<PAGE>
000 A000000 12/31/97
000 C000000 0000722575
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
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 15
019 C00AA00 59 WALL ST
020 C000001 0
020 C000002 0
020 C000003 0
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
<PAGE>
020 C000010 0
021 000000 0
022 A000001 MORGAN STANLEY
022 B000001 36-0898251
022 C000001 283153
022 D000001 0
022 A000002 PAINE WEBBER
022 B000002 22-2803712
022 C000002 217808
022 D000002 0
022 A000003 JP MORGAN
022 B000003 13-3224016
022 C000003 168864
022 D000003 0
022 A000004 CITICORP
022 C000004 62735
022 D000004 0
022 A000005 GOLDMAN SACHS
022 B000005 13-5108880
022 C000005 37925
022 D000005 0
022 A000006 BEAR STEARNS
022 B000006 13-3299429
022 C000006 18602
022 D000006 0
022 A000007 MERRILL LYNCH
022 B000007 13-5674085
022 C000007 14800
022 D000007 0
022 A000008 PRUDENTIAL
022 B000008 22-2347336
022 C000008 5100
022 D000008 0
022 A000009 SMITH BARNEY
022 B000009 13-1392900
022 C000009 800
022 D000009 0
022 C000010 0
022 D000010 0
023 C000000 809788
023 D000000 0
077 A000000 N
078 000000 N
028 A010100 481748
028 A020100 1912
028 A030100 0
028 A040100 456720
028 B010100 375628
028 B020100 1760
028 B030100 0
028 B040100 381156
<PAGE>
028 C010100 369727
028 C020100 1880
028 C030100 0
028 C040100 394956
028 D010100 451596
028 D020100 1964
028 D030100 0
028 D040100 374519
028 E010100 337610
028 E020100 1894
028 E030100 0
028 E040100 374805
028 F010100 520627
028 F020100 88
028 F030100 0
028 F040100 561905
028 G010100 2536936
028 G020100 9498
028 G030100 0
028 G040100 2544061
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 6
072 B000100 27270
072 C000100 0
072 D000100 0
072 E000100 0
072 F000100 0
072 G000100 362
072 H000100 0
<PAGE>
072 I000100 1087
072 J000100 0
072 K000100 0
072 L000100 0
072 M000100 27
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 1174
072 X000100 2650
072 Y000100 0
072 Z000100 24620
072AA000100 0
072BB000100 0
072CC010100 0
072CC020100 0
072DD010100 24620
072DD020100 0
072EE000100 0
073 A010100 0.0263
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 920141
074 N000100 920141
074 O000100 0
074 P000100 230
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 2
074 S000100 0
<PAGE>
074 T000100 919909
074 U010100 919909
074 U020100 0
074 V010100 1.00
074 V020100 0.00
074 W000100 0.9999
074 X000100 3445
074 Y000100 0
075 A000100 957980
075 B000100 0
076 000100 0.00
028 A010200 56653
028 A020200 274
028 A030200 0
028 A040200 50759
028 B010200 53662
028 B020200 256
028 B030200 0
028 B040200 42453
028 C010200 51553
028 C020200 290
028 C030200 0
028 C040200 75332
028 D010200 67842
028 D020200 248
028 D030200 0
028 D040200 53199
028 E010200 63575
028 E020200 267
028 E030200 0
028 E040200 48052
028 F010200 75693
028 F020200 363
028 F030200 0
028 F040200 61155
028 G010200 368978
028 G020200 1698
028 G030200 0
028 G040200 330950
028 H000200 0
062 A000200 Y
062 B000200 99.0
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
<PAGE>
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 59
063 B000200 0.0
064 A000200 N
064 B000200 N
066 A000200 N
067 000200 N
068 A000200 N
068 B000200 N
069 000200 N
070 A010200 Y
070 A020200 N
070 B010200 N
070 B020200 N
070 C010200 N
070 C020200 N
070 D010200 N
070 D020200 N
070 E010200 N
070 E020200 N
070 F010200 N
070 F020200 N
070 G010200 N
070 G020200 N
070 H010200 N
070 H020200 N
070 I010200 N
070 I020200 N
070 J010200 N
070 J020200 N
070 K010200 N
070 K020200 N
070 L010200 N
070 L020200 N
070 M010200 N
070 M020200 N
070 N010200 Y
070 N020200 N
070 O010200 Y
070 O020200 N
070 P010200 N
070 P020200 N
070 Q010200 N
070 Q020200 N
070 R010200 N
<PAGE>
070 R020200 N
071 A000200 0
071 B000200 0
071 C000200 0
071 D000200 0
072 A000200 6
072 B000200 4589
