<PAGE>
000 B000000 06/30/98
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
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
020 C000010 0
021 000000 0
022 A000001 PAINWEBBER
022 B000001 13-2638166
<PAGE>
022 C000001 514773
022 D000001 222044
022 A000002 MORGAN STANLEY
022 B000002 13-2655998
022 C000002 421197
022 D000002 177526
022 A000003 JP MORGAN
022 B000003 13-3224016
022 C000003 372670
022 D000003 135223
022 A000004 GOLDMAN SACHS
022 B000004 13-5108880
022 C000004 139828
022 D000004 99278
022 A000005 AUBREY LANSTON
022 B000005 13-5552129
022 C000005 85133
022 D000005 22662
022 A000006 SALOMON BROTHERS
022 B000006 13-3082694
022 C000006 67773
022 D000006 0
022 A000007 CHASE SECURITIES
022 B000007 13-3112953
022 C000007 55190
022 D000007 13931
022 A000008 CITICORP
022 C000008 62735
022 D000008 0
022 A000009 MERRILL LYNCH
022 B000009 13-5674085
022 C000009 28200
022 D000009 28445
022 A000010 BEAR STEARNS
022 B000010 13-3299429
022 C000010 41160
022 D000010 0
023 C000000 1855252
023 D000000 724247
055 A00AA00 Y
055 B00AA00 N
056 00AA00 Y
057 00AA00 N
077 A000000 Y
077 B000000 Y
077 C000000 N
077 D000000 N
077 E000000 N
077 F000000 N
077 G000000 N
077 H000000 N
<PAGE>
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 4700
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 571062
028 A020100 2074
028 A030100 0
028 A040100 435007
028 B010100 328104
028 B020100 2083
028 B030100 0
028 B040100 380337
028 C010100 406717
028 C020100 2252
028 C030100 0
028 C040100 441858
028 D010100 495828
028 D020100 2087
028 D030100 0
028 D040100 522695
028 E010100 411392
028 E020100 1981
028 E030100 0
028 E040100 365073
028 F010100 428079
028 F020100 2167
028 F030100 0
028 F040100 490974
028 G010100 2641182
028 G020100 12644
028 G030100 0
<PAGE>
028 G040100 2635944
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 52905
072 C000100 0
072 D000100 0
072 E000100 0
072 F000100 0
072 G000100 732
072 H000100 0
072 I000100 2195
072 J000100 0
072 K000100 0
072 L000100 0
072 M000100 41
072 N000100 0
072 O000100 0
072 P000100 0
072 Q000100 9
072 R000100 12
072 S000100 13
072 T000100 0
072 U000100 0
072 V000100 0
072 W000100 100
072 X000100 3102
072 Y000100 0
072 Z000100 49803
072AA000100 0
<PAGE>
072BB000100 0
072CC010100 0
072CC020100 0
072DD010100 49803
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 938137
074 N000100 938137
074 O000100 0
074 P000100 236
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 110
074 S000100 0
074 T000100 937791
074 U010100 937791
074 U020100 0
074 V010100 1.00
074 V020100 0.00
074 W000100 0.9997
074 X000100 3714
074 Y000100 0
075 A000100 975379
075 B000100 0
076 000100 0.00
028 A010200 65960
028 A020200 270
028 A030200 0
028 A040200 89370
028 B010200 44883
028 B020200 247
028 B030200 0
028 B040200 52344
<PAGE>
028 C010200 130736
028 C020200 305
028 C030200 0
028 C040200 98986
028 D010200 76139
028 D020200 289
028 D030200 0
028 D040200 90073
028 E010200 128619
028 E020200 227
028 E030200 0
028 E040200 54009
028 F010200 109045
028 F020200 227
028 F030200 0
028 F040200 177783
028 G010200 555382
028 G020200 1565
028 G030200 0
028 G040200 562565
028 H000200 0
062 A000200 Y
062 B000200 99.1
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
071 A000200 0
071 B000200 0
071 C000200 0
071 D000200 0
072 A000200 12
072 B000200 9781
072 C000200 0
072 D000200 0
072 E000200 0
072 F000200 279
072 G000200 186
072 H000200 0
<PAGE>
072 I000200 418
072 J000200 80
072 K000200 0
072 L000200 0
072 M000200 14
072 N000200 0
072 O000200 0
072 P000200 0
072 Q000200 0
072 R000200 24
072 S000200 3
072 T000200 0
072 U000200 0
072 V000200 0
072 W000200 37
072 X000200 1041
072 Y000200 0
072 Z000200 8740
072AA000200 0
072BB000200 0
072CC010200 0
072CC020200 0
072DD010200 8740
072DD020200 0
072EE000200 0
073 A010200 0.0500
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 11
074 B000200 0
074 C000200 193028
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 1775
074 M000200 0
074 N000200 194814
074 O000200 0
074 P000200 73
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 47
074 S000200 0
<PAGE>
074 T000200 194694
074 U010200 194694
074 U020200 0
074 V010200 1.00
074 V020200 0.00
074 W000200 1.0000
074 X000200 608
074 Y000200 0
075 A000200 185943
075 B000200 0
076 000200 0.00
028 A010300 18321
028 A020300 87
028 A030300 0
028 A040300 1494
028 B010300 2773
028 B020300 101
028 B030300 0
028 B040300 5644
028 C010300 1950
028 C020300 101
028 C030300 0
028 C040300 4757
028 D010300 3298
