UNITED STATES
				SECURITIES AND EXCHANGE COMMISSION
					WASHINGTON, D.C. 20549


						FORM N-CSR

		CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT
					INVESTMENT COMPANIES

			Investment Company Act file number 811-4084

					Hawaiian Tax-Free Trust
			(Exact name of Registrant as specified in charter)

					   380 Madison Avenue
					New York, New York 10017
			(Address of principal executive offices)  (Zip code)

					  Joseph P. DiMaggio
					  380 Madison Avenue
					New York, New York 10017
				(Name and address of agent for service)

		Registrant's telephone number, including area code:	(212) 697-6666


				Date of fiscal year end:	3/31

				Date of reporting period:	3/31/04

						FORM N-CSR

ITEM 1.  REPORTS TO STOCKHOLDERS.

                 SERVING HAWAII INVESTORS FOR NEARLY TWO DECADES

                             HAWAIIAN TAX-FREE TRUST

                                  ANNUAL REPORT

                              MANAGEMENT DISCUSSION

[Logo of Hawaiian Tax-Free Trust: a palm tree in front of a circle which has
an island and water within it]


ECONOMY AND FINANCIAL MARKETS

      The year ended March 31, 2004 included  continued  economic growth despite
the effects of the war in Iraq,  the  corporate  accounting  scandals,  the SARS
outbreak,  as well as concerns of new terrorist  activity  following the Spanish
rail terrorist attacks.  Accommodative  monetary policy persisted throughout the
year.  The Federal  Reserve (the "Fed")  lowered the  overnight  lending rate to
1.00% in June,  2003,  which now  represents  the  lowest  level in more than 46
years.  Residential  investment and mortgage  lending remained strong and helped
boost economic growth throughout the year. Bond market performance increased due
to the  continued  low rate  environment.  Equity  markets  also posted a strong
performance for the year.

      Although the war and SARS had a negative impact on  international  travel,
Hawaii's total visitor days (arrivals  times length of stay) for 2003 rose to an
all-time high of 61.9 million,  up 3.0% from the 2002 level.  Domestic  arrivals
rose substantially  more than international  arrivals which were down during the
first  half  of  2003  in  large  part  because  of  SARS.   Hawaii's  favorable
unemployment  rate ended the year at 4.1% vs. the U.S.  rate at 5.9%.  Growth in
Hawaii  construction  and real estate  investment has been a strong force behind
economic improvement as construction is expected to show a 10% increase over the
prior year.  Hawaii  real  personal  income  levels were up 3.5% for 2003 and we
forecast an increase of 4.0% in 2004.  Rising income  combined with the low rate
environment and limited housing  inventory sent Hawaii median home prices to new
record  highs.  Home prices are  expected  to  continue to increase in 2004.  We
believe all of this bodes well for the market performance of Hawaii bonds.


MUNICIPAL MARKET AND FUND PERFORMANCE

      During  the 12  months  ending  March 31,  2004,  municipal  bond  markets
experienced similar market conditions as US Treasury securities. Throughout June
2003, a flight to quality in an uncertain global and economic  environment along
with the Fed  directed  reduction  in interest  rates pushed the US Treasury and
municipal  yield  curve to lower  levels.  In July  2003,  the Fed  indicated  a
somewhat  more  positive  outlook on the economy and  reductions in the risks of
"deflation."   Consequently,   the  bond  market  sold  off   substantially   in
anticipation of the Fed raising rates sooner rather than later.  However,  since
that time, and through March 2004,  rates have been moving in a trading range in
direct  response to the release of economic  data (jobs,  consumer  price index,
etc.)  as well as  increased  demand  for  municipal  bonds in  comparison  with
Treasury bonds.  The market  continues to react to all information that may hint
at when the Fed may consider raising short-term  interest rates from the current
level of 1.00%.  State and local  governments  have been  utilizing the low rate
environment to refinance and restructure  older,  more expensive debt leading to
increases in municipal new issuance volume.

     Hawaiian Tax-Free Trust had a total return of 4.69% for its Class A shares,
3.95% for Class C shares,  and 4.92% for Class Y shares  for the  calendar  year
ending  December 31, 2003.  For the fiscal year ending March 31, 2004, the total
return  was 4.83% for  Class A shares,  3.91% for Class C shares,  and 4.97% for
Class Y shares.  Total return reflects the market fluctuation of the share price
as well as  reinvested  dividends.  The  Lehman  Brothers  Quality  Intermediate
Municipal Bond Index, had a total return of 4.64% for the calendar year 2003 and
4.82% for the fiscal year.


OUTLOOK AND STRATEGY

     The U.S.  economy  finished the year 2003 on a high note with GDP growth in
the  second  half of the year  accelerating  at more than 6.0%.  We believe  the
outlook for continued  economic  expansion  through 2004 is favorable.  However,
there still  remains a number of  uncertainties.  Of  particular  concern is the
sustainability of a strong expansion in the level of job creation experienced in
March and how this will begin to offset  the  current  perception  of a "jobless
recovery."  In support of economic  recovery,  the Fed has  maintained  a highly
accommodative   interest  rate  environment.   This  has  been  coupled  with  a
stimulative  fiscal policy of across the board tax cuts.  When these actions are
combined  with the  unwillingness  of Congress to cut federal  spending,  larger
budget deficits have occurred. In the long run, one of the expected results of a
growing economy will be an environment of rising interest rates.

     In managing  Hawaiian  Tax-Free  Trust, we keep in mind the Trust's goal of
maintaining  a relatively  high level of double  tax-free  income  together with
reasonable principal  preservation.  Accordingly,  we seek to continue to manage
the Trust  conservatively both in terms of credit quality and interest rate risk
by  investing  primarily  in highly  rated  municipal  bonds  with  intermediate
maturities.


PERFORMANCE REPORT

     The following graph  illustrates the value of $10,000 invested in the Class
A shares of Hawaiian  Tax-Free Trust for the 10-year period ended March 31, 2004
as compared with the Lehman Brothers Quality  Intermediate  Municipal Bond Index
(the "Lehman Index") and the Consumer Price Index (a cost of living index).  The
performance  of each of the  other  classes  is not  shown in the  graph  but is
included in the table  below.  It should be noted that the Lehman Index does not
include any operating expenses nor sales charges and being nationally  oriented,
does not reflect state specific bond market performance.

[Graphic of a line chart with the following information:]



                                                       Trust's Class A Shares
          Lehman Brothers
        Quality Intermediate
        Municipal Bond Index      With Sales Charge      Without Sales Charge    Cost of Living Index
                                                                            
3/94            $10,000                 $ 9,600                 $10,000                 $10,000
3/95            $10,646                 $10,161                 $10,588                 $10,285
3/96            $11,482                 $10,879                 $11,336                 $10,577
3/97            $12,002                 $11,374                 $11,851                 $10,870
3/98            $13,016                 $12,450                 $12,973                 $11,019
3/99            $13,772                 $13,088                 $13,637                 $11,209
3/00            $13,909                 $12,963                 $13,507                 $11,630
3/01            $15,252                 $14,228                 $14,826                 $11,970
3/02            $15,829                 $14,690                 $15,307                 $12,147
3/03            $17,332                 $15,855                 $16,521                 $12,514
3/04            $18,168                 $16,733                 $17,436                 $12,731




                                                               AVERAGE ANNUAL TOTAL RETURN
                                                            FOR PERIODS ENDED MARCH 31, 2004
                                                        -------------------------------------------
                                                                                            SINCE
                                                        1 YEAR      5 YEARS    10 YEARS   INCEPTION
                                                        ------      -------    --------   ---------
                                                                                
Class A (2/20/85)
   With Sales Charge.............................        0.62%       4.17%       5.28%      6.93%
   Without Sales Charge..........................        4.83%       5.04%       5.72%      7.16%
Class C (4/01/96)
   With CDSC.....................................        2.91%       4.19%        n/a       4.64%
   Without CDSC..................................        3.91%       4.19%        n/a       4.64%
Class Y (4/01/96)
   No Sales Charge...............................        4.97%       5.22%        n/a       5.98%
Lehman Index.....................................        4.82%       5.70%       6.15%      6.51%* (Class A)
                                                                                  n/a       5.90%  (Class C&Y)


* From commencement of the index on 1/1/87.

Total return  figures shown for the Trust reflect any change in price and assume
all distributions within the period were invested in additional shares.  Returns
for Class A shares are calculated  with and without the effect of the initial 4%
maximum sales charge. Returns for Class C shares are calculated with and without
the  effect  of the 1%  contingent  deferred  sales  charge  (CDSC)  imposed  on
redemptions  made within the first 12 months after purchase.  Class Y shares are
sold without any sales  charge.  The rates of return will vary and the principal
value of an  investment  will  fluctuate  with  market  conditions.  Shares,  if
redeemed,  may be worth more or less than their original cost.  Dividend  income
may be subject to Federal and state income taxes and/or the Federal  alternative
minimum tax. Past performance is not predictive of future investment results.

PRIVACY NOTICE (UNAUDITED)

OUR PRIVACY POLICY. In providing services to you as an individual who owns or is
considering  investing in shares of a fund of the Aquila(SM)  Group of Funds, we
collect certain nonpublic personal  information about you. Our policy is to keep
this information strictly  safeguarded and confidential,  and to use or disclose
it only as  necessary to provide  services to you or as  otherwise  permitted by
law. Our privacy policy applies equally to former  shareholders  and persons who
inquire about a fund.

INFORMATION  WE  COLLECT.   "Nonpublic   personal   information"  is  personally
identifiable  financial  information  about you as an individual or your family.
The kinds of nonpublic  personal  information  we have about you may include the
information  you provide us on your share  purchase  application or in telephone
calls or  correspondence  with us, and information  about your fund transactions
and  holdings,  how you voted your shares and the account  where your shares are
held.

INFORMATION WE DISCLOSE. We disclose nonpublic personal information about you to
companies  that  provide  necessary  services  to your fund,  such as the fund's
transfer  agent,  distributor,  investment  adviser  or  sub-adviser  and to our
affiliates,  as permitted or required by law, or as  authorized  by you. We also
may disclose this  information to another fund of the Aquila(SM)  Group of Funds
or its distributor,  or to the broker-dealer that holds your fund shares,  under
agreements  that  permit  them  to use  the  information  only  to  provide  you
information  about your fund,  other funds in the AquilaSM Group of Funds or new
services  we are  offering  which may be of  interest  to you.  Any other use is
strictly  prohibited.  We do not sell  information  about you or any of our fund
shareholders to anyone.

HOW WE SAFEGUARD  YOUR  INFORMATION.  We restrict  access to nonpublic  personal
information  about you to only those persons who need it to provide  services to
you or who are permitted by law to receive it. We maintain physical,  electronic
and  procedural  safeguards  to protect  the  confidentiality  of all  nonpublic
personal information we have about you.

If you have any questions  regarding our Privacy  Policy,  please  contact us at
1-800-437-1020.

