<PAGE>
000 B000000 06/30/97
000 C000000 0000722575
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 U
001 A000000 THE 59 WALL STREET TRUST
001 B000000 811-3779
001 C000000 6174230800
002 A000000 6 ST. JAMES AVENUE, 9TH FLOOR
002 B000000 BOSTON
002 C000000 MA
002 D010000 02116
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 3
007 C010100 1
007 C020100 THE 59 WALL STREET MONEY MARKET FUND
007 C030100 N
007 C010200 2
007 C020200 THE 59 WALL STREET U.S. TREASURY MONEY FUND
007 C030200 N
007 C010300 3
007 C020300 THE 59 WALL STREET TAX-FREE SHORT/INTERMEDIAT
007 C030300 N
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
018 00AA00 Y
019 A00AA00 Y
019 B00AA00 14
019 C00AA00 59 WALL ST
029 00AA00 N
030 A00AA00 0
030 B00AA00 0.00
030 C00AA00 0.00
077 A000000 Y
077 B000000 Y
077 C000000 N
077 D000000 N
077 E000000 N
<PAGE>
077 F000000 N
077 G000000 N
077 H000000 N
077 I000000 N
077 J000000 N
077 K000000 N
077 L000000 N
077 M000000 N
077 N000000 N
077 O000000 N
077 P000000 N
077 Q010000 N
077 Q020000 N
077 Q030000 N
078 000000 N
080 A00AA00 CHUBB GROUP OF INSURANCE COMPANIES
080 C00AA00 5700
081 A00AA00 Y
081 B00AA00 11
082 A00AA00 Y
082 B00AA00 25
083 A00AA00 N
083 B00AA00 0
084 A00AA00 N
084 B00AA00 0
085 A00AA00 Y
085 B00AA00 N
028 A010100 725462
028 A020100 72
028 A030100 0
028 A040100 606972
028 B010100 363762
028 B020100 1699
028 B030100 0
028 B040100 384749
028 C010100 401935
028 C020100 1955
028 C030100 0
028 C040100 351599
028 D010100 417457
028 D020100 1835
028 D030100 0
028 D040100 501887
028 E010100 389381
028 E020100 1843
028 E030100 0
028 E040100 335488
028 F010100 432096
028 F020100 1907
028 F030100 0
028 F040100 414528
<PAGE>
028 G010100 2730093
028 G020100 9311
028 G030100 0
028 G040100 2595223
028 H000100 0
062 A000100 N
062 B000100 0.0
062 C000100 0.0
062 D000100 0.0
062 E000100 0.0
062 F000100 0.0
062 G000100 0.0
062 H000100 0.0
062 I000100 0.0
062 J000100 0.0
062 K000100 0.0
062 L000100 0.0
062 M000100 0.0
062 N000100 0.0
062 O000100 0.0
062 P000100 0.0
062 Q000100 0.0
062 R000100 0.0
071 A000100 0
071 B000100 0
071 C000100 0
071 D000100 0
072 A000100 12
072 B000100 46691
072 C000100 0
072 D000100 0
072 E000100 0
072 F000100 0
072 G000100 636
072 H000100 0
072 I000100 0
072 J000100 0
072 K000100 0
072 L000100 0
072 M000100 0
072 N000100 0
072 O000100 0
072 P000100 0
072 Q000100 0
072 R000100 0
072 S000100 0
072 T000100 0
072 U000100 0
072 V000100 0
072 W000100 4026
072 X000100 4662
<PAGE>
072 Y000100 0
072 Z000100 42029
072AA000100 0
072BB000100 0
072CC010100 0
072CC020100 0
072DD010100 42029
072DD020100 0
072EE000100 0
073 A010100 0.0500
073 A020100 0.0000
073 B000100 0.0000
073 C000100 0.0000
074 A000100 0
074 B000100 0
074 C000100 0
074 D000100 0
074 E000100 0
074 F000100 0
074 G000100 0
074 H000100 0
074 I000100 0
074 J000100 0
074 K000100 0
074 L000100 0
074 M000100 917904
074 N000100 917904
074 O000100 0
074 P000100 231
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 136
074 S000100 0
074 T000100 917537
074 U010100 917537
074 U020100 0
074 V010100 1.00
074 V020100 0.00
074 W000100 1.0001
074 X000100 3445
074 Y000100 0
075 A000100 847602
075 B000100 0
076 000100 0.00
028 A010200 78827
028 A020200 371
028 A030200 0
028 A040200 136303
028 B010200 44944
<PAGE>
028 B020200 246
028 B030200 0
028 B040200 56928
028 C010200 70768
028 C020200 312
028 C030200 0
028 C040200 48121
028 D010200 107671
028 D020200 339
028 D030200 0
028 D040200 106549
028 E010200 45059
028 E020200 312
028 E030200 0
028 E040200 79455
028 F010200 66672
028 F020200 298
028 F030200 0
028 F040200 82160
028 G010200 413941
028 G020200 1878
028 G030200 0
028 G040200 509516
028 H000200 0
062 A000200 Y
062 B000200 98.2
062 C000200 0.0
062 D000200 0.0
062 E000200 0.0
062 F000200 0.0
062 G000200 0.0
062 H000200 0.0