072 C000200 0
072 D000200 0
072 E000200 0
072 F000200 132
072 G000200 88
072 H000200 0
072 I000200 197
072 J000200 42
072 K000200 0
072 L000200 0
072 M000200 11
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 8
072 X000200 478
072 Y000200 0
072 Z000200 4111
072AA000200 0
072BB000200 0
072CC010200 0
072CC020200 0
072DD010200 4111
072DD020200 0
072EE000200 0
073 A010200 0.0241
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 452
074 B000200 0
074 C000200 198241
074 D000200 0
074 E000200 0
074 F000200 0
074 G000200 0
074 H000200 0
074 I000200 0
<PAGE>
074 J000200 0
074 K000200 0
074 L000200 1576
074 M000200 0
074 N000200 200269
074 O000200 0
074 P000200 61
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 25
074 S000200 0
074 T000200 200183
074 U010200 200183
074 U020200 0
074 V010200 1.00
074 V020200 0.00
074 W000200 1.0000
074 X000200 662
074 Y000200 0
075 A000200 174123
075 B000200 0
076 000200 0.00
028 A010300 9101
028 A020300 74
028 A030300 0
028 A040300 3015
028 B010300 5170
028 B020300 73
028 B030300 0
028 B040300 1054
028 C010300 10022
028 C020300 90
028 C030300 0
028 C040300 2771
028 D010300 3769
028 D020300 101
028 D030300 0
028 D040300 4321
028 E010300 3774
028 E020300 88
028 E030300 0
028 E040300 3571
028 F010300 4613
028 F020300 110
028 F030300 0
028 F040300 3694
028 G010300 36449
028 G020300 536
028 G030300 0
<PAGE>
028 G040300 18426
028 H000300 0
062 A000300 Y
062 B000300 0.0
062 C000300 0.0
062 D000300 0.0
062 E000300 0.3
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 99.8
062 P000300 0.0
062 Q000300 0.0
062 R000300 0.0
063 A000300 0
063 B000300 2.6
064 A000300 N
064 B000300 N
066 A000300 N
071 A000300 26452
071 B000300 5123
071 C000300 67252
071 D000300 8
072 A000300 6
072 B000300 1474
072 C000300 0
072 D000300 0
072 E000300 0
072 F000300 87
072 G000300 52
072 H000300 0
072 I000300 87
072 J000300 16
072 K000300 0
072 L000300 0
072 M000300 2
072 N000300 0
072 O000300 0
072 P000300 0
072 Q000300 0
072 R000300 11
072 S000300 1
072 T000300 0
072 U000300 1
072 V000300 0
<PAGE>
072 W000300 4
072 X000300 261
072 Y000300 0
072 Z000300 1213
072AA000300 2
072BB000300 0
072CC010300 304
072CC020300 0
072DD010300 1213
072DD020300 0
072EE000300 0
073 A010300 0.1847
073 A020300 0.0000
073 B000300 0.0000
073 C000300 0.0000
074 A000300 0
074 B000300 0
074 C000300 200
074 D000300 74429
074 E000300 0
074 F000300 0
074 G000300 0
074 H000300 0
074 I000300 0
074 J000300 0
074 K000300 0
074 L000300 4011
074 M000300 0
074 N000300 78640
074 O000300 3956
074 P000300 20
074 Q000300 0
074 R010300 0
074 R020300 0
074 R030300 0
074 R040300 86
074 S000300 0
074 T000300 74578
074 U010300 7185
074 U020300 0
074 V010300 10.38
074 V020300 0.00
074 W000300 0.0000
074 X000300 279
074 Y000300 0
075 A000300 0
075 B000300 68245
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 Semi-Annual Report dated December 31, 1997, and is
qualified in its entirety by reference to such 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> 6-MOS
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> DEC-31-1997
<INVESTMENTS-AT-COST> 920,141,282
<INVESTMENTS-AT-VALUE> 920,141,282
<RECEIVABLES> 0
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 920,141,282
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 232,026
<TOTAL-LIABILITIES> 232,026
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 919,909,256
<SHARES-COMMON-STOCK> 919,909,256
<SHARES-COMMON-PRIOR> 917,536,149
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 919,909,256
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 27,270,208
<OTHER-INCOME> 0
<EXPENSES-NET> 2,650,324
<NET-INVESTMENT-INCOME> 24,619,884
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 24,619,884
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 24,619,884
