59 WALL STREET TRUST
N-30D, 1995-08-31
Previous: 59 WALL STREET TRUST, 24F-2NT, 1995-08-31
Next: DREYFUS NEW YORK TAX EXEMPT BOND FUND INC /NEW/, 485BPOS, 1995-08-31




                                    Tax Free
                               Short/Intermediate
                               Fixed Income Fund
                                 ANNUAL REPORT
                                 June 30, 1995


<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                                 June 30, 1995

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
             MUNICIPAL BONDS & NOTES (91.9%)
             ESCROWED TO MATURITY (a) (6.5%)
$  15,000    Atlanta, Georgia, Water and Sewer Revenue .....................     1/1/96    5.400%    $   15,093
   90,000    Baltimore, Maryland, General Obligation .......................     4/1/96    7.000         91,965
  100,000    Berks County, Pennsylvania, Industrial
               Development Authority .......................................     4/1/98    7.250        107,395
  200,000    Chicago, Illinois, Public Building Community Revenue ..........     1/1/97    7.000        207,692
  150,000    Chicago, Illinois, Public Building Community Revenue ..........     1/1/97    7.450        157,060
   50,000    Chicago, Illinois, Public Building Community Revenue ..........     1/1/98    7.500         53,734
  150,000    Chicago, Illinois, Wastewater Transmission Revenue ............   11/15/98    6.700        160,408
   85,000    Clark County, Nevada, General Obligation ......................     1/1/96    9.000         87,032
   10,000    DeKalb County, Georgia, School District .......................     1/1/96    5.000         10,048
   50,000    Delaware Transportation Authority .............................     7/1/95    8.600         50,006
   15,000    Denver, Colorado, City and County
               Single Family Mortgage ......................................     8/1/96    6.700         15,419
  165,000    Fairfield, Ohio, Economic Development .........................    12/1/98   10.500        196,185
   25,000    Grapevine and Colleyville, Indiana, School District ...........    5/15/96    9.100         26,046
   50,000    Gregg County, Texas, Hospital .................................    8/15/96    6.125         51,001
   20,000    Honolulu, Hawaii, City and County Bonds, Series A .............    10/1/95    7.700         20,176
  650,000    Honolulu, Hawaii, City and County Bonds, Series A .............     8/1/99    6.100        682,506
   30,000    Illinois Educational Facility Authority Revenue ...............    12/1/97    7.100         31,932
  100,000    Johnson County, Kansas ........................................     9/1/96    8.900        105,364
  745,000    Le Claire, Iowa, Electric Revenue .............................     9/1/96    4.125        743,510
   25,000    Lower Colorado River Authority Revenue, Texas .................     1/1/96    6.900         25,351
  200,000    Metropolitan Government, Nashville, Tennessee .................     7/1/98    6.800        211,630
  100,000    Moore, Oklahoma, Public Works Authority
               Revenue Bonds ...............................................     7/1/97    8.600        108,339
   15,000    New York City, New York, General Obligation, Series A .........    8/15/95    7.000         15,051
   10,000    New York State Housing Finance Agency .........................     5/1/96    6.200         10,163
   25,000    New York State Housing Finance Agency .........................     5/1/96    7.750         25,777
  100,000    Northwest, Texas, Independent School District .................    1/15/96   13.500        104,835
   40,000    North Slope, Alaska ...........................................    2/10/96   13.700         42,243
                                                                                                     ----------
                  TOTAL ESCROWED TO MATURITY ...............................                         $3,355,961
                                                                                                     ----------
               GENERAL OBLIGATION (8.0%)
$  25,000      Austin, Texas, Independent School District ..................     8/1/96    6.500%    $   25,639
   25,000      Baltimore, Maryland .........................................   10/15/95    8.250         25,310
  500,000      California State Revenue Anticipation Notes .................    4/25/96    5.750        507,920
   15,000      Connecticut State Economic Recovery Notes ...................   12/15/95    5.400         15,103
  175,000      Delaware State ..............................................     5/1/98    6.800        185,770
   30,000      Houston, Texas ..............................................     2/1/96    6.800         30,421
   25,000      Illinois State ..............................................    10/1/95    8.100         25,253
   50,000      Illinois State ..............................................     5/1/96    5.500         50,211
  500,000      Illinois State ..............................................    11/1/96   11.500        546,850
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
               GENERAL OBLIGATION (continued)
$  75,000      Maryland State ..............................................    7/15/95    6.700%    $   75,074
   25,000      Maryland State Health Facility, 1st Series ..................     7/1/95   11.200         25,005
  500,000      Maryland State Health Facility, 2nd Series ..................    7/15/99    6.400        534,935
   35,000      Massachusetts State .........................................     2/1/96    7.000         35,562
   45,000      Massachusetts State Refunding Bonds, Series A ...............     8/1/96    5.700         45,796
  805,000      Massachusetts State, Series A ...............................     6/1/96    7.250        827,129
  585,000      New Jersey State ............................................    9/15/99    6.250        624,084
   25,000      Pennsylvania State ..........................................     6/1/96    6.500         25,541
   75,000      Pennsylvania State ..........................................    11/1/96    7.000         77,681
   65,000      Washington State ............................................     9/1/95    8.100         65,442
  100,000      Washington State ............................................     4/1/97    7.000        102,109
   85,000      Washoe County, Nevada .......................................     9/1/96    8.000         88,473
  110,000      Washoe County, Nevada .......................................     9/1/97    7.200        116,089
   85,000      Wisconsin State, Series A ...................................     5/1/96    6.500         86,621
                                                                                                     ----------
                   TOTAL GENERAL OBLIGATION .............................                            $4,142,018
                                                                                                     ----------
              PRE-REFUNDED (a) (69.1%)
$ 105,000     Anchorage, Alaska ............................................     5/1/96    7.750%    $  110,167
   65,000     Anchorage, Alaska, Electric Utility Revenue ..................     6/1/96    7.625         68,319
  125,000     Aurora, Illinois .............................................     1/1/99    7.000        135,186
   40,000     Austin, Texas, Utility System Revenue ........................   11/15/95    8.000         40,569
  300,000     Austin, Texas, Utility System Revenue ........................     9/1/99    7.000        327,504
  495,000     Austin, Texas, Water, Sewer and Electric .....................    5/15/97   14.250        582,090
   10,000     Benton County, Washington, Public Utility District ...........    11/1/95    9.375         10,268
  120,000     Bexar County, Texas ..........................................    6/15/97    6.700        125,533
   25,000     Billings, Montana, High School District ......................     7/1/95    8.500         25,003
  130,000     Birmingham-East End, Alabama, Medical ........................     7/1/96   11.500        139,268
   35,000     Buncombe County, North Carolina ..............................     2/1/98    7.100         37,986