[Logo of KPMG LLP: the letters KPMG in front of four black rectangles]


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees and Shareholders of
Hawaiian Tax-Free Trust:

     We have audited the  accompanying  statement of assets and  liabilities  of
Hawaiian  Tax-Free Trust (the "Trust"),  including the statement of investments,
as of March 31, 2004, and the related  statement of operations for the year then
ended,  the statements of changes in net assets for each of the two years in the
period then ended,  and the financial  highlights  for each of the five years in
the period then ended. These financial  statements and financial  highlights are
the responsibility of the Trust'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 the  standards of the Public
Company Accounting Oversight Board (United States). 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  and financial  highlights.  Our
procedures  included  confirmation of securities  owned as of March 31, 2004, 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,  the financial statements and financial highlights referred
to above present fairly,  in all material  respects,  the financial  position of
Hawaiian  Tax-Free Trust as of March 31, 2004, the results of its operations for
the year then ended,  the changes in its net assets for each of the two years in
the period then ended,  and the financial  highlights for each of the five years
in the period then ended, in conformity with U.S. generally accepted  accounting
principles.


                                                                        KPMG LLP

New York, New York
May 18, 2004


                             HAWAIIAN TAX-FREE TRUST
                            STATEMENT OF INVESTMENTS
                                 MARCH 31, 2004



                                                                                RATING
      FACE                                                                     MOODY'S/
     AMOUNT       MUNICIPAL BONDS (98.8%)                                         S&P            VALUE
- ---------------   --------------------------------------------------------     ---------     -------------
                                                                              