062 I000200 0.0
062 J000200 0.0
062 K000200 0.0
062 L000200 0.0
062 M000200 0.0
062 N000200 0.0
062 O000200 0.0
062 P000200 0.0
062 Q000200 0.0
062 R000200 0.0
063 A000200 41
063 B000200 0.0
064 A000200 N
064 B000200 N
071 A000200 0
071 B000200 0
071 C000200 0
071 D000200 0
072 A000200 12
<PAGE>
072 B000200 9916
072 C000200 0
072 D000200 0
072 E000200 0
072 F000200 287
072 G000200 191
072 H000200 0
072 I000200 430
072 J000200 50
072 K000200 0
072 L000200 0
072 M000200 12
072 N000200 0
072 O000200 0
072 P000200 0
072 Q000200 0
072 R000200 0
072 S000200 0
072 T000200 0
072 U000200 0
072 V000200 0
072 W000200 75
072 X000200 1045
072 Y000200 4
072 Z000200 8875
072AA000200 0
072BB000200 0
072CC010200 0
072CC020200 0
072DD010200 4255
072DD020200 0
072EE000200 0
073 A010200 0.0400
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 18
074 B000200 0
074 C000200 157596
074 D000200 0
074 E000200 0
074 F000200 0
074 G000200 0
074 H000200 0
074 I000200 0
074 J000200 0
074 K000200 0
074 L000200 2963
074 M000200 0
074 N000200 160577
074 O000200 0
<PAGE>
074 P000200 71
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 48
074 S000200 0
074 T000200 160458
074 U010200 160458
074 U020200 0
074 V010200 1.00
074 V020200 0.00
074 W000200 1.0000
074 X000200 662
074 Y000200 0
075 A000200 174778
075 B000200 0
076 000200 0.00
028 A010300 6990
028 A020300 69
028 A030300 0
028 A040300 1947
028 B010300 2373
028 B020300 84
028 B030300 0
028 B040300 2722
028 C010300 1901
028 C020300 82
028 C030300 0
028 C040300 1102
028 D010300 1466
028 D020300 77
028 D030300 0
028 D040300 7303
028 E010300 2361
028 E020300 68
028 E030300 0
028 E040300 3356
028 F010300 3134
028 F020300 70
028 F030300 0
028 F040300 1736
028 G010300 18225
028 G020300 450
028 G030300 0
028 G040300 18166
028 H000300 0
062 A000300 Y
062 B000300 0.0
062 C000300 0.0
062 D000300 0.0
<PAGE>
062 E000300 0.0
062 F000300 0.0
062 G000300 0.0
062 H000300 0.0
062 I000300 0.0
062 J000300 0.0
062 K000300 0.0
062 L000300 0.0
062 M000300 0.0
062 N000300 0.0
062 O000300 94.8
062 P000300 0.0
062 Q000300 0.0
062 R000300 0.0
063 A000300 0
063 B000300 2.5
064 A000300 N
064 B000300 N
066 A000300 N
071 A000300 33996
071 B000300 25411
071 C000300 52944
071 D000300 48
072 A000300 12
072 B000300 2294
072 C000300 0
072 D000300 0
072 E000300 0
072 F000300 189
072 G000300 81
072 H000300 0
072 I000300 0
072 J000300 39
072 K000300 0
072 L000300 0
072 M000300 0
072 N000300 0
072 O000300 0
072 P000300 0
072 Q000300 0
072 R000300 0
072 S000300 0
072 T000300 0
072 U000300 8
072 V000300 0
072 W000300 74
072 X000300 391
072 Y000300 14
072 Z000300 1917
072AA000300 87
072BB000300 0
<PAGE>
072CC010300 181
072CC020300 0
072DD010300 1917
072DD020300 0
072EE000300 0
073 A010300 0.0370
073 A020300 0.0000
073 B000300 0.0000
073 C000300 0.0000
074 A000300 417
074 B000300 0
074 C000300 0
074 D000300 52794
074 E000300 0
074 F000300 0
074 G000300 0
074 H000300 0
074 I000300 0
074 J000300 0
074 K000300 0
074 L000300 2722
074 M000300 0
074 N000300 55933
074 O000300 158
074 P000300 30
074 Q000300 0
074 R010300 0
074 R020300 0
074 R030300 0
074 R040300 32
074 S000300 0
074 T000300 55713
074 U010300 5394
074 U020300 0
074 V010300 10.33
074 V020300 0.00
074 W000300 0.0000
074 X000300 279
074 Y000300 0
075 A000300 0
075 B000300 53750
076 000300 0.00
SIGNATURE JOHN R. ELDER
TITLE TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from the 59 Wall
Street Money Market Fund Annual Report dated June 30, 1997, and is qualified in
its entirety by reference to such Annual Report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 01
<NAME> THE 59 WALL STREET MONEY MARKET FUND
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> JUN-30-1997
<PERIOD-END> JUN-30-1997
<INVESTMENTS-AT-COST> 917,903,539
<INVESTMENTS-AT-VALUE> 917,903,539