   30,000     California Educational Facility Authority, Series R ..........    11/1/95    8.800         31,062
   35,000     Carbon County, Utah, Industrial Development Authority ........    12/1/95    8.500         35,622
   35,000     Central Oklahoma Transportation and Parking Authority ........     7/1/95    9.000         35,355
   35,000     Charleston County, South Carolina ............................    10/1/97    6.750         37,521
   15,000     Charleston County, South Carolina, Hospital Facility .........    10/1/95    9.125         15,478
   10,000     Chicago, Illinois ............................................     7/1/95    9.875         10,201
  100,000     Chicago, Illinois ............................................     7/1/97    8.800        110,356
   40,000     Chicago, Illinois ............................................     7/1/97    9.250         42,892
   50,000     Chicago, Illinois, Park District .............................     1/1/96   10.250         51,489
  550,000     Chicago, Illinois, Park District .............................     1/1/98    7.750        599,230
1,000,000     Chicago, Illinois, Public Building Community Revenue .........     1/1/99    7.750      1,122,620
   10,000     Clackamas County, Oregon, Hospital Facility ..................    10/1/95    9.200         10,322
   30,000     Clark County, Arkansas, Hospital and
                Health Care Facility .......................................     7/1/95    9.375         30,605
  100,000     Clark County, Nevada, Airport Improvement Revenue ............     7/1/97   13.250        116,779
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
              PRE-REFUNDED (a) (continued)
$  60,000     Cleveland, Ohio, Waterworks Revenue ..........................     1/1/96    9.250%    $   62,698
   50,000     Cleveland, Ohio, Waterworks Revenue ..........................     1/1/97    7.625         53,457
   15,000     Dade County, Florida, Public Facility Revenue ................     6/1/98    7.875         16,735
   25,000     Dallas County, Texas, Utility and Reclamation ................    8/15/96    7.750         26,005
   50,000     DeKalb County, Georgia, Private Hospital Authority ...........    10/1/95    9.400         51,625
   20,000     Delaware Transportation Authority System Revenue .............     7/1/98    7.500         22,040
  500,000     Delaware Transportation Authority System Revenue .............     7/1/98    7.750        554,455
   35,000     District of Columbia, General Obligation .....................     6/1/96    8.000         36,812
   80,000     District of Columbia, General Obligation .....................     6/1/97    7.750         85,940
  100,000     District of Columbia, General Obligation .....................     6/1/97    7.750        107,425
  250,000     District of Columbia, General Obligation .....................    12/1/98    7.750        278,810
  200,000     Downtown Savannah, Georgia, Authority ........................     1/1/99    6.800        218,792
   45,000     Duluth, Minnesota ............................................     3/1/98   10.500         51,858
  200,000     East Stroudsburg, Pennsylvania, Area School District .........    12/1/97    7.000        214,470
   45,000     Fairmont, West Virginia, Waterworks Revenue Bonds ............     7/1/95    9.500         45,007
  320,000     Farmington, New Mexico, Power Revenue Bonds ..................     7/1/96   14.000        350,339
  100,000     Florida State Municipal Power Agency Revenue .................    10/1/96    7.125        105,628
   15,000     Floyd County, Georgia, Industrial
                Development Authority ......................................     9/1/95    7.200         15,074
   60,000     Fort Bend County, Texas, Levee District Number 2 .............    2/15/96   14.500         63,727
   15,000     Fort Bend County, Texas, Municipal Utility ...................    10/1/97   12.000         17,418
   60,000     Fulton County, Georgia, School District ......................     5/1/97    7.400         65,048
   50,000     Fulton County, Georgia, Water and Sewer Revenue ..............     1/1/98    8.250         55,534
   75,000     Galveston County, Texas, Water Authority .....................    7/10/96   13.000         81,552
   20,000     Georgetown, Texas, Utility System Revenue Bonds ..............    8/15/95    8.400         20,094
  110,000     Georgia Municipal Electric Authority Power Revenue ...........     1/1/98    8.000        121,532
  400,000     Goshen, Indiana, Middle School ...............................   12/30/98    7.800        449,656
   50,000     Grand Prairie, Texas .........................................    8/15/96    8.000         52,099
  500,000     Grand Strand, South Carolina, Water & Sewer ..................     6/1/99    7.000        544,255
   30,000     Greater New Orleans Expressway ...............................    11/1/96    7.800         32,242
  295,000     Greater Orlando, Florida, Aviation ...........................    10/1/98    8.375        333,857
1,000,000     Greenwood, South Carolina, Public Utility ....................    12/1/98    7.700      1,120,420
  190,000     Gwinnett County, Georgia .....................................     1/1/97    7.000        201,442
  125,000     Gwinnett County, Georgia, Water and Sewer Revenue ............     8/1/98    6.700        135,540
  125,000     Harris County, Texas .........................................    11/1/96    9.000        132,726
   65,000     Harris County, Texas .........................................    2/15/97    7.400         70,075
  400,000     Harris County, Texas .........................................     2/1/98   10.375        457,964
  100,000     Harris County, Texas .........................................    2/15/98    8.125        111,941
   45,000     Harris County, Texas .........................................    2/15/98    8.125         50,373
   80,000     Harris County, Texas, Municipal Utility District .............     4/1/96    8.500         82,559
  125,000     Hawaii State .................................................     6/1/98    7.000        135,946
   50,000     Hawaii State Department of Budget and Finance ................     7/1/95    8.750         51,006
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
              PRE-REFUNDED (a) (continued)
$1,000,000    Hoboken/Union City/Weehawken, New Jersey,
                Sewer Authority ............................................     8/1/99    7.250%    $1,117,860
    15,000    Houston, Texas, Water and Sewer Systems ......................    12/1/95    9.375         15,617
   115,000    Houston, Texas, Water and Sewer Systems ......................    12/1/96    7.125        121,861
   165,000    Houston, Texas, Water and Sewer Systems ......................    12/1/96    8.200        177,167
   175,000    Houston, Texas, Water and Sewer Systems ......................    12/1/97    8.125        193,359
    65,000    Hudson County, New Jersey, Correctional Facility .............    12/1/98    7.600         72,734
    75,000    Illinois Health Facility Authority ...........................     5/1/97    9.625         83,395
    35,000    Illinois Health Facility Authority ...........................     9/1/97    7.850         38,240
   200,000    Illinois State ...............................................     6/1/98    7.750        221,584
   150,000    Illinois State Sales Tax Revenue .............................    6/15/97    6.875        160,168
   100,000    Illinois State Sales Tax Revenue .............................    6/15/97    7.400        107,748
   100,000    Illinois State Sales Tax Revenue .............................    6/15/97    7.500        107,932
    25,000    Illinois State Sales Tax Revenue .............................    6/15/97    8.100         27,245
   500,000    Illinois State Sales Tax Revenue .............................    6/15/99    6.800        548,530
    35,000    Indiana Municipal Power Agency, Series A .....................     1/1/96    9.200         36,900
    60,000    Indiana Municipal Power Agency, Series A .....................     1/1/96    9.200         63,257
   100,000    Indiana State Office Building Commission .....................     7/1/98    7.800        111,172