                  HAWAII (96.3%)
                  --------------------------------------------------------
                  Board of Regents, University of Hawaii, University
                     System Revenue Bonds, Series A, FGIC Insured,
$     1,805,000         5.500%, 07/15/14..................................     Aaa/AAA       $   2,079,198
      1,090,000         5.500%, 07/15/16..................................     Aaa/AAA           1,248,802
      2,000,000         5.500%, 07/15/19..................................     Aaa/AAA           2,242,440
      2,000,000         5.500%, 07/15/21..................................     Aaa/AAA           2,219,920
      2,000,000         5.500%, 07/15/22..................................     Aaa/AAA           2,205,060
      3,000,000         5.500%, 07/15/29..................................     Aaa/AAA           3,252,660
                  Board of Regents, University of Hawaii, University
                     System Revenue Bonds, Series B, FSA Insured,
      1,110,000         5.250%, 10/01/12..................................     Aaa/AAA           1,253,368
      1,000,000         5.250%, 10/01/13..................................     Aaa/AAA           1,124,920
      1,140,000         5.250%, 10/01/14..................................     Aaa/AAA           1,268,045
      1,395,000         5.250%, 10/01/15..................................     Aaa/AAA           1,551,686
                  Board of Regents, University of Hawaii, University
                     System Revenue Bonds, Series I, Prerefunded
                     10/01/04 @ 102, FGIC Insured,
        950,000         5.300%, 10/01/08..................................     Aaa/AAA             985,863
      2,825,000         5.500%, 10/01/18..................................     Aaa/AAA           2,944,498
                  City and County of Honolulu, Hawaii Board of Water
                     Supply & System Revenue Bonds, Series A,
                     FGIC Insured,
      1,000,000         3.000%, 07/01/11..................................     Aaa/AAA             995,460
        600,000         4.000%, 07/01/13..................................     Aaa/AAA             628,314
      1,365,000         4.000%, 07/01/14..................................     Aaa/AAA           1,413,717
      2,700,000         4.750%, 07/01/16..................................     Aaa/AAA           2,918,133
      2,805,000         4.750%, 07/01/17..................................     Aaa/AAA           2,997,199
      2,970,000         4.750%, 07/01/18..................................     Aaa/AAA           3,145,230
      3,095,000         4.750%, 07/01/19..................................     Aaa/AAA           3,253,712
      3,265,000         4.750%, 07/01/20..................................     Aaa/AAA           3,413,002
      1,230,000         5.000%, 07/01/21..................................     Aaa/AAA           1,313,234
                  City and County of Honolulu, Hawaii Board of Water
                     Supply & System Revenue Bonds, FSA Insured,
      3,000,000         5.125%, 07/01/21..................................     Aaa/AAA           3,175,320
      5,450,000         5.250%, 07/01/23..................................     Aaa/AAA           5,786,211
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Public Refunding and
                     Improvements Bonds, Series A, Weekly Reset VRDN(1),
                     LOC: Landesbank Hessen-Thuringen Girozentrale,
$     6,150,000         1.000%, 01/01/13..................................   VMIG1/A-1+      $   6,150,000
      1,710,000         1.000%, 01/01/18..................................   VMIG1/A-1+          1,710,000
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, Escrowed to Maturity,
                     FGIC Insured,
      3,995,000         5.750%, 04/01/11..................................     Aaa/NR            4,705,071
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, Escrowed to Maturity,
                     FGIC Insured,
      4,110,000         6.000%, 01/01/11..................................     Aaa/AAA           4,879,104
        920,000         6.000%, 01/01/12..................................     Aaa/AAA           1,098,784
        775,000         5.750%, 04/01/13..................................     Aaa/AAA             921,653
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, Escrowed to Maturity,
                     MBIA Insured,
      1,355,000         6.000%, 11/01/09..................................     Aaa/AAA           1,607,979
        410,000         6.000%, 11/01/10..................................     Aaa/AAA             490,426
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, FGIC Insured,
      9,970,000         7.350%, 07/01/07..................................     Aaa/AAA          11,696,105
      3,600,000         7.350%, 07/01/08..................................     Aaa/AAA           4,347,900
      1,715,000         6.000%, 01/01/11..................................     Aaa/AAA           2,024,420
          5,000         5.750%, 04/01/11..................................     Aaa/AAA               5,868
      1,580,000         6.000%, 01/01/12..................................     Aaa/AAA           1,876,297
      3,025,000         5.750%, 04/01/13..................................     Aaa/AAA           3,571,618
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, FSA Insured,
      2,500,000         5.000%, 09/01/09..................................     Aaa/AAA           2,815,475
      3,500,000         5.375%, 09/01/18..................................     Aaa/AAA           3,878,980
      2,000,000         5.125%, 09/01/20..................................     Aaa/AAA           2,129,720
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, MBIA Insured,
$       860,000         6.000%, 11/01/09..................................     Aaa/AAA       $   1,016,133
      1,090,000         6.000%, 11/01/10..................................     Aaa/AAA           1,298,027
      3,000,000         5.250%, 03/01/15..................................     Aaa/AAA           3,391,260
      2,280,000         5.000%, 11/01/15..................................     Aaa/AAA           2,423,207
      4,600,000         5.250%, 03/01/16..................................     Aaa/AAA           5,170,032
      4,780,000         5.250%, 03/01/17..................................     Aaa/AAA           5,326,067
      2,000,000         5.250%, 03/01/18..................................     Aaa/AAA           2,210,920
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series A, Prerefunded
                     09/01/06 @ 102, FGIC Insured,
        440,000         5.625%, 09/01/14..................................     Aaa/AAA             490,983
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series B, FGIC Insured,
        600,000         5.125%, 07/01/11..................................     Aaa/AAA             673,632
      7,310,000         5.500%, 10/01/11..................................     Aaa/AAA           8,490,346
        930,000         5.000%, 11/01/13..................................     Aaa/AAA           1,014,137
      1,060,000         5.000%, 11/01/14..................................     Aaa/AAA           1,150,969
      2,595,000         5.125%, 07/01/15..................................     Aaa/AAA           2,819,338
        530,000         5.000%, 11/01/16..................................     Aaa/AAA             573,031
      1,400,000         5.000%, 11/01/17..................................     Aaa/AAA           1,510,194
      4,490,000         5.000%, 07/01/19..................................     Aaa/AAA           4,773,768
      1,395,000         5.000%, 07/01/20..................................     Aaa/AAA           1,478,393
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Series C, FGIC Insured,
      7,750,000         5.125%, 07/01/14..................................     Aaa/AAA           8,517,793
      2,510,000         5.000%, 07/01/18..................................     Aaa/AAA           2,679,726
                  City and County of Honolulu, Hawaii General
                     Obligation Bonds, Water Utility Refunding and
                     Improvement, Escrowed to Maturity, FGIC Insured,
      1,125,000         6.000%, 12/01/12..................................     Aaa/AAA           1,360,508
      1,050,000         6.000%, 12/01/15..................................     Aaa/AAA           1,290,356
                  City and County of Honolulu, Hawaii Improvement
                     District No. 261 (Halawa Business Park), Special
                     Assessment Bonds,
$       365,000         6.700%, 10/15/04..................................     NR/NR(2)      $     374,271
        355,000         6.800%, 10/15/05..................................     NR/NR(2)            371,021
        290,000         6.900%, 10/15/06..................................     NR/NR(2)            302,685
                  City and County of Honolulu, Hawaii Multifamily
                     Revenue Bonds (Moanalua Hillside Apartments),
                     Weekly Reset VRDN(1), AMT, FNMA Insured,
      3,500,000         1.070%, 09/15/32..................................     NR/A-1+           3,500,000
                  City and County of Honolulu, Hawaii Wastewater
                     Systems Revenue Bonds, FGIC Insured,
      1,395,000         5.000%, 07/01/12..................................     Aaa/NR            1,552,691
                  City and County of Honolulu, Hawaii Wastewater
                     Systems Revenue Bonds, Junior Series, FGIC Insured,
      2,000,000         5.250%, 07/01/13..................................     Aaa/AAA           2,233,680
      1,000,000         5.250%, 07/01/15..................................     Aaa/AAA           1,102,500
      2,400,000         5.250%, 07/01/16..................................     Aaa/AAA           2,636,256
      2,000,000         5.250%, 07/01/18..................................     Aaa/AAA           2,178,760
      5,055,000         5.000%, 07/01/23..................................     Aaa/AAA           5,232,532
                  City and County of Honolulu, Hawaii Wastewater
                     Systems Revenue Bonds, Senior Series,
                     AMBAC Insured,
      1,810,000         5.500%, 07/01/11..................................     Aaa/NR            2,093,464
      1,065,000         5.500%, 07/01/16..................................     Aaa/NR            1,201,554
      3,000,000         5.500%, 07/01/17..................................     Aaa/NR            3,378,540
      2,310,000         5.500%, 07/01/18..................................     Aaa/NR            2,590,503
      2,000,000         5.250%, 07/01/19..................................     Aaa/NR            2,164,800
                  County of Hawaii, Hawaii General Obligation
                     Bonds, Series A, FGIC Insured,
      1,700,000         5.450%, 05/01/07..................................     Aaa/AAA           1,883,549
      3,170,000         5.500%, 05/01/08..................................     Aaa/AAA           3,576,616
      2,500,000         5.550%, 05/01/09..................................     Aaa/AAA           2,862,350
      1,900,000         5.000%, 02/01/11..................................     Aaa/AAA           2,035,698
      4,905,000         5.600%, 05/01/11..................................     Aaa/AAA           5,688,378
      1,970,000         5.100%, 02/01/12..................................     Aaa/AAA           2,111,623
      1,000,000         5.600%, 05/01/12..................................     Aaa/AAA           1,162,570
                  County of Hawaii, Hawaii General Obligation
                     Bonds, Series A, FGIC Insured (continued)
$     1,000,000         5.600%, 05/01/13..................................     Aaa/AAA       $   1,170,480
      2,205,000         5.200%, 02/01/14..................................     Aaa/AAA           2,346,848
      2,440,000         5.200%, 02/01/16..................................     Aaa/AAA           2,595,599
      1,465,000         5.500%, 07/15/16..................................     Aaa/AAA           1,665,837
                  County of Hawaii, Hawaii General Obligation
                     Bonds, Series A, FSA Insured,
      1,000,000         5.375%, 05/15/13..................................     Aaa/AAA           1,117,800
      1,000,000         5.400%, 05/15/15..................................     Aaa/AAA           1,109,940
      1,000,000         5.000%, 07/15/16..................................     Aaa/AAA           1,096,310
      1,000,000         5.000%, 07/15/17..................................     Aaa/AAA           1,086,510
      1,470,000         5.625%, 05/15/18..................................     Aaa/AAA           1,669,406
      1,000,000         5.000%, 07/15/18..................................     Aaa/AAA           1,081,650
                  County of Kauai, Hawaii General Obligation
                     Bonds, Escrowed to Maturity,
        615,000         9.000%, 08/01/04..................................      A1/NR              630,670
        665,000         9.000%, 08/01/05..................................      A1/NR              733,103
                  County of Kauai, Hawaii General Obligation
                     Bonds, Series A, Prerefunded 08/01/10 @ 100,
                     FGIC Insured,
      1,000,000         6.125%, 08/01/13..................................     Aaa/AAA           1,196,510
      1,010,000         6.250%, 08/01/14..................................     Aaa/AAA           1,215,757
      1,000,000         6.250%, 08/01/15..................................     Aaa/AAA           1,203,720
      1,000,000         6.250%, 08/01/16..................................     Aaa/AAA           1,203,720
      1,275,000         6.250%, 08/01/17..................................     Aaa/AAA           1,534,743
                  County of Kauai, Hawaii General Obligation
                     Refunding Bonds, Series A, MBIA Insured,
      1,010,000         5.700%, 02/01/07..................................     Aaa/AAA           1,035,078
      1,125,000         5.625%, 08/01/13..................................     Aaa/AAA           1,309,748
      1,620,000         5.625%, 08/01/14..................................     Aaa/AAA           1,874,551
      1,035,000         5.625%, 08/01/17..................................     Aaa/AAA           1,186,721
      1,000,000         5.625%, 08/01/18..................................     Aaa/AAA           1,144,490
      2,360,000         5.500%, 08/01/20..................................     Aaa/AAA           2,655,944
                  County of Kauai, Hawaii General Obligation
                     Refunding Bonds, Series B & C, AMBAC Insured,
$       435,000         5.900%, 08/01/08..................................     Aaa/AAA       $     501,194
      1,355,000         5.900%, 08/01/08..................................     Aaa/AAA           1,561,190
      1,300,000         5.950%, 08/01/10..................................     Aaa/AAA           1,535,703
                  County of Maui, Hawaii General Obligation
                     Bonds, Series A, FGIC Insured,
      1,130,000         5.250%, 09/01/13..................................     Aaa/AAA           1,254,526
      1,200,000         5.125%, 03/01/14..................................     Aaa/AAA           1,311,876
      1,265,000         5.250%, 09/01/15..................................     Aaa/AAA           1,402,202
      1,050,000         5.125%, 03/01/16..................................     Aaa/AAA           1,146,663
      1,335,000         5.250%, 09/01/16..................................     Aaa/AAA           1,477,471
      2,590,000         5.250%, 03/01/18..................................     Aaa/AAA           2,842,344
                  County of Maui, Hawaii General Obligation
                     Bonds, Series A, MBIA Insured,
      1,105,000         5.250%, 03/01/15..................................     Aaa/AAA           1,235,081
      1,205,000         5.250%, 03/01/16..................................     Aaa/AAA           1,339,827
      1,000,000         5.250%, 03/01/18..................................     Aaa/AAA           1,095,320
      1,750,000         5.250%, 03/01/19..................................     Aaa/AAA           1,905,610
                  County of Maui, Hawaii General Obligation
                     Bonds, Series A, MBIA Insured,
      1,000,000         5.500%, 03/01/18..................................     NR/AAA            1,126,280
                  County of Maui, Hawaii General Obligation
                     Bonds, Series B, FGIC Insured,
      1,065,000         5.250%, 03/01/11..................................     Aaa/AAA           1,212,002
                  County of Maui, Hawaii General Obligation
                     Bonds, Series B, MBIA Insured,
        300,000         5.375%, 09/01/13..................................     Aaa/AAA             345,360
                  County of Maui, Hawaii General Obligation Bonds,
                     Series C, FGIC Insured,
      1,020,000         5.250%, 03/01/16..................................     Aaa/AAA           1,121,398
      1,000,000         5.250%, 03/01/17..................................     Aaa/AAA           1,094,940
      1,250,000         5.250%, 03/01/20..................................     Aaa/AAA           1,343,425
                  County of Maui, Hawaii General Obligation
                     Refunding Bonds, FGIC Insured,
      2,045,000         5.125%, 12/15/11..................................     Aaa/AAA           2,075,000
                  County of Maui, Hawaii General Obligation
                     Refunding Bonds, Series A, FGIC Insured,
$     1,000,000         5.000%, 03/01/10..................................     Aaa/AAA       $   1,095,250
                  County of Maui, Hawaii General Obligation
                     Refunding Bonds, Series B, MBIA Insured,
      1,445,000         5.375%, 09/01/12..................................     Aaa/AAA           1,664,626
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc.), Series A, AMBAC Insured,
      2,965,000         5.500%, 12/01/14..................................     Aaa/AAA           3,386,178
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc.), Series A, MBIA Insured,
      3,125,000         4.950%, 04/01/12..................................     Aaa/AAA           3,486,813
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc.), Series A-AMT,
                     AMBAC Insured,
      1,000,000         5.100%, 09/01/32..................................     Aaa/AAA           1,019,810
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc.), Series D-AMT,
                     AMBAC Insured,
      2,500,000         6.150%, 01/01/20..................................     Aaa/AAA           2,864,650
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc., and Subsidiaries Projects),
                     Series A-AMT, MBIA Insured,
     13,000,000         6.600%, 01/01/25..................................     Aaa/AAA          13,582,789
      5,700,000         5.650%, 10/01/27..................................     Aaa/AAA           6,209,922
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Hawaiian
                     Electric Company, Inc., and Subsidiaries Projects),
                     Series B-AMT, XL Capital Insured,
      1,000,000         5.000%, 12/01/22..................................     Aaa/AAA           1,031,400
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (Kapiolani
                     Health Care System), MBIA Insured,
$     1,000,000         6.300%, 07/01/08..................................     Aaa/AAA       $   1,022,570
      1,000,000         6.000%, 07/01/11..................................     Aaa/AAA           1,103,680
      6,000,000         6.400%, 07/01/13..................................     Aaa/AAA           6,136,860
      1,000,000         6.200%, 07/01/16..................................     Aaa/AAA           1,106,860
      1,000,000         6.250%, 07/01/21..................................     Aaa/AAA           1,107,940
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (St. Francis
                     Medical Centers), FSA Insured,
     17,000,000         6.500%, 07/01/22..................................     Aaa/AAA          17,222,189
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (The
                     Evangelical Lutheran Good Samaritan Society),
                     AMBAC Insured,
        715,000         4.700%, 11/01/06..................................     Aaa/AAA             768,382
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (The
                     Queen's Health System), Series A, Prerefunded
                     07/01/06 @ 102,
      5,000,000         6.050%, 07/01/16..................................      A1/A+            5,601,550
      8,625,000         6.000%, 07/01/20..................................      A1/A+            9,653,185
      3,500,000         5.750%, 07/01/26..................................      A1/A+            3,898,055
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (The
                     Queen's Health System), Series A, Weekly Reset
                     VRDN(1), SPA: Bank of Nova Scotia,
      8,025,000         1.080%, 07/01/26..................................    VMIG1/A-1          8,025,000
                  Department of Budget and Finance of the State of
                     Hawaii Special Purpose Revenue Bonds (The
                     Queen's Health System), Series B, MBIA Insured,
      8,000,000         5.250%, 07/01/23..................................     Aaa/AAA           8,537,280
                  Department of Hawaiian Home Lands (State of
                     Hawaii) Revenue Bonds,
      1,310,000         4.150%, 07/01/08..................................      A3/NR            1,393,120
      1,525,000         4.350%, 07/01/10..................................      A3/NR            1,629,447
      1,245,000         4.450%, 07/01/11..................................      A3/NR            1,319,476
                  Hawaii Community Development Authority
                     Improvement District Revenue Bonds (Kakaako
                     Community Development District 3),
$       160,000         7.300%, 07/01/04..................................     NR/NR(2)      $     162,395
      1,360,000         7.400%, 07/01/10..................................     NR/NR(2)          1,386,194
                  Hawaii Community Development Authority
                     Improvement District Special Assessment Bonds
                     (Kakaako Community Development District 1),
        255,000         5.300%, 07/01/04..................................     NR/NR(2)            257,604
        200,000         5.400%, 07/01/05..................................     NR/NR(2)            203,820
                  Hawaii Community Development Authority
                     Improvement District Special Assessment Bonds
                     (Kakaako Community Development District 2),
        395,000         5.300%, 07/01/04..................................     NR/NR(2)            399,033
        420,000         5.400%, 07/01/05..................................     NR/NR(2)            428,022
        435,000         5.500%, 07/01/06..................................     NR/NR(2)            442,556
        465,000         5.600%, 07/01/07..................................     NR/NR(2)            473,254
        365,000         5.700%, 07/01/08..................................     NR/NR(2)            371,233
                  Housing Finance and Development Corporation
                     (State of Hawaii) Affordable Rental Housing
                     Program Revenue Bonds, Series A, Weekly Reset
                     VRDN(1), LOC: BNP Paribas,
     12,635,000         1.150%, 07/01/27..................................    VMIG1/NR          12,635,000
                  Housing Finance and Development  Corporation
                     (State of Hawaii) Rental Housing Revenue Bonds,
                     Series 89A, Weekly Reset VRDN(1), LOC:
                     BNP Paribas,
      2,600,000         0.980%, 07/01/24..................................    VMIG1/NR           2,600,000
                  Housing Finance and Development Corporation
                     (State of Hawaii) Rental Housing System Revenue
                     Bonds, Series A,
      2,000,000         5.600%, 07/01/12..................................      A2/NR            2,025,340
      3,000,000         5.700%, 07/01/18..................................      A2/NR            3,034,410
                  Housing Finance and Development Corporation
                     (State of Hawaii) Single Family Mortgage Revenue
                     Bonds, Series A-AMT, FNMA Insured,
$     3,020,000         5.300%, 07/01/22..................................     Aaa/AAA       $   3,099,607
      2,610,000         6.000%, 07/01/26..................................     Aaa/AAA           2,657,763
      1,885,000         5.400%, 07/01/30..................................     Aaa/AAA           1,922,813
     14,480,000         5.750%, 07/01/30..................................     Aaa/AAA          14,879,937
                  Housing Finance and Development Corporation
                     (State of Hawaii) Single Family Mortgage Revenue
                     Bonds, Series B, FNMA Insured,
      2,500,000         5.700%, 07/01/13..................................     Aaa/AAA           2,558,500
      9,350,000         5.450%, 07/01/17..................................     Aaa/AAA           9,684,729
     16,750,000         5.850%, 07/01/17..................................     Aaa/AAA          17,126,037
      6,800,000         5.300%, 07/01/28..................................     Aaa/AAA           6,947,832
      4,025,000         7.000%, 07/01/31..................................     Aaa/AAA           4,073,542
                  Housing Finance and Development Corporation
                     (State of Hawaii) University of Hawaii Faculty
                     Housing Project, Revenue Bonds, AMBAC Insured,
      2,125,000         5.650%, 10/01/16..................................     Aaa/AAA           2,273,835
      4,000,000         5.700%, 10/01/25..................................     Aaa/AAA           4,266,480
                  State of Hawaii Airport System Revenue Bonds, AMT,
                     FGIC Insured,
      4,000,000         5.750%, 07/01/17..................................     Aaa/AAA           4,459,880
      6,000,000         5.625%, 07/01/18..................................     Aaa/AAA           6,599,220
      6,000,000         5.250%, 07/01/21..................................     Aaa/AAA           6,278,760
                  State of Hawaii Airport System Revenue Bonds, AMT,
                     Second Series, Escrowed to Maturity, MBIA Insured,
      6,455,000         6.900%, 07/01/12..................................     Aaa/AAA           7,813,326
                  State of Hawaii Airport System Revenue Bonds,
                     Series B-AMT, FGIC Insured,
      3,000,000         8.000%, 07/01/10..................................     Aaa/AAA           3,790,890
                  State of Hawaii General Obligation Bonds,
                     Series BW, FSA Insured,
      1,000,000         6.400%, 03/01/09..................................     Aaa/AAA           1,182,010
                  State of Hawaii General Obligation Bonds,
                     Series BZ, FGIC Insured,
$     3,700,000         6.000%, 10/01/11..................................     Aaa/AAA       $   4,420,390
      3,500,000         6.000%, 10/01/12..................................     Aaa/AAA           4,197,515
                  State of Hawaii General Obligation Bonds, Series
                     CA, FGIC Insured,
      2,000,000         5.750%, 01/01/11..................................     Aaa/AAA           2,330,560
                  State of Hawaii General Obligation Bonds, Series CC,
        590,000         5.125%, 02/01/07..................................     Aa3/AA-             644,245
                  State of Hawaii General Obligation Bonds, Series CH,
      1,000,000         4.750%, 11/01/11..................................     Aa3/AA-           1,116,300
                  State of Hawaii General Obligation Bonds, Series
                     CH, FGIC Insured,
      5,000,000         6.000%, 11/01/07..................................     Aaa/AAA           5,719,600
      3,390,000         6.000%, 11/01/08..................................     Aaa/AAA           3,948,977
                  State of Hawaii General Obligation Bonds, Series
                     CL, FGIC Insured,
      2,305,000         6.000%, 03/01/11..................................     Aaa/AAA           2,730,180
                  State of Hawaii General Obligation Bonds, Series
                     CM, FGIC Insured,
      3,000,000         6.500%, 12/01/15..................................     Aaa/AAA           3,795,810
                  State of Hawaii General Obligation Bonds, Series
                     CN, FGIC Insured,
      4,000,000         5.250%, 03/01/10..................................     Aaa/AAA           4,421,360
      4,000,000         5.250%, 03/01/13..................................     Aaa/AAA           4,421,360
      3,000,000         5.500%, 03/01/14..................................     Aaa/AAA           3,337,020
      7,950,000         5.250%, 03/01/15..................................     Aaa/AAA           8,775,528
      1,000,000         5.250%, 03/01/17..................................     Aaa/AAA           1,100,850
                  State of Hawaii General Obligation Bonds, Series
                     CP, FGIC Insured,
      5,000,000         5.000%, 10/01/13..................................     Aaa/AAA           5,443,450
      2,195,000         5.000%, 10/01/14..................................     Aaa/AAA           2,379,709
      5,000,000         5.000%, 10/01/15..................................     Aaa/AAA           5,403,350
      7,195,000         5.000%, 10/01/17..................................     Aaa/AAA           7,750,526
                  State of Hawaii General Obligation Bonds, Series
                     CR, MBIA Insured,
$     1,000,000         5.250%, 04/01/13..................................     Aaa/AAA       $   1,108,810
      5,000,000         5.000%, 04/01/16..................................     Aaa/AAA           5,405,900
     16,000,000         5.000%, 04/01/17..................................     Aaa/AAA          17,255,039
                  State of Hawaii General Obligation Bonds, Series
                     CS, MBIA Insured,
      5,000,000         5.000%, 04/01/07..................................     Aaa/AAA           5,460,500
      5,500,000         5.000%, 04/01/09..................................     Aaa/AAA           6,143,885
                  State of Hawaii General Obligation Bonds, Series
                     CU, MBIA Insured,
      1,250,000         5.750%, 10/01/08..................................     Aaa/AAA           1,439,263
      1,000,000         5.750%, 10/01/09..................................     Aaa/AAA           1,166,280
                  State of Hawaii General Obligation Bonds, Series
                     CU, Prerefunded 10/01/10 @ 100, MBIA Insured,
      3,000,000         5.600%, 10/01/19..................................     Aaa/AAA           3,510,780
                  State of Hawaii General Obligation Bonds, Series
                     CV, FGIC Insured,
     13,000,000         5.000%, 08/01/20..................................     Aaa/AAA          13,775,059
      1,015,000         5.000%, 08/01/21..................................     Aaa/AAA           1,066,978
      5,000,000         5.250%, 08/01/21..................................     Aaa/AAA           5,366,800
                  State of Hawaii General Obligation Bonds, Series
                     CX, FSA Insured,
      2,000,000         5.250%, 02/01/12..................................     Aaa/AAA           2,275,720
      8,725,000         5.500%, 02/01/13..................................     Aaa/AAA          10,070,918
        500,000         5.000%, 02/01/19..................................     Aaa/AAA             532,235
      2,500,000         5.500%, 02/01/21..................................     Aaa/AAA           2,761,975
                  State of Hawaii General Obligation Bonds, Series
                     CY, FSA Insured,
      2,500,000         5.750%, 02/01/14..................................     Aaa/AAA           2,945,775
      2,000,000         5.750%, 02/01/15..................................     Aaa/AAA           2,366,720
                  State of Hawaii General Obligation Bonds, Series
                     CZ, FSA Insured,
      1,500,000         5.250%, 07/01/12..................................     Aaa/AAA           1,710,585
      9,390,000         5.250%, 07/01/16..................................     Aaa/AAA          10,478,488
      3,000,000         5.250%, 07/01/17..................................     Aaa/AAA           3,331,950
      3,000,000         5.250%, 07/01/18..................................     Aaa/AAA           3,296,160
                  State of Hawaii Harbor Capital Improvement
                     Revenue Bonds, AMT, FGIC Insured,
$     1,000,000         6.250%, 07/01/09..................................     Aaa/AAA       $   1,031,030
      1,000,000         6.250%, 07/01/10..................................     Aaa/AAA           1,030,900
      3,725,000         6.250%, 07/01/15..................................     Aaa/AAA           3,840,103
     10,180,000         6.375%, 07/01/24..................................     Aaa/AAA          10,497,615
                  State of Hawaii Harbor Capital Improvement
                     Revenue Bonds, AMT, MBIA Insured,
      3,850,000         5.750%, 07/01/17..................................     Aaa/AAA           4,274,617
                  State of Hawaii Harbor Capital Improvement
                     Revenue Bonds, FGIC Insured,
      1,260,000         6.050%, 07/01/04..................................     Aaa/AAA           1,275,120
      1,225,000         6.150%, 07/01/05..................................     Aaa/AAA           1,252,207
                  State of Hawaii Harbor Capital Improvement
                     Revenue Bonds, Series B-AMT, AMBAC Insured,
      3,000,000         5.500%, 07/01/19..................................     Aaa/AAA           3,284,340
                  State of Hawaii Harbor System Revenue Bonds,
                     Series A-AMT, FSA Insured,
      2,000,000         5.750%, 07/01/17..................................     Aaa/AAA           2,226,960
      1,500,000         5.900%, 07/01/21..................................     Aaa/AAA           1,660,590
                  State of Hawaii Highway Revenue Bonds,
                     FGIC Insured,
      3,705,000         5.600%, 07/01/13..................................     Aaa/AAA           4,065,497
      2,000,000         5.250%, 07/01/16..................................     Aaa/AAA           2,186,320
                  State of Hawaii Highway Revenue Bonds, FSA Insured,
      2,000,000         4.500%, 07/01/10..................................     Aaa/AAA           2,193,320
      2,000,000         4.500%, 07/01/11..................................     Aaa/AAA           2,184,300
      5,105,000         5.000%, 07/01/12..................................     Aaa/AAA           5,730,260
        500,000         5.250%, 07/01/13..................................     Aaa/AAA             560,590
      1,530,000         5.375%, 07/01/14..................................     Aaa/AAA           1,719,246
      2,720,000         5.500%, 07/01/19..................................     Aaa/AAA           3,051,514
      2,000,000         5.375%, 07/01/20..................................     Aaa/AAA           2,177,800
      1,110,000         5.500%, 07/01/20..................................     Aaa/AAA           1,244,621
                                                                                             -------------
                                                                                               727,805,354
                                                                                             -------------