028 D020300 87
028 D030300 0
028 D040300 8320
028 E010300 3676
028 E020300 78
028 E030300 0
028 E040300 4046
028 F010300 4513
028 F020300 87
028 F030300 0
028 F040300 5305
028 G010300 34531
028 G020300 541
028 G030300 0
028 G040300 29566
028 H000300 0
062 A000300 Y
062 B000300 0.0
062 C000300 0.0
062 D000300 0.0
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
<PAGE>
062 L000300 0.0
062 M000300 0.0
062 N000300 0.0
062 O000300 99.0
062 P000300 0.0
062 Q000300 0.0
062 R000300 0.0
063 A000300 0
063 B000300 2.7
064 A000300 N
064 B000300 N
071 A000300 42172
071 B000300 14548
071 C000300 72020
071 D000300 20
072 A000300 12
072 B000300 3266
072 C000300 0
072 D000300 0
072 E000300 0
072 F000300 191
072 G000300 115
072 H000300 0
072 I000300 191
072 J000300 51
072 K000300 0
072 L000300 0
072 M000300 7
072 N000300 0
072 O000300 0
072 P000300 0
072 Q000300 0
072 R000300 15
072 S000300 2
072 T000300 0
072 U000300 1
072 V000300 0
072 W000300 26
072 X000300 599
072 Y000300 0
072 Z000300 2667
072AA000300 0
072BB000300 18
072CC010300 401
072CC020300 0
072DD010300 2667
072DD020300 0
072EE000300 0
073 A010300 0.3600
073 A020300 0.0000
073 B000300 0.0000
<PAGE>
073 C000300 0.0000
074 A000300 0
074 B000300 0
074 C000300 0
074 D000300 79364
074 E000300 0
074 F000300 0
074 G000300 0
074 H000300 0
074 I000300 0
074 J000300 0
074 K000300 0
074 L000300 1533
074 M000300 0
074 N000300 80896
074 O000300 0
074 P000300 43
074 Q000300 0
074 R010300 0
074 R020300 0
074 R030300 0
074 R040300 693
074 S000300 0
074 T000300 80160
074 U010300 7711
074 U020300 0
074 V010300 10.40
074 V020300 0.00
074 W000300 0.0000
074 X000300 325
074 Y000300 0
075 A000300 0
075 B000300 77273
076 000300 0.00
SIGNATURE JOHN R. ELDER
TITLE TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
This schedule contains summary infromation from The 59 Wall Street Money Market
Fund Annual Report dated June 30, 1998, 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> YEAR
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> JUN-30-1998
<INVESTMENTS-AT-COST> 938,136,867
<INVESTMENTS-AT-VALUE> 938,136,867
<RECEIVABLES> 0
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 938,136,867
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 346,441
<TOTAL-LIABILITIES> 346,441
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 937,790,426
<SHARES-COMMON-STOCK> 937,790,426
<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> 937,790,426
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 52,904,609
<OTHER-INCOME> 0
<EXPENSES-NET> 3,101,703
<NET-INVESTMENT-INCOME> 49,802,906
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 49,802,906
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 49,802,906
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 5,146,534,637
<NUMBER-OF-SHARES-REDEEMED> 5,150,504,559
<SHARES-REINVESTED> 24,224,199
<NET-CHANGE-IN-ASSETS> 20,254,277
<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> 3,101,703
<AVERAGE-NET-ASSETS> 975,378,641
<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 information from The 59 Wall Street Treasury
Money Market Fund Annual Report dated June 30, 1998, 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 MARKET FUND
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> JUN-30-1998
<INVESTMENTS-AT-COST> 193,027,516
<INVESTMENTS-AT-VALUE> 193,027,516
<RECEIVABLES> 1,775,289
<ASSETS-OTHER> 11,393
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 194,814,198
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 120,616
<TOTAL-LIABILITIES> 120,616
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 194,693,582
<SHARES-COMMON-STOCK> 194,693,582
<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> 194,693,582
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 9,780,722
<OTHER-INCOME> 0
<EXPENSES-NET> 1,038,847
<NET-INVESTMENT-INCOME> 8,741,875
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 8,741,875
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 8,741,875
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 924,358,677
<NUMBER-OF-SHARES-REDEEMED> 893,386,401
<SHARES-REINVESTED> 3,263,016
<NET-CHANGE-IN-ASSETS> 34,235,292
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 278,914
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 1,041,330
<AVERAGE-NET-ASSETS> 185,941,983
<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> 0.56
<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,
1998, and is qualified in its entirety by reference to such report.