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 2,534,852,683
<NUMBER-OF-SHARES-REDEEMED> 2,544,060,560
<SHARES-REINVESTED> 11,580,984
<NET-CHANGE-IN-ASSETS> 2,373,107
<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> 2,650,324
<AVERAGE-NET-ASSETS> 957,980,294
<PER-SHARE-NAV-BEGIN> 1.00
<PER-SHARE-NII> 0.026
<PER-SHARE-GAIN-APPREC> 0
<PER-SHARE-DIVIDEND> 0.026
<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 financial information extracted from the 59 Wall Street
Treasury Money Market Fund Semi-Annual Report dated December 31, 1997, and is
qualified in its entirety by reference to such report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 02
<NAME> THE 59 WALL STREET U. S. TREASURY MONEY FUND
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> DEC-31-1997
<INVESTMENTS-AT-COST> 198,240,837
<INVESTMENTS-AT-VALUE> 198,240,837
<RECEIVABLES> 1,575,761
<ASSETS-OTHER> 452,205
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 200,268,803
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 85,647
<TOTAL-LIABILITIES> 85,647
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 200,183,156
<SHARES-COMMON-STOCK> 200,183,156
<SHARES-COMMON-PRIOR> 160,458,290
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 200,183,156
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 4,589,293
<OTHER-INCOME> 0
<EXPENSES-NET> 478,758
<NET-INVESTMENT-INCOME> 4,110,535
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 4,110,535
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 4,110,535
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 368,977,669
<NUMBER-OF-SHARES-REDEEMED> 330,950,905
<SHARES-REINVESTED> 1,698,102
<NET-CHANGE-IN-ASSETS> 39,724,866
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 131,666
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 480,821
<AVERAGE-NET-ASSETS> 174,123,420
<PER-SHARE-NAV-BEGIN> 1.00
<PER-SHARE-NII> 0.024
<PER-SHARE-GAIN-APPREC> 0
<PER-SHARE-DIVIDEND> 0.024
<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 Semi-Annual Report dated
December 31, 1997, and is qualified in its entirety by reference to such report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 03
<NAME> 59 WALL STREET TAX FREE SHORT/INTERMEDIATE FIXED INCOME FUND
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> DEC-31-1997
<INVESTMENTS-AT-COST> 74,172,435
<INVESTMENTS-AT-VALUE> 74,629,140
<RECEIVABLES> 4,010,867
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 78,640,007
<PAYABLE-FOR-SECURITIES> 3,955,927
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 106,566
<TOTAL-LIABILITIES> 4,062,493
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 74,340,295
<SHARES-COMMON-STOCK> 7,184,791
<SHARES-COMMON-PRIOR> 5,393,667
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 219,486
<ACCUM-APPREC-OR-DEPREC> 456,705
<NET-ASSETS> 74,577,514
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 1,474,143
<OTHER-INCOME> 0
<EXPENSES-NET> 260,920
<NET-INVESTMENT-INCOME> 1,213,223
<REALIZED-GAINS-CURRENT> 2,027
<APPREC-INCREASE-CURRENT> 303,821
<NET-CHANGE-FROM-OPS> 1,519,071
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 1,213,223
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 3,519,348
<NUMBER-OF-SHARES-REDEEMED> 1,777,394
<SHARES-REINVESTED> 49,170
<NET-CHANGE-IN-ASSETS> 18,863,902
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (221,513)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 86,673
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 268,007
<AVERAGE-NET-ASSETS> 68,773,002
<PER-SHARE-NAV-BEGIN> 10.33
<PER-SHARE-NII> 0.18
<PER-SHARE-GAIN-APPREC> 0.05
<PER-SHARE-DIVIDEND> 0.18
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 10.38
<EXPENSE-RATIO> 0.81
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