                  PUERTO RICO (2.5%)
                  -------------------------------------------------------
                  Puerto Rico Commonwealth Aqueduct and Sewer
                     Authority Revenue Bonds, MBIA Insured,
$     2,500,000         5.000%, 07/01/15..................................     Aaa/AAA           2,688,300
                  Puerto Rico Commonwealth Public Finance Corp.
                     Revenue Bonds, Series A, MBIA Insured,
      5,000,000         5.500%, 08/01/17..................................     Aaa/AAA           5,720,600
                  Puerto Rico Commonwealth Public Improvement
                     General Obligation Bonds, MBIA Insured,
      1,800,000         5.250%, 07/01/13..................................     Aaa/AAA           2,048,544
                  Puerto Rico Commonwealth Public Improvement
                     General Obligation Bonds, Series A, FGIC Insured,
      4,000,000         5.500%, 07/01/13..................................     Aaa/AAA           4,692,160
      2,000,000         5.500%, 07/01/16..................................     Aaa/AAA           2,349,480
                  Puerto Rico Commonwealth Public Improvement
                     General Obligation Bonds, Series CR, FSA Insured,
      1,060,000         5.250%, 07/01/17..................................     Aaa/AAA           1,216,297
                                                                                             -------------
                                                                                                18,715,381
                                                                                             -------------

                  Total Investments (Cost $694,947,036)(3)................      98.8%          746,520,735
                  Other assets less liabilities...........................       1.2             8,839,901
                                                                               ------        -------------
                  Net Assets..............................................     100.0%        $ 755,360,636
                                                                               ======        =============


                  (1)   Variable rate demand notes (VRDNs) are payable upon
                        demand within the same day for securities with daily
                        liquidity or seven days for securities with weekly
                        liquidity.