 1,000,000    Indiana State Transportation Authority .......................     6/1/98    7.300      1,095,780
    75,000    Indianapolis, Indiana, Public Improvement ....................     2/1/98    8.500         83,478
    45,000    Intermountain Power Agency, Utah .............................     7/1/95    7.000         45,004
    50,000    Intermountain Power Agency, Utah .............................     7/1/95    8.500         51,006
    50,000    Intermountain Power Agency, Utah .............................     7/1/95    9.375         51,007
    25,000    Intermountain Power Agency, Utah .............................     7/1/95   10.250         25,504
   100,000    Intermountain Power Agency, Utah .............................     7/1/96    7.750        105,513
    25,000    Irving, Texas, Flood Control District Section 1 ..............     9/1/95   10.000         25,226
    40,000    Jacksonville, Florida, Electric Authority Revenue ............    10/1/95   10.250         41,382
    85,000    Jefferson, Wisconsin, Sewer System Waterworks ................     7/1/96    9.300         90,513
     5,000    Kansas City, Kansas ..........................................     9/1/95    6.875          5,072
    10,000    Kaukauna, Wisconsin, Electric System Revenue Bonds ...........     1/1/96    8.500         10,512
   190,000    Kentucky State Turnpike Authority Revenue ....................     7/1/97   13.125        221,631
   280,000    Lake County, Illinois, Forest Preservation District ..........     2/1/98    6.850        301,846
   155,000    Lake County, Indiana, Hospital Authority
                Sisters of Mercy Health Corp. ..............................     7/1/96    7.200        162,728
    50,000    Lauderdale County and Florence, Alabama ......................    12/1/95    9.625         52,598
   400,000    Lexington/Fayette, Kentucky ..................................     7/1/98    7.600        443,068
 1,000,000    Loudoun County, Virginia,
                Sanitation, Water and Sewer Revenue ........................     1/1/99    7.500      1,116,350
    50,000    Lower Colorado River Authority Revenue, Texas ................     1/1/96    7.000         50,726
    30,000    Lower Colorado River Authority Revenue, Texas ................     1/1/96    7.000         30,436
    45,000    Lower Colorado River Authority Revenue, Texas ................     1/1/96    8.375         46,825
    65,000    Lower Colorado River Authority Revenue, Texas ................     1/2/96    6.500         65,789
   100,000    Luzerne County, Pennsylvania .................................    9/15/97    7.150        106,214
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
               PRE-REFUNDED (a) (continued)
$  50,000     Maine Municipal Bond Bank ....................................    11/1/95    8.200%    $   50,664
  385,000     Maine Municipal Bond Bank ....................................    11/1/98    7.400        428,801
  140,000     Maine Municipal Bond Bank ....................................    11/1/98    7.850        158,154
1,000,000     Maricopa County, Arizona, School District ....................     7/1/98    6.700      1,082,720
   20,000     Maryland State Health and Higher Education Authority .........     7/1/95   10.750         20,604
  160,000     Maryland State Health and Higher Education Authority .........     7/1/97    9.250        178,253
   50,000     Massachusetts Bay Transportation Authority ...................     3/1/98    7.500         54,926
   20,000     Massachusetts State Health and Education Facility ............     7/1/96    8.625         21,274
  500,000     Massachusetts State Individual Finance Revenue ...............     9/1/99    7.250        559,825
   65,000     Medical University, South Carolina, Hospital Facility ........     7/1/95    9.000         66,308
  505,000     Metropolitan Atlanta, Georgia, Rapid Transit .................     7/1/98    7.300        555,172
  300,000     Metropolitan Atlanta, Georgia, Rapid Transit .................     7/1/98    8.000        335,805
   50,000     Metropolitan Fair and Exposition Authority, Illinois .........     6/1/96    8.000         52,704
  100,000     Michigan City, Indiana, Area Schools .........................    6/15/98    7.875        111,246
  100,000     Michigan State Hospital Finance Authority ....................    8/15/98    8.000        112,154
  290,000     Mississippi Hospital Equipment Facility Authority ............    5/15/97    8.250        316,239
   40,000     Mobile, Alabama, Water and Sewer Revenue .....................     1/1/97    7.875         42,848
1,000,000     Montgomery County, Maryland ..................................    11/1/99    6.800      1,105,790
   35,000     Municipal Assistance Corp., New York .........................     7/1/95    9.875         35,706
   40,000     Municipal Sub District,
                Northern Colorado Water Conservation .......................    12/1/95    9.250         41,232
   25,000     Naperville, Illinois .........................................     6/1/97    7.000         26,243
  100,000     Nassau County, New York ......................................    8/15/97    7.400        109,455
  100,000     Nevada State .................................................     8/1/96    7.000        104,969
   15,000     Nevada State .................................................    10/1/97    8.000         16,449
   10,000     New York City, New York ......................................    8/15/95    9.000         10,254
   20,000     New York City, New York ......................................    8/15/95    9.250         20,513
   90,000     New York City, New York, Water and
                Sewer System Revenue Bonds .................................    6/15/97    7.625         97,195
   20,000     New York State Dorm Authority Revenue ........................     7/1/95    8.750         20,403
   35,000     New York State Dorm Authority Revenue ........................     7/1/97    8.125         38,320
   15,000     North Broward, Florida, Hospital District ....................     1/1/96    7.500         15,703
   25,000     Ocala, Florida, Water and Sewer Revenue Bonds ................    10/1/95    7.400         25,702
   35,000     Ocean County, New Jersey, Utility Authority,
                Wastewater Revenue Bonds ...................................     1/1/96    7.000         35,517
2,000,000     Ohio State Building Authority, Correctional Facility,
                Series A ...................................................     8/1/99    7.350      2,243,080
   45,000     Ohio State Water Development Authority
                Revenue Bonds, Series A ....................................     6/1/96    7.750         47,802
   50,000     Ohio State Water Development Authority
                Revenue Bonds, Series I ....................................     6/1/96    7.750         53,113
   10,000     Ohio State Water Development Authority
                Revenue Bonds, Series I ....................................     6/1/97    7.750         10,837
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
               PRE-REFUNDED (a) (continued)
$  15,000      Ohio State Water Development Authority
                 Revenue Bonds, Series I ...................................     6/1/97    7.750%    $   16,255
   30,000      Oregon State, General Obligation ............................     9/1/96   12.500         33,418
  115,000      Park Ten Municipal Utility District, Texas ..................     3/1/96    9.250        118,856
   25,000      Petersburg, Virginia, I.D.A. Hospital Corp. .................    11/1/96    7.300         26,015
   35,000      Phoenix, Arizona, General Obligation ........................     7/1/95    7.000         35,703
   35,000      Phoenix, Arizona, General Obligation ........................     7/1/97    7.375         37,740
  115,000      Piedmont Municipal Power Agency Revenue Bonds ...............     1/1/98    7.600        126,069
  150,000      Plano, Texas ................................................     9/1/97    7.300        159,464
   20,000      Polk County, Florida ........................................    12/1/95    7.000         20,646
   50,000      Rhode Island State Health and Education .....................     7/1/95    9.750         51,007