</LEGEND>
<CIK> 0000722575
<NAME> THE 59 WALL STREET TRUST
<SERIES>
<NUMBER> 03
<NAME> THE 59 WALL STREET TAX FREE SHORT/INTERMEDIATE INCOME FUND
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> JUN-30-1998
<PERIOD-END> JUN-30-1998
<INVESTMENTS-AT-COST> 78,809,573
<INVESTMENTS-AT-VALUE> 79,363,590
<RECEIVABLES> 1,532,522
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 80,896,112
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 736,569
<TOTAL-LIABILITIES> 736,569
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 79,845,411
<SHARES-COMMON-STOCK> 7,710,620
<SHARES-COMMON-PRIOR> 5,393,667
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (239,885)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 554,017
<NET-ASSETS> 80,159,543
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 3,266,747
<OTHER-INCOME> 0
<EXPENSES-NET> 599,351
<NET-INVESTMENT-INCOME> 2,667,396
<REALIZED-GAINS-CURRENT> (18,372)
<APPREC-INCREASE-CURRENT> 401,133
<NET-CHANGE-FROM-OPS> 3,050,157
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 2,667,396
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 6,840,210
<NUMBER-OF-SHARES-REDEEMED> 4,624,564
<SHARES-REINVESTED> 101,307
<NET-CHANGE-IN-ASSETS> 24,445,931
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (221,513)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 190,988
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 614,557
<AVERAGE-NET-ASSETS> 76,395,197
<PER-SHARE-NAV-BEGIN> 10.33
<PER-SHARE-NII> 0.36
<PER-SHARE-GAIN-APPREC> 0.07
<PER-SHARE-DIVIDEND> 0.36
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 10.40
<EXPENSE-RATIO> 0.80
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
INDEPENDENT AUDITORS' REPORT
To the Board of Trustees and Shareholders of The 59 Wall Street Trust:
In planning and performing our audit of the financial statements of The 59
Wall Street Trust (the "Trust") (comprising The 59 Wall Street Tax-Free
Short/Intermediate Fixed Income Fund, The 59 Wall Street U.S. Treasury Money
Fund and The 59 Wall Street Money Market Fund) for the year ended June 30, 1998
(on which we have issued our reports each dated August 7, 1998), we considered
its internal control, including control activities for safeguarding securities,
in order to determine our auditing procedures for the purpose of expressing our
opinion on the financial statements and to comply with the requirements of Form
N-SAR, and not to provide assurance on the Trust's internal control.
The management of the Trust is responsible for establishing and maintaining
internal control. In fulfilling this responsibility, estimates and judgments by
management are required to assess the expected benefits and related costs of
controls. Generally, controls that are relevant to an audit pertain to the
entity's objective of preparing financial statements for external purposes that
are fairly presented in conformity with generally accepted accounting
principles. Those controls include the safeguarding of assets against
unauthorized acquisition, use or disposition.
Because of inherent limitations in any internal control, errors or fraud
may occur and not be detected. Also, projection of any evaluation of internal
control 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 Trust's internal control would not necessarily
disclose all matters in internal control 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 one or
more of the internal control components does not reduce to a relatively low
level the risk that errors or fraud 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 Trust's internal
control and its operation, including controls for safeguarding securities, that
we consider to be material weaknesses as defined above as of June 30, 1998.
This report is intended solely for the information and use of management,
the Trustees of The 59 Wall Street Trust, and the Securities and Exchange
Commission.
/s/ Deloitte & Touche LLP
August 7, 1998