                  (2)   Any securities not rated (NR) have been determined by
                        the Investment Adviser to have sufficient quality to be
                        ranked in the top four credit ratings if a credit rating
                        were to be assigned by a rating service.

                  (3)   See footnote 4 to the financial statements.

                          PORTFOLIO ABBREVIATIONS:

               AMBAC      American Municipal Bond Assurance Corporation
               AMT        Alternative Minimum Tax
               FGIC       Financial Guaranty Insurance Company
               FNMA       Federal National Mortgage Association
               FSA        Financial Securities Assurance
               LOC        Letter of Credit
               MBIA       Municipal Bond Investors Assurance
               SPA        Standby Bond Purchase Agreement
               VRDN       Variable Rate Demand Note

                See accompanying notes to financial statements.

                             HAWAIIAN TAX-FREE TRUST
                       STATEMENT OF ASSETS AND LIABILITIES
                                 MARCH 31, 2004


                                                                                                    
ASSETS
   Investments at value (cost $694,947,036) .......................................................          $746,520,735
   Cash ...........................................................................................               464,396
   Interest receivable ............................................................................             9,813,698
   Receivable for Trust shares sold ...............................................................               447,841
   Other assets ...................................................................................                 6,473
                                                                                                             ------------
   Total assets ...................................................................................           757,253,143
                                                                                                             ------------

LIABILITIES
   Payable for Trust shares redeemed ..............................................................               650,572
   Dividends payable ..............................................................................               620,994
   Distribution fees payable ......................................................................               291,138
   Adviser and Administrator fees payable .........................................................               257,759
   Accrued expenses ...............................................................................                72,044
                                                                                                             ------------
   Total liabilities ..............................................................................             1,892,507
                                                                                                             ------------
NET ASSETS ........................................................................................          $755,360,636
                                                                                                             ============

   Net Assets consist of:
   Capital Stock - Authorized an unlimited number of shares, par value $.01 per share .............          $    638,643
   Additional paid-in capital .....................................................................           700,623,700
   Net unrealized appreciation on investments (note 4) ............................................            51,573,699
   Accumulated net realized gain on investments ...................................................               440,517
   Undistributed net investment income ............................................................             2,084,077
                                                                                                             ------------
                                                                                                             $755,360,636
                                                                                                             ============
CLASS A
   Net Assets .....................................................................................          $693,722,528
                                                                                                             ============
   Capital shares outstanding .....................................................................            58,653,879
                                                                                                             ============
   Net asset value and redemption price per share .................................................          $      11.83
                                                                                                             ============
   Offering price per share (100/96 of $11.83 adjusted to nearest cent) ...........................          $      12.32
                                                                                                             ============

CLASS C
   Net Assets .....................................................................................          $ 38,163,982
                                                                                                             ============
   Capital shares outstanding .....................................................................             3,228,581
                                                                                                             ============
   Net asset value and offering price per share ...................................................          $      11.82
                                                                                                             ============
   Redemption price per share (*a charge of 1% is imposed on the redemption
      proceeds of the shares, or on the original price, whichever is lower, if redeemed
      during the first 12 months after purchase) ..................................................          $      11.82*
                                                                                                             ============

CLASS Y
   Net Assets .....................................................................................          $ 23,474,126
                                                                                                             ============
   Capital shares outstanding .....................................................................             1,981,840
                                                                                                             ============
   Net asset value, offering and redemption price per share .......................................          $      11.84
                                                                                                             ============


                See accompanying notes to financial statements.

                             HAWAIIAN TAX-FREE TRUST
                             STATEMENT OF OPERATIONS
                        FOR THE YEAR ENDED MARCH 31, 2004


                                                                                                           
INVESTMENT INCOME:

     Interest income ................................................................                               $34,332,912

Expenses:

     Investment Adviser fees (note 3) ...............................................            $ 1,040,829
     Administrator fees (note 3) ....................................................              1,932,980
     Distribution and service fees (note 3) .........................................              1,731,981
     Transfer and shareholder servicing agent fees ..................................                340,483
     Trustees' fees and expenses (note 8) ...........................................                156,386
     Shareholders' reports and proxy statements .....................................                140,627
     Legal fees .....................................................................                115,621
     Insurance ......................................................................                 65,418
     Custodian fees .................................................................                 49,770
     Auditing and tax fees ..........................................................                 29,225
     Registration fees and dues .....................................................                 25,317
     Miscellaneous ..................................................................                 46,002
                                                                                                 -----------
                                                                                                   5,674,639

     Expenses paid indirectly (note 6) ..............................................                (46,675)
                                                                                                 -----------
     Net expenses ...................................................................                                 5,627,964
                                                                                                                    -----------
Net investment income ...............................................................                                28,704,948

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

     Net realized gain (loss) from securities transactions ..........................                986,153
     Change in unrealized appreciation on investments ...............................              4,749,938
                                                                                                 -----------
     Net realized and unrealized gain (loss) on investments .........................                                 5,736,091
                                                                                                                    -----------
     Net change in net assets resulting from operations .............................                               $34,441,039
                                                                                                                    ===========


                 See accompanying notes to financial statements.

                             HAWAIIAN TAX-FREE TRUST
                       STATEMENTS OF CHANGES IN NET ASSETS



                                                                          YEAR ENDED           YEAR ENDED
                                                                        MARCH 31, 2004       MARCH 31, 2003
                                                                        --------------       --------------
                                                                                 
OPERATIONS:
   Net investment income .........................................      $   28,704,948       $   29,061,836
   Net realized gain (loss) from securities transactions .........             986,153            1,086,092
   Change in unrealized appreciation on investments ..............           4,749,938           27,318,482
                                                                        --------------       --------------
   Change in net assets resulting from operations ................          34,441,039           57,466,410
                                                                        --------------       --------------

DISTRIBUTIONS TO SHAREHOLDERS (NOTE 10):
   Class A Shares:
   Net investment income .........................................         (26,573,300)         (27,129,722)

   Class C Shares:
   Net investment income .........................................          (1,134,456)            (973,006)

   Class Y Shares:
   Net investment income .........................................            (997,192)            (959,109)
                                                                        --------------       --------------
      Change in net assets from distributions ....................         (28,704,948)         (29,061,837)
                                                                        --------------       --------------

CAPITAL SHARE TRANSACTIONS (NOTE 7):
   Proceeds from shares sold .....................................          66,381,406           78,179,467
   Reinvested dividends and distributions ........................          15,988,808           16,030,825
   Cost of shares redeemed .......................................         (66,720,092)         (56,989,659)
                                                                        --------------       --------------
   Change in net assets from capital share transactions ..........          15,650,122           37,220,633
                                                                        --------------       --------------

      Change in net assets .......................................          21,386,213           65,625,206

NET ASSETS:
   Beginning of period ...........................................         733,974,423          668,349,217
                                                                        --------------       --------------
   End of period* ................................................      $  755,360,636       $  733,974,423
                                                                        ==============       ==============

   * Includes undistributed net investment income of: ............      $    2,084,077       $    2,084,077
                                                                        ==============       ==============


                 See accompanying notes to financial statements.

                             HAWAIIAN TAX-FREE TRUST
                          NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION

      Hawaiian  Tax-Free  Trust  (the  "Trust"),  a  non-diversified,   open-end
investment  company,  was organized on May 7, 1984, as a Massachusetts  business
trust and commenced  operations on February 20, 1985. The Trust is authorized to
issue an unlimited  number of shares and,  from its  inception to April 1, 1996,
offered  only one class of shares.  On that date,  the Trust began  offering two
additional classes of shares, Class C and Class Y shares. All shares outstanding
prior  to that  date  were  designated  as Class A  shares  and are sold  with a
front-payment  sales charge and bear an annual  distribution fee. Class C shares
are sold with a  level-payment  sales charge with no payment at time of purchase
but level service and  distribution  fees from date of purchase through a period
of six years thereafter. A contingent deferred sales charge of 1% is assessed to
any Class C  shareholder  who redeems  shares of this Class within one year from
the date of purchase.  Class C Shares,  together with a pro-rata  portion of all
Class  C  Shares   acquired   through   reinvestment   of  dividends  and  other
distributions paid in additional Class C Shares,  automatically convert to Class
A Shares  after 6 years.  The Class Y shares are only  offered  to  institutions
acting for an investor in a fiduciary,  advisory,  agency,  custodial or similar
capacity and are not offered  directly to retail  investors.  Class Y shares are
sold at net asset value without any sales charge,  redemption  fees,  contingent
deferred  sales charge or  distribution  or service fees. On July 21, 1998,  the
Trust  established  Class I shares,  which  are  offered  and sold only  through
financial intermediaries and are not offered directly to retail investors. As of
the report date, there were no Class I Shares outstanding. All classes of shares
represent interests in the same portfolio of investments and are identical as to
rights and  privileges  but differ with respect to the effect of sales  charges,
the distribution  and/or service fees borne by each class,  expenses specific to
each class,  voting rights on matters  affecting a single class and the exchange
privileges of each class.


2. SIGNIFICANT ACCOUNTING POLICIES

      The following is a summary of significant  accounting policies followed by
the Trust in the  preparation of its financial  statements.  The policies are in
conformity with U.S. generally accepted accounting principles.

a)   PORTFOLIO  VALUATION:  Municipal securities which have remaining maturities
     of more than 60 days are valued each  business  day based upon  information
     provided  by  a  nationally  prominent   independent  pricing  service  and
     periodically  verified  through  other  pricing  services;  in the  case of
     securities for which market  quotations are readily  available,  securities
     are  valued at the mean of bid and  asked  quotations  and,  in the case of
     other securities,  at fair value determined under procedures established by
     and under the  general  supervision  of the Board of  Trustees.  Securities
     which mature in 60 days or less are valued at amortized  cost if their term
     to  maturity  at  purchase  is 60  days or  less,  or by  amortizing  their
     unrealized  appreciation or depreciation on the 61st day prior to maturity,
     if their term to maturity at purchase exceeds 60 days.

b)   SECURITIES   TRANSACTIONS  AND  RELATED   INVESTMENT   INCOME:   Securities
     transactions are recorded on the trade date. Realized gains and losses from
     securities transactions are reported on the identified cost basis. Interest
     income  is  recorded  daily  on  the  accrual  basis  and is  adjusted  for
     amortization of premium and accretion of original issue discount and market
     discount on a daily basis.