1,000,000      Rhode Island State Public Buildings .........................     2/1/99    7.600      1,118,180
   25,000      Richmond, Kentucky, Water, Sewer and Gas ....................     7/1/95    9.375         25,504
   35,000      Richmond, Virginia, Public Utility Revenue ..................    1/15/98    8.000         38,713
  500,000      Rutgers State University, New Jersey ........................     5/1/98    7.800        554,820
   70,000      St. Joseph County, Indiana, Hospital Facility ...............    11/1/95    9.125         72,515
   10,000      St. Petersburg, Florida, Utility Tax ........................     6/1/96    6.800         10,447
   65,000      Salt Lake County, Utah, Water Conservation ..................    10/1/95    9.700         66,506
   20,000      Salt River, Arizona, Electrical Systems Revenue .............     1/1/97    7.000         20,828
   40,000      Salt River, Arizona, Electrical Systems Revenue .............     1/1/98    8.250         43,707
   60,000      Sam Rayburn, Texas ..........................................     9/1/95    9.500         61,693
   25,000      Sam Rayburn, Texas, Municipal Power Supply ..................     9/1/95    9.625         25,710
  115,000      San Antonio, Texas, Electric and Gas Revenue ................     2/1/98    8.000        127,213
   70,000      San Antonio, Texas, General Obligation ......................     5/1/96    7.000         72,687
   60,000      San Antonio, Texas, Sewer Revenue ...........................     5/1/97    7.900         64,678
   50,000      San Antonio, Texas, Sewer Revenue ...........................     5/1/97    7.900         53,899
   10,000      South Carolina State Public Power ...........................     7/1/95    9.200         10,300
   45,000      South Dakota State Health and Educational Revenue ...........     7/1/95    9.625         45,000
   40,000      Spooner, Wisconsin, School District .........................     4/1/96    9.500         41,566
  115,000      Swarthmore Boro Authority, Pennsylvania,
                 College Revenue ...........................................    9/15/98    7.375        126,937
    5,000      Tampa, Florida, Utility Tax .................................    10/1/95    9.250          5,161
  125,000      Tarrant County, Texas, Health Facility ......................    10/1/96   10.875        135,010
   30,000      Texarkana, Arkansas, Waterworks Facility Revenue ............    12/1/97   11.250         34,882
  790,000      Texas Municipal Power Agency Revenue Bonds ..................     3/1/97   14.625        919,497
  155,000      Texas Municipal Power Agency Revenue Bonds ..................     9/1/97    6.875        166,272
  100,000      Texas State .................................................    10/1/98    6.500        106,106
   50,000      Triborough Bridge and Tunnel Authority Revenue Bonds ........     1/1/96    8.250         52,035
   25,000      Trinity River Authority, Texas ..............................     8/1/95   10.100         25,104
  180,000      Trinity River Authority, Texas ..............................     8/1/96    7.700        186,896
   30,000      Tucson, Arizona, General Obligation, Series A ...............     7/1/95    8.200         30,600
   25,000      Turlock, California, Irrigation District Refunding Revenue ..     1/1/96    7.750         25,962
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
               PRE-REFUNDED (a) (continued)
$  55,000     Uintah County, Utah, Pollution Control .......................   10/15/96    9.875%   $    58,879
1,040,000     Uintah County, Utah, Pollution Control .......................   10/15/96   10.125      1,102,234
   70,000     University of Arizona, Medical Center Hospital Revenue .......     7/1/97    8.100         76,396
   80,000     University of Arizona, Revenue Bonds .........................     6/1/96    7.300         83,857
  195,000     University of Virginia, Hospital Revenue Bonds ...............     6/1/98    7.150        213,449
  500,000     Valparaiso, Indiana, School Building Improvement .............     7/1/98    7.750        555,915
   25,000     Virginia State Public School Authority .......................     1/1/96    7.500         25,920
   50,000     Virginia State Public School Authority .......................     1/1/96    7.500         51,839
  100,000     Virginia State Public School Authority .......................     1/1/97    6.300        105,022
  325,000     Virginia State Public School Authority .......................     1/1/98    7.000        351,725
  400,000     Virginia State Transportation Board Revenue ..................    5/15/98    6.800        433,116
   40,000     Warren County, Kentucky, Public Judiciary ....................     7/1/95    9.000         41,200
  125,000     Washington State .............................................     9/1/96   10.000        133,281
   25,000     Washington State Health Care Facility ........................    11/1/95    8.950         25,884
  150,000     Washington State Public Power Supply .........................     7/1/96   14.500        169,263
   90,000     Washington State Public Power Supply .........................     7/1/96   15.000        101,988
  500,000     Washington State Public Power Supply .........................     7/1/96   15.000        566,600
   35,000     Washington State Public Power Supply .........................     7/1/97   14.500         41,734
   50,000     Washington State Public Power Supply .........................     7/1/97   14.500         59,620
   15,000     Washington State Refunding, Series 86 D ......................     9/1/96    8.000         15,663
   30,000     Washoe County, Nevada ........................................    7/15/95    9.250         30,638
   40,000     West Virginia State Board of Regents .........................     4/1/96    7.750         41,850
   50,000     West Virginia State Hospital Finance Authority ...............     6/1/96    7.125         52,334
    5,000     West Virginia State Hospital Finance Authority ...............     7/1/97    6.850          5,250
  125,000     West Virginia State Water Development Authority ..............    11/1/96   10.000        134,280
   70,000     Western Minnesota Municipal Power Agency, Series A ...........     1/1/96    8.125         72,773
   35,000     Westmoreland County, Pennsylvania,
                Municipal Authority, Series J ..............................     7/1/95    9.200         35,000
   75,000     Wisconsin State Transportation Revenue Bonds,
                Series A ...................................................     7/1/97    7.000         80,417
  100,000     Woodward, Oklahoma, Municipal Authority Sales ................    11/1/97    8.000        109,028
                                                                                                    -----------
                  TOTAL PRE-REFUNDED .......................................                        $35,843,314
                                                                                                    -----------
              SALES TAX (0.5%)
$ 250,000     Illinois State Sales Tax Revenue .............................    6/15/97    6.100%   $   256,928
                                                                                                    -----------
              TRANSPORTATION (2.9%)
$ 165,000     Delaware Transportation Authority System Revenue .............     7/1/97    7.100%   $   173,606
  550,000     Illinois State Toll Highway ..................................     1/1/99    4.400        543,527
  750,000     Illinois State Toll Highway ..................................     1/1/99    4.400        737,873
   25,000     Port Authority of New York and New Jersey ....................     8/1/95    4.400         24,999
   10,000     Port Authority of New York and New Jersey ....................    7/15/97    5.000         10,107
                                                                                                    -----------
                  TOTAL TRANSPORTATION .....................................                        $ 1,490,112
                                                                                                    -----------
</TABLE>