<RECEIVABLES> 0
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 917903539
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 367,390
<TOTAL-LIABILITIES> 367,390
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 917,536,149
<SHARES-COMMON-STOCK> 917,536,149
<SHARES-COMMON-PRIOR> 763,972,175
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 917,536,149
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 46,691,266
<OTHER-INCOME> 0
<EXPENSES-NET> 4,661,811
<NET-INVESTMENT-INCOME> 42,029,455
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 42,029,455
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 42,029,455
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 5,203,199,529
<NUMBER-OF-SHARES-REDEEMED> 5,070,474,737
<SHARES-REINVESTED> 20,839,182
<NET-CHANGE-IN-ASSETS> 153,563,974
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 0
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 4,661,811
<AVERAGE-NET-ASSETS> 847,601,996
<PER-SHARE-NAV-BEGIN> 1.00
<PER-SHARE-NII> 0.05
<PER-SHARE-GAIN-APPREC> 0
<PER-SHARE-DIVIDEND> 0.05
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 1.00
<EXPENSE-RATIO> 0.55
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from the 59 Wall
Street Treasury Money Market Fund Annual Report dated June 30, 1997, and is
qualified in its entirety by reference to such Annual Report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 02
<NAME> THE 59 WALL STREET U. S. TREASURY MONEY MARKET FUND
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> JUN-30-1997
<PERIOD-END> JUN-30-1997
<INVESTMENTS-AT-COST> 157,596,396
<INVESTMENTS-AT-VALUE> 157,596,396
<RECEIVABLES> 2,962,973
<ASSETS-OTHER> 18,127
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 160,577,496
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 119,206
<TOTAL-LIABILITIES> 119,206
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 160,458,290
<SHARES-COMMON-STOCK> 160,458,290
<SHARES-COMMON-PRIOR> 146,224,610
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 146,224,610
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 9,915,980
<OTHER-INCOME> 0
<EXPENSES-NET> 1,040,831
<NET-INVESTMENT-INCOME> 8,875,149
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 8,875,149
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 8,875,149
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 916,086,152
<NUMBER-OF-SHARES-REDEEMED> 905,667,722
<SHARES-REINVESTED> 3,815,250
<NET-CHANGE-IN-ASSETS> 14,233,680
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 286,522
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 1,044,832
<AVERAGE-NET-ASSETS> 174,778,057
<PER-SHARE-NAV-BEGIN> 1.00
<PER-SHARE-NII> 0.04
<PER-SHARE-GAIN-APPREC> 0
<PER-SHARE-DIVIDEND> 0.04
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 1.00
<EXPENSE-RATIO> 0.55
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from the 59 Wall
Street Tax Free Short/Intermediate Fixed Income Fund Annual Report dated June
30, 1997, and is qualified in its entirety by reference to such Annual Report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 03
<NAME> 59 WALL STREET TAX FREE SHORT/INTERMEDIATE INCOME FUND
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> JUN-30-1997
<PERIOD-END> JUN-30-1997
<INVESTMENTS-AT-COST> 52,641,266
<INVESTMENTS-AT-VALUE> 52,794,150
<RECEIVABLES> 2,721,616
<ASSETS-OTHER> 417,623
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 55,933,389
<PAYABLE-FOR-SECURITIES> 157,851
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 61,926
<TOTAL-LIABILITIES> 219,777
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 55,782,241
<SHARES-COMMON-STOCK> 5,393,667
<SHARES-COMMON-PRIOR> 4,362,376
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 221,513
<ACCUM-APPREC-OR-DEPREC> 152,884