C)   FEDERAL  INCOME  TAXES:  It is the  policy  of the  Trust to  qualify  as a
     regulated  investment  company  by  complying  with the  provisions  of the
     Internal Revenue Code applicable to certain investment companies. The Trust
     intends to make  distributions of income and securities  profits sufficient
     to relieve it from all, or  substantially  all,  Federal  income and excise
     taxes.

d)   ALLOCATION OF EXPENSES:  Expenses,  other than class-specific expenses, are
     allocated daily to each class of shares based on the relative net assets of
     each class. Class-specific expenses, which include distribution and service
     fees and any other items that are  specifically  attributed to a particular
     class, are charged directly to such class.

e)   USE OF ESTIMATES:  The  preparation  of financial  statements in conformity
     with U.S. generally accepted  accounting  principles requires management to
     make estimates and assumptions  that affect the reported  amounts of assets
     and liabilities and disclosure of contingent  assets and liabilities at the
     date of the financial  statements and the reported amounts of increases and
     decreases in net assets from operations during the reporting period. Actual
     results could differ from those estimates.


3.    FEES AND RELATED PARTY TRANSACTIONS

a)    MANAGEMENT ARRANGEMENTS:

      The Asset Management  Group of Bank of Hawaii (the  "Adviser"),  serves as
Investment  Adviser to the Trust.  In this role,  under an  Investment  Advisory
Agreement,  the Adviser supervises the Trust's  investments and provides various
services  to the  Trust,  for  which it is  entitled  to  receive a fee which is
payable  monthly and computed as of the close of business each day at the annual
rate of 0.14% of the net assets of the Trust.

      Effective January 1, 2004, Aquila  Management Corporation,  founder of the
Trust,  assigned its  Administration  Agreement to its wholly-owned  subsidiary,
Aquila Investment Management LLC (the "Administrator"),  which will continue the
administration  of the Trust. The transfer was made for reasons of corporate and
tax planning and will have no effect on the  management of the Trust or the fees
being paid. Under this Agreement,  the Administrator provides all administrative
services,   other  than  those   relating  to  the  management  of  the  Trust's
investments.  These  include  providing  the office of the Trust and all related
services  as well as  overseeing  the  activities  of all  the  various  support
organizations to the Trust such as the shareholder  servicing agent,  custodian,
legal counsel, auditors and distributor.  For its services, the Administrator is
entitled to receive a fee which is payable  monthly and computed as of the close
of business each day at the annual rate of 0.26% of the net assets of the Trust.

      Specific  details as to the nature and extent of the services  provided by
the  Adviser  and the  Administrator  are  more  fully  defined  in the  Trust's
Prospectus and Statement of Additional Information.

      The Adviser and the Administrator each agrees that the above fees shall be
reduced,  but not  below  zero,  by an  amount  equal  to its  pro-rata  portion
(determined on the basis of the respective fees computed as described  above) of
the amount, if any, by which the total expenses of the Trust in any fiscal year,
exclusive of taxes,  interest and brokerage fees, shall exceed the lesser of (i)
2.5% of the first $30 million of average  annual net assets of the Trust plus 2%
of the next $70 million of such assets and 1.5% of its average annual net assets
in excess of $100 million,  or (ii) 25% of the Trust's  total annual  investment
income. The payment of the above fees at the end of any month will be reduced or
postponed  so that at no time will there be any  accrued  but  unpaid  liability
under this expense limitation. No such reduction in fees was required during the
year ended March 31, 2004.


b) DISTRIBUTION AND SERVICE FEES:

      The Trust has adopted a  Distribution  Plan (the "Plan")  pursuant to Rule
12b-1 (the "Rule") under the Investment  Company Act of 1940.  Under one part of
the Plan,  with  respect  to Class A Shares,  the  Trust is  authorized  to make
service  fee  payments  to  broker-dealers  or others  ("Qualified  Recipients")
selected by Aquila Distributors,  Inc. (the "Distributor"),  including,  but not
limited to, any principal  underwriter of the Trust,  with which the Distributor
has entered  into  written  agreements  contemplated  by the Rule and which have
rendered  assistance in the distribution  and/or retention of the Trust's shares
or servicing of  shareholder  accounts.  The Trust makes payment of this service
fee at the annual rate of 0.20% of the Trust's average net assets represented by
Class A Shares.  For the year  ended  March 31,  2004,  service  fees on Class A
Shares amounted to $1,364,791, of which the Distributor retained $82,560.

      Under  another part of the Plan,  the Trust is authorized to make payments
with  respect to Class C Shares to  Qualified  Recipients  which  have  rendered
assistance in the distribution and/or retention of the Trust's Class C shares or
servicing of shareholder accounts. These payments are made at the annual rate of
0.75% of the Trust's net assets  represented  by Class C Shares and for the year
ended March 31, 2004,  amounted to $275,392.  In addition,  under a  Shareholder
Services Plan, the Trust is authorized to make service fee payments with respect
to Class C Shares to Qualified Recipients for providing personal services and/or
maintenance of shareholder accounts.  These payments are made at the annual rate
of 0.25% of the  Trust's  net assets  represented  by Class C Shares and for the
year ended March 31, 2004, amounted to $91,798. The total of these payments made
with  respect to Class C Shares  amounted to  $367,190 of which the  Distributor
retained $68,892.

      Specific  details  about the Plans are more fully  defined in the  Trust's
Prospectus and Statement of Additional Information.

      Under a Distribution  Agreement,  the Distributor  serves as the exclusive
distributor of the Trust's shares.  Through  agreements  between the Distributor
and  various  broker-dealer  firms  ("dealers"),  the  Trust's  shares  are sold
primarily  through the facilities of these dealers having offices within Hawaii,
with the bulk of sales commissions  inuring to such dealers.  For the year ended
March  31,  2004,  total  commissions  on sales of  Class A Shares  amounted  to
$1,330,367, of which the Distributor received $141,659.


c) OTHER RELATED PARTY TRANSACTIONS:

      For the year ended March 31, 2004,  the Trust  incurred  $110,955 of legal
fees  allocable to Hollyer  Brady Smith & Hines LLP,  counsel to the Trust,  for
legal services in conjunction with the Trust's ongoing operations. The Secretary
of the Trust is a Partner of Hollyer Brady Smith & Hines LLP.


4. PURCHASES AND SALES OF SECURITIES

      During the year ended March 31, 2004, purchases of securities and proceeds
from  the  sales  of  securities   aggregated   $91,964,411   and   $53,880,839,
respectively.

      At  March  31,  2004,  aggregate  gross  unrealized  appreciation  for all
securities in which there is an excess of market value over tax cost amounted to
$51,904,031 and gross unrealized  depreciation for all securities in which there
is an  excess of tax cost over  market  value  amounted  to  $253,985  for a net
unrealized  appreciation of $51,650,046.  The tax cost of the Trust's securities
at March 31, 2004 equaled $694,870,689.


5. PORTFOLIO ORIENTATION

      Since the Trust  invests  principally  and may invest  entirely  in double
tax-free  municipal  obligations  of  issuers  within  Hawaii,  it is subject to
possible risks  associated with economic,  political,  or legal  developments or
industrial  or  regional  matters  specifically  affecting  Hawaii and  whatever
effects these may have upon Hawaii issuers' ability to meet their obligations.


6. EXPENSES

      The Trust has negotiated an expense offset  arrangement with its custodian
wherein it receives  credit  toward the  reduction of  custodian  fees and other
Trust expenses  whenever there are  uninvested  cash balances.  The Statement of
Operations  reflects the total expenses before any offset,  the amount of offset
and the net expenses. It is the general intention of the Trust to invest, to the
extent  practicable,  some or all of cash  balances in  income-producing  assets
rather than leave cash on deposit.


7. CAPITAL SHARE TRANSACTIONS

Transactions in Capital Shares of the Trust were as follows:



                                                              YEAR ENDED                            YEAR ENDED
                                                            MARCH 31, 2004                        MARCH 31, 2003
                                                   -------------------------------       -------------------------------
                                                      SHARES             AMOUNT             SHARES             AMOUNT
                                                   ------------       ------------       ------------       ------------
                                                                                          
CLASS A SHARES:
   Proceeds from shares sold ................         4,338,910       $ 51,110,178          4,970,648       $ 57,675,498
   Reinvested distributions .................         1,277,260         15,049,500          1,309,874         15,200,088
   Cost of shares redeemed ..................        (4,480,901)       (52,720,550)        (4,252,320)       (49,305,178)
                                                   ------------       ------------       ------------       ------------
   Net change ...............................         1,135,269         13,439,128          2,028,202         23,570,408
                                                   ------------       ------------       ------------       ------------

CLASS C SHARES:
   Proceeds from shares sold ................           935,498         11,030,203          1,086,453         12,622,577
   Reinvested distributions .................            53,038            624,410             44,331            514,367
   Cost of shares redeemed ..................          (639,318)        (7,518,842)          (395,979)        (4,603,669)
                                                   ------------       ------------       ------------       ------------
      Net change ............................           349,218          4,135,771            734,805          8,533,275
                                                   ------------       ------------       ------------       ------------

CLASS Y SHARES:
   Proceeds from shares sold ................           359,896          4,241,025            677,585          7,881,392
   Reinvested distributions .................            26,724            314,898             27,148            316,370
   Cost of shares redeemed ..................          (553,321)        (6,480,700)          (263,739)        (3,080,812)
                                                   ------------       ------------       ------------       ------------
      Net change ............................          (166,701)        (1,924,777)           440,994          5,116,950
                                                   ------------       ------------       ------------       ------------
Total transactions in Trust
   shares ...................................         1,317,786       $ 15,650,122          3,204,001       $ 37,220,633
                                                   ============       ============       ============       ============



8. TRUSTEES' FEES AND EXPENSES

      During the fiscal year ended March 31, 2004 there were 9 Trustees,  one of
which is  affiliated  with the  Administrator  and is not paid any trustee fees.
Each Trustee was paid during the year fees at the annual average rate of $15,900
for carrying out their  responsibilities  and attendance at regularly  scheduled
quarterly Board Meetings and meetings of the independent  trustees held prior to
each quarterly  Board Meeting.  If additional or special  meetings are scheduled
for the Trust,  separate  meeting  fees are paid for each such  meeting to those
Trustees in attendance. The Trust also covers Trustees' expenses such as travel,
accomodations,  and meals  incurred in connection  with  attendance at regularly
scheduled  or special  Board  Meetings  and at the Annual  Meeting and  outreach
meetings  of  Shareholders.  For the fiscal  year  ended  March 31,  2004,  such
meeting-related expenses averaged approximately $3,200 per Trustee.


9. SECURITIES TRADED ON A WHEN-ISSUED BASIS

      The  Trust  may  purchase  or  sell  securities  on a  when-issued  basis.
When-issued  transactions  arise when  securities  are  purchased or sold by the
Trust with  payment and  delivery  taking place in the future in order to secure
what is  considered  to be an  advantageous  price and yield to the Trust at the
time of entering  into the  transaction.  Beginning on the date the Trust enters
into a when-issued  transaction,  cash or other liquid securities are segregated
in an amount equal to or greater than the value of the when-issued  transaction.
These transactions are subject to market fluctuations and their current value is
determined in the same manner as for other securities.