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
                            PORTFOLIO OF INVESTMENTS
                            June 30, 1995 (continued)

<TABLE>
<CAPTION>

 Principal                                                                               Interest
  Amount                                                                       Maturity    Rate         Value
- ----------                                                                     --------  --------      -------
<C>          <S>                                                              <C>          <C>       <C>       
               UTILITIES (4.6%)
$1,000,000     Washington State Public Power Supply, Project #1 ............     7/1/96    4.200%    $  998,170
   350,000     Washington State Public Power Supply, Project #2 ............     7/1/96    5.800        353,899
 1,000,000     Washington State Public Power Supply, Project #3 ............     7/1/96    6.900      1,020,650
                                                                                                     ----------
                  TOTAL UTILITIES ..........................................                         $2,372,719
                                                                                                     ----------
              WATER/SEWER (0.3%)
$  100,000    Connecticut State Clean Water ................................    10/1/97   10.000%    $  112,152
    45,000    Phoenix, Arizona, Water System Revenue .......................     7/1/95    6.800         45,004
                                                                                                     ----------
                  TOTAL WATER/SEWER ........................................                         $  157,156
                                                                                                     ----------

TOTAL INVESTMENTS (identified cost $47,411,987) (b)  ..................................   91.9%     $47,618,208

CASH AND OTHER ASSETS IN EXCESS OF LIABILITIES ........................................    8.1        4,209,782
                                                                                         -----      -----------
NET ASSETS ............................................................................  100.0%     $51,827,990
                                                                                         =====      ===========
</TABLE>


- ----------
(a)  General  obligation  or  revenue  bonds  that have been  fully  secured  or
     collateralized by an escrow fund consisting of U.S. Government  obligations
     that can adequately meet interest and principal payments.  For pre-refunded
     obligations,  the stated  maturity date  represents  the date of redemption
     which, pursuant to the terms of the escrow agreement,  has been accelerated
     from the originally stated maturity date.

(b)  The  aggregate  cost for federal  income tax purposes is  $47,411,987,  the
     aggregate  gross  unrealized  appreciation  is $368,317,  and the aggregate
     gross  unrealized  depreciation  is $162,096,  resulting in net  unrealized
     appreciation of $206,221.






                       See Notes to Financial Statements.


<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                       STATEMENT OF ASSETS AND LIABILITIES
                                  June 30, 1995


ASSETS:
      Investments in securities, at value (identified
        cost $47,411,987) (Note 1) ...........................     $ 47,618,208
      Cash ...................................................        3,253,445
      Receivables for:
        Interest .............................................        1,186,302
        Fund shares sold .....................................          390,000
      Deferred organization expenses (Note 1) ................           16,233
                                                                   ------------
             Total Assets ....................................       52,464,188
                                                                   ------------

LIABILITIES:
      Payables for:
        Fund shares repurchased ..............................          601,455
        Expense payment fee (Note 2) .........................           23,195
        Administrative fee (Note 2) ..........................            6,485
        Dividends declared (Note 1) ..........................            5,063
                                                                   ------------
             Total Liabilities ...............................          636,198
                                                                   ------------
NET ASSETS ...................................................     $ 51,827,990
                                                                   ============

Net Assets Consist of:
      Paid-in capital ........................................     $ 52,104,955
      Accumulated net realized loss on investments ...........         (483,186)
      Net unrealized appreciation on investments .............          206,221
                                                                   ------------
Net Assets ...................................................     $ 51,827,990
                                                                   ============
NET ASSET VALUE AND OFFERING PRICE PER SHARE
      ($51,827,990 / 5,044,084 shares) .......................     $      10.28
                                                                   ============

                       See Notes to Financial Statements.