<NET-ASSETS> 55,713,612
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 2,294,434
<OTHER-INCOME> 0
<EXPENSES-NET> 377,685
<NET-INVESTMENT-INCOME> 1,916,749
<REALIZED-GAINS-CURRENT> 87,362
<APPREC-INCREASE-CURRENT> 181,392
<NET-CHANGE-FROM-OPS> 2,185,503
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 1,916,749
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 4,239,232
<NUMBER-OF-SHARES-REDEEMED> 3,287,198
<SHARES-REINVESTED> 79,257
<NET-CHANGE-IN-ASSETS> 10,937,535
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 308,875
<GROSS-ADVISORY-FEES> 188,843
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 480,497
<AVERAGE-NET-ASSETS> 53,955,015
<PER-SHARE-NAV-BEGIN> 10.26
<PER-SHARE-NII> 0.37
<PER-SHARE-GAIN-APPREC> 0.07
<PER-SHARE-DIVIDEND> 0.037
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 10.33
<EXPENSE-RATIO> 0.70
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
To the Trustees and Shareholders of The 59 Wall Street Trust:
In planning and performing our audits of the financial statements of The 59
Wall Street Trust (comprising The 59 Wall Street U.S. Treasury Money Fund, The
59 Wall Street Money Market Fund, and The 59 Wall Street Tax Free
Short/Intermediate Fixed Income Fund) for the year ended June 30, 1997 (on
which we have issued our reports dated August 15, 1997), we considered its
internal control structure, including procedures for safeguarding securities,
in order to determine our auditing procedures for the purpose of expressing
our opinions on the financial statements and to comply with the requirements
of Form N-SAR, not to provide assurance on the internal control structure.
The management of The 59 Wall Street Trust is responsible for establishing and
maintaining an internal control structure. In fulfilling this responsibility,
estimates and judgements by management are required to assess the expected
benefits and related costs of internal control structure policies and
procedures. Two of the objectives of an internal control structure are to
provide management with reasonable, but not absolute, assurance that assets
are safeguarded against loss from unauthorized use or disposition and that
transactions are executed in accordance with management's authorization and
recorded properly to permit preparation of financial statements in conformity
with generally accepted accounting principles.
Because of Inherent limitations in any internal control structure, errors or
irregularities may occur and not be detected. Also, projection of any
evaluation of the structure to future periods is subject to the risk that it
may become inadequate because of changes in conditions or that the
effectiveness of the design and operation may deteriorate.
Our consideration of the internal control structure would not necessarily
disclose all matters in the internal control structure that might be material
weaknesses under standards established by the American Institute of Certified
Public Accountants. A material weakness is a condition in which the design or
operation of the specific internal control structure elements does not reduce
to a relatively low level the risk that errors or irregularities in amounts
that would be material in relation to the financial statements being audited
may occur and not be detected within a timely period by employees in the
normal course of performing their assigned functions. However, we noted no
matters involving the internal control structure, including procedures for
safeguarding securities, that we consider to be material weaknesses as defined
above as of June 30, 1997.
This report is intended solely for the information and use of management and
the Securities and Exchange Commission.
/s/ Deloitte & Touche LLP
August 15, 1997