10. DISTRIBUTIONS

      The Trust declares  dividends  daily from net investment  income and makes
payments monthly in additional shares at the net asset value per share, in cash,
or in a combination of both, at the shareholder's  option.  Net realized capital
gains, if any, are distributed annually and are taxable.

      The Trust  intends  to  maintain,  to the  maximum  extent  possible,  the
tax-exempt  status  of  interest  payments  received  from  portfolio  municipal
securities in order to allow dividends paid to shareholders  from net investment
income to be exempt  from  regular  Federal  and State of Hawaii  income  taxes.
However,  due to differences  between financial  statement reporting and Federal
income tax reporting  requirements,  distributions  made by the Trust may not be
the same as the Trust's net investment  income,  and/or net realized  securities
gains.  Further, a small portion of the dividends may, under some circumstances,
be subject to taxes at ordinary  income and/or  capital gain rates.  For certain
shareholders,  some dividend income may, under some circumstances, be subject to
the alternative minimum tax.

      The tax  character  of  distributions  paid by the Trust during its fiscal
years ended March 31, 2004 and 2003 is as follows:

      Distributions paid from

                                             Year Ended March 31,
                                            2004                2003
                                       -------------       -------------
      Net tax-exempt income            $  28,703,852       $  29,054,293
      Ordinary income                          1,096               7,544
                                       -------------       -------------
                                       $  28,704,948       $  29,061,837
                                       =============       =============

      As of March 31, 2004,  the components of  distributable  earnings on a tax
basis were as follows:

      Undistributed long term capital gain                 $     440,517
      Unrealized appreciation                                 51,650,046
      Undistributed tax-exempt income                          2,007,730
                                                           -------------
                                                           $  54,098,293
                                                           =============



FEDERAL TAX STATUS OF DISTRIBUTIONS (UNAUDITED)

      This information is presented in order to comply with a requirement of the
Internal Revenue Code AND NO ACTION ON THE PART OF SHAREHOLDERS IS REQUIRED.

      For the fiscal year ended March 31, 2004, $28,703,852 of dividends paid by
Hawaiian  Tax-Free  Trust,  constituting  99.99% of total  dividends paid during
fiscal 2004, were exempt-interest dividends,  exempt from regular Federal income
tax and Hawaii state income tax.

      Prior to January 31,  2004,  shareholders  were  mailed IRS Form  1099-DIV
which  contained  information on the status of  distributions  paid for the 2003
CALENDAR YEAR.


                             HAWAIIAN TAX-FREE TRUST
                              FINANCIAL HIGHLIGHTS

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                              CLASS A
                                                                   ----------------------------------------------------------
                                                                                        YEAR ENDED MARCH 31,
                                                                   ----------------------------------------------------------
                                                                    2004         2003         2002         2001         2000
                                                                   ------       ------       ------       ------       ------
                                                                                                  
Net asset value, beginning of period .......................       $11.73       $11.26       $11.37       $10.94       $11.65
                                                                   ------       ------       ------       ------       ------

Income (loss) from investment operations:
   Net investment income + .................................        0.46         0.48         0.51         0.54         0.56
   Net gain (loss) on securities (both realized
      and unrealized) ......................................        0.10         0.47        (0.10)        0.43        (0.65)
                                                                   ------       ------       ------       ------       ------

   Total from investment operations ........................        0.56         0.95         0.41         0.97        (0.09)
                                                                   ------       ------       ------       ------       ------

Less distributions (note 10):
   Dividends from net investment income ....................       (0.46)       (0.48)       (0.52)       (0.54)       (0.55)
   Distributions from capital gains ........................         -            -            -            -          (0.07)
                                                                   ------       ------       ------       ------       ------
   Total distributions .....................................       (0.46)       (0.48)       (0.52)       (0.54)       (0.62)
                                                                   ------       ------       ------       ------       ------
Net asset value, end of period .............................       $11.83       $11.73       $11.26       $11.37       $10.94
                                                                   ======       ======       ======       ======       ======

Total return (not reflecting sales charge) .................        4.83%        8.57%        3.62%        9.14%       (0.64)%

Ratios/supplemental data
   Net assets, end of period (in millions) .................        $694         $675         $625         $593         $575
   Ratio of expenses to average net assets .................        0.73%        0.71%        0.72%        0.74%        0.73%
   Ratio of net investment income to average
      net assets ...........................................        3.89%        4.15%        4.51%        4.88%        4.99%
   Portfolio turnover rate .................................         8%           5%           13%          11%          4%

The expense ratios after giving effect to the expense offset for uninvested cash balances were:

   Ratio of expenses to average net assets .................        0.72%        0.70%        0.70%        0.72%        0.71%


- ----------
+     Per share amounts have been calculated using the monthly average shares
      method.

                 See accompanying notes to financial statements.

                             HAWAIIAN TAX-FREE TRUST
                        FINANCIAL HIGHLIGHTS (CONTINUED)

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                        CLASS C
                                                    -----------------------------------------------
                                                                 YEAR ENDED MARCH 31,
                                                    -----------------------------------------------
                                                     2004      2003      2002       2001      2000
                                                    ------    ------    ------     ------    ------
                                                                        
Net asset value, beginning of period ..........     $11.73    $11.26    $11.36     $10.93    $11.65
                                                    ------    ------    ------     ------    ------

Income (loss) from investment operations:
   Net investment income + ....................      0.36      0.38      0.41       0.45      0.47
   Net gain (loss) on securities (both
      realized and unrealized) ................      0.09      0.48     (0.08)      0.43     (0.66)
                                                    ------    ------    ------     ------    ------
   Total from investment operations ...........      0.45      0.86      0.33       0.88     (0.19)
                                                    ------    ------    ------     ------    ------
Less distributions (note 10):
   Dividends from net investment income .......     (0.36)    (0.39)    (0.43)     (0.45)    (0.46)
   Distributions from capital gains ...........       -         -         -          -       (0.07)
                                                    ------    ------    ------     ------    ------
   Total distributions ........................     (0.36)    (0.39)    (0.43)     (0.45)    (0.53)
                                                    ------    ------    ------     ------    ------
Net asset value, end of period ................     $11.82    $11.73    $11.26     $11.36    $10.93
                                                    ======    ======    ======     ======    ======

Total return (not reflecting sales charge) ....      3.91%     7.70%     2.91%      8.28%    (1.53)%

Ratios/supplemental data
   Net assets, end of period (in millions) ....      $38.2     $33.8     $24.1      $15.0     $11.7
   Ratio of expenses to average net assets ....      1.54%     1.51%     1.51%      1.54%     1.53%
   Ratio of net investment income to
     average net assets .......................      3.08%     3.33%     3.68%      4.06%     4.18%
   Portfolio turnover rate ....................        8%        5%       13%        11%        4%

The expense ratios after giving effect to the expense offset for uninvested cash balances were:

   Ratio of expenses to average net assets ....      1.52%     1.50%     1.50%      1.51%     1.51%




                                                                        CLASS Y
                                                    -----------------------------------------------
                                                                 YEAR ENDED MARCH 31,
                                                    -----------------------------------------------
                                                     2004      2003      2002       2001      2000
                                                    ------    ------    ------     ------    ------
                                                                        
Net asset value, beginning of period ..........     $11.75    $11.28    $11.39     $10.95    $11.67
                                                    ------    ------    ------     ------    ------

Income (loss) from investment operations:
   Net investment income + ....................      0.48      0.50      0.52       0.55      0.58
   Net gain (loss) on securities (both
     realized and unrealized) .................      0.09      0.47     (0.09)      0.45     (0.66)
                                                    ------    ------    ------     ------    ------
   Total from investment operations ...........      0.57      0.97      0.43       1.00     (0.08)
                                                    ------    ------    ------     ------    ------
Less distributions (note 10):
   Dividends from net investment income .......     (0.48)    (0.50)    (0.54)     (0.56)    (0.57)
   Distributions from capital gains ...........       -         -         -          -       (0.07)
                                                    ------    ------    ------     ------    ------
   Total distributions ........................     (0.48)    (0.50)    (0.54)     (0.56)    (0.64)
                                                    ------    ------    ------     ------    ------
Net asset value, end of period ................     $11.84    $11.75    $11.28     $11.39    $10.95
                                                    ======    ======    ======     ======    ======

Total return (not reflecting sales charge) ....      4.97%     8.77%     3.80%      9.44%    (0.56)%

Ratios/supplemental data
   Net assets, end of period (in millions) ....      $23.5     $25.2     $19.3      $7.9      $2.9
   Ratio of expenses to average net assets ....      0.53%     0.51%     0.52%      0.54%     0.53%
   Ratio of net investment income to
     average net assets .......................      4.09%     4.33%     4.69%      5.00%     5.15%
   Portfolio turnover rate ....................        8%        5%       13%        11%        4%

The expense ratios after giving effect to the expense offset for uninvested cash balances were:

   Ratio of expenses to average net assets ....      0.52%     0.50%     0.50%      0.51%     0.51%


- ----------
+     Per share amounts have been calculated using the monthly average shares
      method.

                See accompanying notes to financial statements.

ADDITIONAL INFORMATION (UNAUDITED)

TRUSTEES AND OFFICERS(1)



                                                                                                       

                                                                                               NUMBER OF
                         POSITIONS                                                             PORTFOLIOS      OTHER DIRECTORSHIPS
                         HELD WITH                                                              IN FUND        HELD BY TRUSTEE
NAME,                    TRUST AND           PRINCIPAL                                           COMPLEX       (THE POSITION HELD IS
ADDRESS(2)               LENGTH OF           OCCUPATION(S)                                      OVERSEEN       A DIRECTORSHIP UNLESS
AND DATE OF BIRTH        SERVICE(3)          DURING PAST 5 YEARS                               BY TRUSTEE      INDICATED OTHERWISE.)
- -----------------        ----------          -------------------                               ----------      ---------------------

INTERESTED TRUSTEES(4)

Lacy B. Herrmann         Founder,            Founder, Chief Executive Officer and Chairman of        11       Director or trustee,
New York, NY             Trustee since       the Board, Aquila Management Corporation, the                    Pimco Advisors VIT,
(05/12/29)               1984, and           sponsoring organization and parent of the                        Oppenheimer Quest
                         Chairman of         Manager or Administrator and/or Adviser or                       Value Funds Group,
                         the Board of        Sub-Adviser to each fund of the Aquila(sm) Group                 Oppenheimer Small Cap
                         Trustees,           of Funds,(5) Chairman and Chief Executive                        Value Fund,
                         1984-2003           Officer of the Manager or Administrator and/or                   Oppenheimer Midcap
                                             Adviser or Sub-Adviser to each since 2004, and                   Fund, and Oppenheimer
                                             Founder, Chairman of the Board of Trustees,                      Rochester Group of
                                             Trustee and (currently or until 1998) President                  Funds.
                                             of each since its establishment, beginning in
                                             1984, except Chairman of the Board of Trustees
                                             of Hawaiian Tax-Free Trust, Pacific Capital Cash
                                             Assets Trust, Pacific Capital Tax-Free Cash
                                             Assets Trust and Pacific Capital U.S. Government
                                             Securities Cash Assets Trust through 2003;
                                             Director of the Distributor since 1981 and
                                             formerly Vice President or Secretary, 1981-1998;
                                             Trustee Emeritus, Brown University and active in
                                             university, school and charitable organizations.