<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                             STATEMENT OF OPERATIONS
                        For the year ended June 30, 1995

INVESTMENT INCOME:
      Income:
        Interest ...............................................    $ 2,585,908
                                                                    -----------

      Expenses:
        Expense payment fee (Note 2) ...........................        317,562
        Administrative fee (Note 2) ............................         88,746
        Amortization of organization expenses (Note 1) .........          7,847
                                                                    -----------

          Total Expenses .......................................        414,155
                                                                    -----------

          Net Investment Income ................................      2,171,753
                                                                    -----------

NET REALIZED AND UNREALIZED GAIN (LOSS):
      Net realized loss on investments .........................       (401,310)
      Net change in unrealized depreciation on investments .....      1,220,494
                                                                    -----------
          Net Realized and Unrealized Gain .....................        819,184
                                                                    -----------
      Net Increase in Net Assets Resulting from Operations .....    $ 2,990,937
                                                                    ===========

                      See Notes to Financial Statements.


<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                       STATEMENT OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                                              For the years ended June 30,
                                                                             ------------------------------
                                                                                  1995             1994
                                                                             -------------    -------------
<S>                                                                          <C>              <C>          
INCREASE (DECREASE) IN NET ASSETS:
      Operations:
        Net investment income ............................................   $   2,171,753    $   2,054,629
        Net realized loss on investments .................................        (401,310)         (81,876)
        Net change in unrealized depreciation/appreciation
          on investments .................................................       1,220,494       (1,361,417)
                                                                             -------------    -------------
          Net increase in net assets resulting from operations ...........       2,990,937          611,336
                                                                             -------------    -------------
      Dividends and distributions declared from:
        Net investment income ............................................      (2,171,753)      (2,054,629)
        Net realized gain ................................................            --             (3,068)
                                                                             -------------    -------------
          Total dividends and distributions declared .....................      (2,171,753)      (2,057,697)
                                                                             -------------    -------------
      Shares of beneficial interest transactions (Note 4):
        Net proceeds from sales of shares of beneficial interest .........      21,229,621       85,634,999
        Net asset value of shares of beneficial interest issued to
          shareholders in reinvestment of dividends and
          distributions ..................................................         608,425          605,700
        Net cost of shares of beneficial interest repurchased ............     (38,082,365)     (50,743,149)
                                                                             -------------    -------------
          Net (decrease) increase in net assets resulting from
            shares of beneficial interest transactions ...................     (16,244,319)      35,497,550
                                                                             -------------    -------------
              Total (decrease) increase in net assets ....................     (15,425,135)      34,051,189

NET ASSETS:
      Beginning of year ..................................................      67,253,125       33,201,936
                                                                             -------------    -------------
      End of year ........................................................   $  51,827,990    $  67,253,125
                                                                             =============    =============
</TABLE>


                      See Notes to Financial Statements.

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                              FINANCIAL HIGHLIGHTS
                 Selected per share data and ratios for a share
                       outstanding throughout each period
<TABLE>
<CAPTION>

                                                                                        For the period
                                                                  For the years          July 23, 1992
                                                                  ended June 30,       (commencement of
                                                            -------------------------    operations) to
                                                               1995           1994       June 30, 1993
                                                            ----------     ----------   ----------------
<S>                                                         <C>            <C>            <C>       
Net asset value, beginning of period ....................   $    10.11     $    10.29     $    10.00
Income from investment operations:
   Net investment income ................................         0.37           0.34           0.32
   Net realized and unrealized gain (loss) on investments         0.17          (0.18)          0.29
Less dividends and distributions:
   Dividends to shareholders from net investment income .        (0.37)         (0.34)         (0.32)
   Distributions to shareholders from net realized gains
      on investments ....................................         --            (0.00)*         --
                                                            ----------     ----------     ----------

Net asset value, end of period ..........................   $    10.28     $    10.11     $    10.29
                                                            ==========     ==========     ==========
Total return (Note 2) ...................................         5.42%          1.59%          6.16%**

Ratios/supplemental data:
   Net assets, end of period (000's omitted) ............   $   51,828     $   67,253     $   33,202
   Ratio of expenses to average net assets (Note 2) .....         0.70%          0.70%          0.70%**
   Ratio of net investment income to average net assets .         3.67%          3.32%          3.42%**
   Portfolio turnover rate ..............................        38.70%         26.75%         12.68%
</TABLE>

- ----------
*    Distributions  to shareholders  from net realized gains was less than $0.01
     per share.

**   Annualized


                      See Notes to Financial Statements.

<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                          NOTES TO FINANCIAL STATEMENTS

     1.  Organization  and  Accounting  Policies.  The 59 Wall  Street  Tax Free
Short/Intermediate  Fixed  Income Fund (the  "Fund") is a separate,  diversified
series of The 59 Wall Street Trust (the "Trust")  which is registered  under the
Investment Company Act of 1940, as amended.  The Trust is an open-end management
investment company organized as a Massachusetts  business trust on June 7, 1983.
The Fund commenced operations on July 23, 1992. The Declaration of Trust permits
the  Trustees to create an  unlimited  number of series,  each of which issues a
separate  class of shares.  The  Trustees  have  authorized  the  issuance of an
unlimited  number of shares of the Fund.  At June 30,  1995,  there  were  three
series of the Trust.

     The following is a summary of significant accounting policies:

          A. Valuation of Investments.  Bonds and other fixed income  securities
     (other than short-term  obligations but including listed issues) are valued
     on the basis of valuations furnished by a pricing service, use of which has
     been  approved by the Board of  Trustees.  In making such  valuations,  the
     pricing  service  utilizes both  dealer-supplied  valuations and electronic
     data processing techniques which take into account appropriate factors such
     as  institutional-size  trading in  similar  groups of  securities,  yield,
     quality,  coupon rate, maturity, type of issue, trading characteristics and
     other  market  data,  without  exclusive  reliance  upon  quoted  prices or
     exchange or over-the-counter  prices, since such valuations are believed to
     reflect more accurately the fair value of such securities.

          Securities or other assets for which market quotations are not readily
     available  are  valued  at  fair  value  in  accordance   with   procedures
     established by and under the general  supervision and responsibility of the
     Trustees. Short-term investments which mature in 60 days or less are valued
     at amortized  cost if their  original  maturity was 60 days or less,  or by
     amortizing their value on the 61st day prior to maturity, if their original
     maturity when  acquired for the Fund was more than 60 days,  unless this is
     determined not to represent fair value by the Trustees.

