006 4993
022 A000007 MERRILL LYNCH
022 C000007 9027
022 D000007 553
022 A000008 ROBINSON HUMPHREY
022 C000008 7312
022 D000008 55
022 A000009 LEWCO SECURITIES CORP
022 C000009 6764
022 D000009 476
022 A000010 WARBURG, S.G.
022 C000010 3492
022 D000010 3568
023 C000000 1055388
023 D000000 121254
024 000000 N
025 D000001 0
025 D000002 0
025 D000003 0
025 D000004 0
025 D000005 0
025 D000006 0
025 D000007 0
025 D000008 0
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 Y
027 000000 Y
028 A010000 8864
028 A020000 8070
028 A030000 0
028 A040000 9542
028 B010000 19533
028 B020000 -2
028 B030000 0
028 B040000 3811
028 C010000 25024
028 C020000 0
<PAGE> PAGE 4
028 C030000 0
028 C040000 5345
028 D010000 21241
028 D020000 0
028 D030000 0
028 D040000 16520
028 E010000 6953
028 E020000 -1
028 E030000 0
028 E040000 14955
028 F010000 9529
028 F020000 0
028 F030000 0
028 F040000 23095
028 G010000 91143
028 G020000 8067
028 G030000 0
028 G040000 73267
028 H000000 0
029 000000 N
030 A000000 0
030 B000000 0.00
030 C000000 0.00
031 A000000 0
031 B000000 0
032 000000 0
033 000000 0
034 000000 N
035 000000 0
036 B000000 0
037 000000 N
038 000000 0
039 000000 Y
040 000000 Y
041 000000 Y
042 A000000 0
042 B000000 0
042 C000000 85
042 D000000 15
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 39
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 1.000
048 A010000 0
048 A020000 0.000
<PAGE> PAGE 5
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 Y
054 B000000 Y
054 C000000 N
054 D000000 N
054 E000000 N
054 F000000 N
054 G000000 Y
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 N
054 L000000 N
054 M000000 Y
054 N000000 N
054 O000000 Y
055 A000000 N
055 B000000 Y
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 N
060 B000000 N
061 000000 2000
062 A000000 N
062 B000000 0.0
<PAGE> PAGE 6
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 Y
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 N
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 Y
070 B010000 Y
070 B020000 Y
070 C010000 Y
070 C020000 N
070 D010000 Y
070 D020000 Y
070 E010000 Y
070 E020000 N
070 F010000 Y
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 Y
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 Y
070 K010000 Y
070 K020000 N
<PAGE> PAGE 7
070 L010000 Y
070 L020000 Y
070 M010000 Y
070 M020000 Y
070 N010000 Y
070 N020000 Y
070 O010000 Y
070 O020000 Y
070 P010000 Y
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 Y
071 A000000 362163
071 B000000 356475
071 C000000 171266
071 D000000 208
072 A000000 6
072 B000000 2740
072 C000000 1344
072 D000000 0
072 E000000 0
072 F000000 985
072 G000000 46
072 H000000 0
072 I000000 81
072 J000000 26
072 K000000 0
072 L000000 30
072 M000000 8
072 N000000 48
072 O000000 0
072 P000000 1043
072 Q000000 20
072 R000000 28
072 S000000 38
072 T000000 39
072 U000000 0
072 V000000 0
072 W000000 447
072 X000000 2839
072 Y000000 0
072 Z000000 1245
072AA000000 3222
072BB000000 0
072CC010000 4621
072CC020000 0
072DD010000 0
072DD020000 0
072EE000000 8614
<PAGE> PAGE 8
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.7100
073 C000000 0.0000
074 A000000 2415
074 B000000 0
074 C000000 0
074 D000000 2765
074 E000000 3036
074 F000000 185766
074 G000000 0
074 H000000 8
074 I000000 0
074 J000000 5160
074 K000000 0
074 L000000 66942
074 M000000 68204
074 N000000 334296
074 O000000 17348
074 P000000 172
074 Q000000 51600
074 R010000 0
074 R020000 66193
074 R030000 1800
074 R040000 420
074 S000000 0
074 T000000 196763
074 U010000 14399
074 U020000 0
074 V010000 13.67
074 V020000 0.00
074 W000000 0.0000
074 X000000 4829
074 Y000000 0
075 A000000 0
075 B000000 195230
076 000000 0.00
077 A000000 N
078 000000 N
080 C000000 0
081 B000000 0
082 B000000 0
083 B000000 0
084 B000000 0
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
<PAGE> PAGE 9
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
SIGNATURE FREDERICK GREEN
TITLE PRESIDENT
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000701804
<NAME> THE MERGER FUND
<MULTIPLIER> 1000
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> NOV-30-1995
<PERIOD-START> DEC-01-1994
<PERIOD-END> MAY-31-1995
<INVESTMENTS-AT-COST> 189,209
<INVESTMENTS-AT-VALUE> 191,576
<RECEIVABLES> 5,430
<ASSETS-OTHER> 137,291
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 334,297
<PAYABLE-FOR-SECURITIES> 17,348
<SENIOR-LONG-TERM-DEBT> 51,600
<OTHER-ITEMS-LIABILITIES> 68,586
<TOTAL-LIABILITIES> 137,534
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 190,780
<SHARES-COMMON-STOCK> 14,399
<SHARES-COMMON-PRIOR> 12,416
<ACCUMULATED-NII-CURRENT> 1,245
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 2,720
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 2,017
<NET-ASSETS> 196,763
<DIVIDEND-INCOME> 1,344
<INTEREST-INCOME> 2,740
<OTHER-INCOME> 0
<EXPENSES-NET> 2,839
<NET-INVESTMENT-INCOME> 1,245
<REALIZED-GAINS-CURRENT> 3,222
<APPREC-INCREASE-CURRENT> 4,622
<NET-CHANGE-FROM-OPS> 9,089
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 8,614
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 6,751
<NUMBER-OF-SHARES-REDEEMED> 5,385
<SHARES-REINVESTED> 617
<NET-CHANGE-IN-ASSETS> 26,419
<ACCUMULATED-NII-PRIOR> (28)
<ACCUMULATED-GAINS-PRIOR> 8,139
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 985
<INTEREST-EXPENSE> 1,043
<GROSS-EXPENSE> 2,839
<AVERAGE-NET-ASSETS> 195,231
<PER-SHARE-NAV-BEGIN> 13.72
<PER-SHARE-NII> .10
<PER-SHARE-GAIN-APPREC> .56
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> .71
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 13.67
<EXPENSE-RATIO> .014
<AVG-DEBT-OUTSTANDING> 37,444
<AVG-DEBT-PER-SHARE> 2.60
</TABLE>