          B. Accounting for Investments.  Investment  transactions are accounted
     for on the trade date.  Realized gains and losses,  if any, from investment
     transactions  are  determined  on the basis of  identified  cost.  Interest
     income is accrued daily and consists of interest  accrued,  discount earned
     (including   both   original   issue  and  market   discount)  and  premium
     amortization on the investments of the Fund.

          C. Deferred  Organization  Expenses.  Expenses incurred by the Fund in
     connection with its  organization and initial public offering of its shares
     are being amortized by the Fund on a  straight-line  basis over a five-year
     period.

          D.  Federal  Income  Taxes.  Each  series of the Trust is treated as a
     separate entity for Federal income tax purposes. It is the Fund's policy to
     comply with the  requirements  of the  Internal  Revenue  Code (the "Code")
     applicable to regulated  investment  companies and to distribute all of its
     taxable  income to its  shareholders.  Accordingly,  no Federal  income tax
     provision is required.

          E. Dividends and  Distributions  to  Shareholders.  Dividends from net
     investment  income are  declared  daily and paid  monthly to  shareholders.
     Distributions  from net capital  gains,  if any, are paid  annually and are
     recorded on the ex-dividend date.  Distributions  paid by the Fund from net
     interest received on tax-exempt bonds are not includable by shareholders as
     gross income for Federal  income tax  purposes  because the Fund intends to
     meet certain  requirements of the Code  applicable to regulated  investment
     companies which will enable the Fund to pay tax-exempt interest dividends.

     2. Transactions with Affiliates.

     Investment  Advisory  Agreement.  The  Trust  has  an  investment  advisory
agreement  with Brown  Brothers  Harriman & Co.  (the  "Adviser")  for which the
Adviser  receives a fee  calculated  daily and paid  monthly  at an annual  rate
equivalent to 0.35% of the Fund's average daily net assets.


<PAGE>

        THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND

                    NOTES TO FINANCIAL STATEMENTS (continued)

     Administrative  Fee. The Trust has an  administrative  agreement with Brown
Brothers   Harriman  &  Co.  (the   "Administrator")   for  which  it  pays  the
Administrator  a fee  calculated  daily  and  paid  monthly  at an  annual  rate
equivalent to 0.15% of the Fund's  average daily net assets.  The  Administrator
has a subadministration  agreement with 59 Wall Street Administrators,  Inc. for
which 59 Wall Street Administrators,  Inc. receives such compensation as is from
time  to  time  agreed  upon,  but  not in  excess  of the  amount  paid  to the
Administrator.  For the year ended June 30, 1995, the Fund incurred  $88,746 for
administrative services.

     Eligible  Institution  Agreement.  The  Trust has an  eligible  institution
agreement with Brown Brothers Harriman & Co. for which Brown Brothers Harriman &
Co.  receives a fee calculated  monthly at an annual rate of 0.25% of the Fund's
average daily net assets.

     Expense  Payment  Fee. 59 Wall Street  Administrators,  Inc.  pays  certain
expenses  of the  Fund and  receives  a fee from  the  Fund,  computed  and paid
monthly,  such that after such fee the aggregate  expenses will not exceed 0.70%
of the Fund's  average  daily net assets.  For the year ended June 30, 1995,  59
Wall Street Administrators,  Inc. incurred $498,700 in expenses on behalf of the
Fund,  including  investment advisory fees of $207,074 and eligible  institution
fees of $147,910.  Had the expense payment  arrangement  not been in place,  the
total operating expenses of the Fund for the year ended June 30, 1995 would have
been  0.99% and the total  return  for the Fund for the one year  ended June 30,
1995 would have been 5.13%. The expense payment agreement will terminate on July
1, 1997.

     3. Investment  Transactions.  The Fund invests primarily in debt securities
issued by  municipalities.  The ability of the issuers of the debt securities to
meet their  obligations  may be affected by economic  developments in a specific
state or municipality. The aggregate holdings by state ranged from 0.1% to 12.6%
of  investments.  At June 30,  1995,  the five  largest  holdings  by state were
Illinois, 12.6%; Texas, 10.5%; Washington,  7.1%; Indiana, 5.3%; and Ohio, 5.2%.
For the year ended June 30,  1995,  the cost of  purchases  and the  proceeds of
sales  of  investment   securities   other  than  short-term   investments  were
$22,334,412 and $41,038,842, respectively.

     4. Shares of  Beneficial  Interest.  Transactions  in shares of  beneficial
interest were as follows:

                                                    For the years ended June 30,
                                                    ----------------------------
                                                         1995           1994
                                                     ----------      ---------- 
Shares of beneficial interest sold .............      2,098,487       8,323,491
Shares of beneficial interest issued
   in connection with reinvestment of
   dividends and distributions .................         60,072          59,121
Shares of beneficial interest repurchased ......     (3,763,896)     (4,961,348)
                                                     ----------      ---------- 
Net (decrease) increase ........................     (1,605,337)      3,421,264
                                                     ==========       =========

     5. Federal  Income Tax Status.  At June 30, 1995 the Fund had a net capital
loss  carryover of  approximately  $8,000,  available  through June 30, 2002 and
$284,000  available through June 30, 2003, to offset future capital gains to the
extent  provided  by  regulations.  To the  extent  that this net  capital  loss
carryover is used to offset future capital gains,  it is probable that the gains
so offset will not be distributed to shareholders  since any such  distributions
may be taxable to shareholders  as ordinary  income.  Additionally,  net capital
losses of approximately  $191,000,  attributed to security  transactions arising
after  October 31,  1994,  are treated as arising on the first day of the Fund's
next taxable year.

                                   ----------



<PAGE>

                          INDEPENDENT AUDITORS' REPORT

Trustees and Shareholders
The 59 Wall Street Tax Free  Short/Intermediate  Fixed  Income Fund 
(a series of The 59 Wall Street Trust):

     We have  audited  the  accompanying  statement  of assets and  liabilities,
including  the  portfolio  of  investments,  of  The 59  Wall  Street  Tax  Free
Short/Intermediate  Fixed Income Fund (a series of The 59 Wall Street  Trust) as
of June 30, 1995,  the related  statement of operations for the year then ended,
the  statement  of changes in net assets for the years  ended June 30,  1995 and
1994,  and the  financial  highlights  for each of the  years in the  three-year
period ended June 30, 1995. 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 at June 30,
1995 by correspondence with the custodian.  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,  such financial statements and financial highlights present
fairly, in all material  respects,  the financial position of The 59 Wall Street
Tax Free  Short/Intermediate  Fixed Income Fund at June 30, 1995, the results of
its operations,  the changes in its net assets, and its financial highlights for
the respective stated periods in conformity with generally  accepted  accounting
principles.




DELOITTE & TOUCHE LLP



Boston, Massachusetts
August 11, 1995


<PAGE>

MANAGEMENT'S DISCUSSION OF FUND PERFORMANCE

     During the  fiscal  year ended June 30,  1995,  evidence  mounted  that the
Federal  Reserve's series of rate hikes initiated in early 1994 was successfully
slowing the economy and containing inflation. As the outlook improved toward the
end of 1994, the price of short-intermediate maturity municipal securities began
to rally.  In February,  1995, a variety of tax reform  proposals  injected some
wariness into the municipal  market,  particularly  for longer-term  maturities.
Some investors sought refuge by shortening  maturities.  As a result,  the yield
curve steepened.  The Fund produced a total return of 5.42% for its fiscal year.
Although  overnight  rates  rose  1.25%,  yields  on  three-year  and  five-year
maturities declined .40% and .35%, respectively.

     In March,  1995, the Fund's investment  adviser  anticipated that short and
intermediate  interest rates  adequately  reflected an extended period of stable
monetary policy, and reduced the weighted average maturity of the Fund from just
above 2.7 years to a range of 2.3-2.7  years.  In early  June  1995,  the Fund's
investment  adviser  anticipated  that the lower level of interest  rates and an
unusually  flat yield curve  offered  little  incremental  yield benefit for the
price exposure,  and further reduced the weighted average maturity to a range of
2.0-2.3 years.

     Portfolio  holdings  are  concentrated  in  municipal  bonds which are 100%
collateralized by U.S.  Treasuries held in escrow accounts (the highest possible
credit quality available in the municipal market).  In order to lock in a higher
tax-free  yield and avoid  the tax  liability  of  market  discount  bonds,  the
portfolio is skewed toward premium coupon bonds with call  protection.  The Fund
has no derivative securities or leveraged exposure in its portfolio.


<PAGE>

                     Comparative Aaa Municipal Yield Curves

      [The table below was represented by a graph in the printed material]

Line graph with two axes: the X-axis  represents  years to maturity;  the Y-axis
represents  yield.  The graph  plots two lines:  the first line  represents  the
weighted  average  yield to  maturity  for the Fund for the year  ended June 30,
1994; the second line represents the weighted  average yield to maturity for the
Fund for the year ended June 30, 1995.

                Year            6/30/94            6/30/95
                ----            -------            -------
                 0                2.5               3.75
                 1                3.75              3.75
                 2                4.35              4
                 3                4.6               4.2
                 4                4.75              4.4
                 5                4.9               4.55
           
       Tax Free Short / Intermediate Fixed Income Fund Growth of $10,000

      [The table below was represented by a graph in the printed material]

Line graph with two axes: the X-axis represents years of operations;  the Y-axis
represents  dollar value.  The graph plots four lines: the first line represents
the growth of a ten thousand  dollar  investment  in the Fund from July 23, 1992
(inception)  to June 30, 1995;  the second line  represents  the growth of a ten
thousand  dollar  investment  in  a  portfolio  of  securities   reflecting  the
composition  of the Merrill  Lynch 0-3 Year General  Obligation  Municipal  Bond
Index for the same time period;  the third line  represents  the growth of a ten
thousand  dollar  investment  in  a  portfolio  of  securities   reflecting  the
composition of the Lehman 3-Year General Obligation Municipal Bond Index for the
same time period; the fourth line represents the growth of a ten thousand dollar
investment  in a portfolio  of  securities  reflecting  the  composition  of the
IBC/Donoghue Composite Tax Free Money Market Funds Average. The graph points are
as follows:

   Year            Fund*           Merrill**          Lehman        IBC/Donoghue
   ----            ----            -------            ------        ------------
 7/23/92        $ 10,000          $                 $ 10,000          $ 10,000
                  10,043                               9,995            10,024
                  10,142                              10,071            10,045
                  10,075                              10,058            10,064
                  10,192                              10,143            10,082
                  10,243                              10,207            10,102
                  10,342                              10,282            10,119
                  10,491                              10,442            10,135
                  10,462                              10,409            10,151
 4/30/93          10,523            10,520            10,466            10,167
                  10,541            10,516            10,499            10,185
                  10,616            10,552            10,561            10,200
                  10,594            10,452            10,559            10,216
                  10,697            10,451            10,655            10,233
                  10,737            10,475            10,698            10,250
                  10,765            10,507            10,720            10,267
                  10,744            10,542            10,711            10,284
                  10,848            10,610            10,826            10,300
12/21/93          10,907            10,674            10,918            10,316
                  10,812            10,616            10,806            10,332
                  10,746            10,600            10,678            10,348
                  10,743            10,644            10,756            10,365
                  10,774            10,679            10,806            10,385
                  10,784            10,709            10,802            10,404
                  10,867            10,747            10,889            10,423
                  10,911            10,779            10,930            10,443
                  10,880            10,806            10,904            10,466
                  10,869            10,793            10,885            10,490
                  10,827            10,769            10,885            10,516
                  10,882            10,799            10,909            10,546
                  10,948            10,874            10,981            10,573
                  11,083            10,967            11,087            10,601
                  11,150            11,020            11,214            10,632
                  11,186            11,074            11,251            10,664
                  11,331            11,254            11,429            10,698
 6/30/95          11,364            11,287            11,456            10,727

*    Net of fees and expenses.

**   The Merrill Lynch Index started 4/1/93. Therefore, for performance purposes
     the starting point used is the same amount as the Fund.

            Past performance is not predictive of future performance.

<PAGE>

The 59 Wall Street Trust

Investment Adviser and
  Administrator
Brown Brothers Harriman & Co.
59 Wall Street
New York, New York 10005

Distributor
59 Wall Street Distributors, Inc.
6 St. James Avenue
Boston, Massachusetts 02116





This report is submitted for the general information of shareholders and is not
authorized for distribution to prospective investors unless preceded or
accompanied by an effective prospectus. Nothing herein contained is to be
considered an offer of sale or a solicitation of an offer to buy shares of The
59 Wall Street Tax Free Short/Intermediate Fixed Income Fund. Such offering is
made only by prospectus, which includes details as to offering price and other
material information. 


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