NON-INTERESTED TRUSTEES

Theodore T. Mason        Chairman since      Executive Director, East Wind Power Partners LTD         5       Trustee, Pimco
New York, NY             2004 and            since 1994 and Louisiana Power Partners,                         Advisors VIT.
(11/24/35)               Trustee since       1999-2003; Treasurer, Alumni Association of SUNY
                         1984                Maritime College since 2004 (President,
                                             2002-2003; First Vice President, 2000-2001,
                                             Second Vice President, 1998-2000) and director
                                             of the same organization since 1997; Director,
                                             STCM Management Company, Inc., since 1973; twice
                                             national officer of Naval Reserve Association,
                                             commanding officer of four naval reserve units
                                             and Captain, USNR (Ret); director, The Navy
                                             League of the United States New York Council
                                             since 2002; trustee, The Maritime Industry
                                             Museum at Fort Schuyler and the Maritime College
                                             at Fort Schuyler Foundation, Inc. since 2000.

Thomas W. Courtney       Trustee since       President, Courtney Associates, Inc., a venture          5       Chairman of the Board
Sewickley, PA            1984                capital firm, since 1988.                                        of Oppenheimer Quest
(08/17/33)                                                                                                    Value Funds Group,
                                                                                                              Oppenheimer Small Cap
                                                                                                              Value Fund,
                                                                                                              Oppenheimer Midcap
                                                                                                              Fund, and Oppenheimer
                                                                                                              Rochester Group of
                                                                                                              Funds; Trustee of
                                                                                                              Pimco Advisors VIT.

Richard W. Gushman, II   Trustee since       President and Chief Executive Officer, OKOA,             4       Trustee, Pacific
Honolulu, HI             1992                Inc., a diversified Hawaii-based real estate                     Capital Funds, which
(02/28/46)                                   organization with activities in the western U.S.                 includes 11 bond and
                                             and the Pacific Basin, since 1972; Managing                      stock funds;
                                             Partner of Summit Financial Resources, a Salt                    director, Outrigger
                                             Lake City, Utah-based financial services                         Hotels since 2000;
                                             company; trustee, the Estate of James Campbell                   director, Servco
                                             since 2000 and Chairman of the Board of Trustees                 Pacific, Inc. and
                                             since 2002; trustee, University of Hawaii                        Oceanic Time-Warner
                                             Foundation and Hawaii Pacific University since                   since 1998; director,
                                             1997; director, United Way of America since                      American Savings Bank
                                             1998; board member of the Boys & Girls Club of                   since 2002.
                                             Honolulu, Aloha United Way, and other charitable
                                             and civic organizations.

Stanley W. Hong          Trustee since       President, Waste Management of Hawaii, Inc.              4       Trustee, Pacific
Honolulu, HI             1992                since 2002; Corporate Vice President, Hawaii                     Capital Funds, which
(04/05/36)                                   Area, Waste Management, Inc. since 2002;                         includes 11 bond and
                                             Trustee, The King William Charles Lunalilo Trust                 stock funds;
                                             Estate since 2001; President and Chief Executive                 director, First
                                             Officer, The Chamber of Commerce of Hawaii,                      Insurance Co. of
                                             1996-2001; director, Hawaii Public Television                    Hawaii, Ltd., Lanilou
                                             Foundation since 1998; Regent, Chaminade                         Properties, Ltd.
                                             University of Honolulu; Chair - trustees, Heald
                                             College; trustee, the Nature Conservancy of
                                             Hawaii; and director of other corporate and
                                             community organizations.

Russell K. Okata         Trustee since       Executive Director, Hawaii Government Employees          4       Trustee, Pacific
Honolulu, HI             1992                Association AFSCME Local 152, AFL-CIO since                      Capital Funds, which
(03/22/44)                                   1981; International Vice President, American                     includes 11 bond and
                                             Federation of State, County and Municipal                        stock funds;
                                             Employees, AFL-CIO since 1981; director of                       Chairman, Royal State
                                             various civic and charitable organizations.                      Group.

Douglas Philpotts        Trustee since       Retired; formerly director, Chairman of the              4       Trustee, Pacific
Honolulu, HI             1992                Board and President of Hawaiian Trust Company,                   Capital Funds, which
(11/21/31)                                   Limited; present or former director of various                   includes 11 bond and
                                             Hawaii-based civic and charitable organizations.                 stock funds.

Oswald K. Stender        Trustee since       Director, Hawaiian Electric Industries, Inc., a          4       Trustee, Pacific
Honolulu, HI             1992                public utility holding company, since 1993;                      Capital Funds, which
(10/08/31)                                   trustee, the Bernice Pauahi Bishop Estate                        includes 11 bond and
                                             1990-1999; trustee, Office of Hawaiian Affairs                   stock funds;
                                             and a member or trustee of several community                     director, Grace
                                             organizations.                                                   Pacific Corporation,
                                                                                                              an asphalt paving
                                                                                                              company.

OFFICERS

Diana P. Herrmann        President since     Vice Chair of Aquila Management Corporation,            N/A       N/A
New York, NY             1998 and Vice       Founder of the Aquila(sm) Group of Funds and
(02/25/58)               Chair since         parent of the Administrator, since 2004,
                         2004                President and Chief Operating Officer since
                                             1997, a Director since 1984, Secretary since
                                             1986 and previously its Executive Vice
                                             President, Senior Vice President or Vice
                                             President, 1986-1997; Vice Chair since 2004 and
                                             President, Chief Operating Officer and Manager
                                             of the Administrator since 2003; Vice Chair,
                                             President, Executive Vice President or Senior
                                             Vice President of funds in the Aquila(sm) Group of
                                             Funds since 1986; Director of the Distributor
                                             since 1997; trustee, Reserve Money-Market Funds,
                                             1999-2000 and Reserve Private Equity Series,
                                             1998-2000; Governor, Investment Company
                                             Institute since 2004, active in charitable and
                                             volunteer organizations.

Charles E. Childs, III   Executive Vice      Executive Vice President of all Funds since             N/A       N/A
New York, NY             President since     2003; Senior Vice President, corporate
(04/01/57)               2003                development, formerly Vice President, Assistant
                                             Vice President and Associate of the
                                             Administrator's parent since 1987; Senior Vice
                                             President, Vice President or Assistant Vice
                                             President of the Money-Market Funds since 1988.

Sherri Foster            Senior Vice         Senior Vice President, Hawaiian Tax-Free Trust          N/A       N/A
Lahaina, HI              President since     since 1993; Vice President or Assistant Vice
(07/27/50)               1993                President of three Aquila Money-Market Funds;
                                             Registered Representative of the Distributor
                                             since 1985.

Stephen J. Caridi        Vice President      Vice President of the Distributor since 1995;           N/A       N/A
New York, NY             since 1998          Vice President, Hawaiian Tax-Free Trust since
(05/06/61)                                   1998; Senior Vice President, Narragansett
                                             Insured Tax-Free Income Fund since 1998, Vice
                                             President 1996-1997; Senior Vice President,
                                             Tax-Free Fund of Colorado since 2004; Assistant
                                             Vice President, Tax-Free Fund For Utah since
                                             1993.

Joseph P. DiMaggio       Chief Financial     Chief Financial Officer of the Aquila(sm) Group of      N/A       N/A
New York, NY             Officer since       Funds since 2003 and Treasurer since 2000;
(11/06/56)               2003 and            Controller, Van Eck Global Funds, 1993-2000.
                         Treasurer since
                         2000

Edward M. W. Hines       Secretary since     Partner, Hollyer Brady Smith & Hines LLP, legal         N/A       N/A
New York, NY             1984                counsel to the Trust, since 1989; Secretary of
(12/16/39)                                   the Aquila(sm) Group of Funds.

Robert W. Anderson       Assistant           Compliance Officer of the Administrator or its          N/A       N/A
New York, NY             Secretary since     predecessor and current parent since 1998 and
(08/23/40)               2000                Assistant Secretary of the Aquila(sm) Group of
                                             Funds since 2000; trustee, Alpha Strategies Fund
                                             since July, 2002; Consultant, The Wadsworth
                                             Group, 1995-1998.

John M. Herndon          Assistant           Assistant Secretary of the Aquila(sm) Group of          N/A       N/A
New York, NY             Secretary since     Funds since 1995 and Vice President of the three
(12/17/39)               1995                Aquila Money-Market Funds since 1990; Vice
                                             President of the Administrator or its predecessor
                                             and current parent since 1990.

Lori A. Vindigni         Assistant           Assistant Treasurer of the Aquila(sm) Group of          N/A       N/A
New York, NY             Treasurer since     Funds since 2000; Assistant Vice President of the
(11/02/66)               2000                Administrator or its predecessor and current
                                             parent since 1998; Fund Accountant for the
                                             Aquila(sm) Group of Funds, 1995-1998.


- ----------
(1)  The  Trust's  Statement  of  Additional   Information  includes  additional
information about the Trustees and is available, without charge, upon request by
calling 800-437-1020 (toll free).

(2) The mailing  address of each  Trustee and officer is c/o  Hawaiian  Tax-Free
Trust, 380 Madison Avenue, Suite 2300, New York, NY 10017.

(3) Each Trustee holds office until the next annual meeting of  shareholders  or
until his successor is elected and qualifies. The term of office of each officer
is one year.

(4) Mr. Herrmann is an interested person of the Trust as that term is defined in
the 1940 Act as a shareholder and director of the Distributor.

(5) In this material  Pacific  Capital Cash Assets Trust,  Pacific  Capital U.S.
Government Securities Cash Assets Trust and Pacific Capital Tax-Free Cash Assets
Trust, each of which is a money-market fund, are called the "Aquila Money-Market
Funds";  Hawaiian Tax-Free Trust,  Tax-Free Trust of Arizona,  Tax-Free Trust of
Oregon,  Tax-Free  Fund  of  Colorado,  Churchill  Tax-Free  Fund  of  Kentucky,
Narragansett  Insured  Tax-Free  Income Fund and Tax-Free Fund For Utah, each of
which is a tax-free  municipal  bond fund,  are called the "Aquila  Bond Funds";
Aquila Rocky Mountain Equity Fund is an equity fund; considered together,  these
11 funds are called the "Aquila(sm) Group of Funds."



INFORMATION AVAILABLE (UNAUDITED)

      Much of the  information  that the funds in the Aquila(sm)  Group of Funds
produce is automatically sent to you and all other  shareholders.  Specifically,
you are  routinely  sent the entire list of  portfolio  securities  of your fund
twice a year in the semi-annual and annual reports you receive. You should know,
however,  that we prepare, and have available,  portfolio listings at the end of
each quarter.

      Whenever  you may be  interested  in  seeing  a  listing  of your  trust's
portfolio  other than in your  shareholder  reports,  please  check our  website
(www.aquilafunds.com) or call us at 1-800-437-1020.

FOUNDER
AQUILA MANAGEMENT CORPORATION

ADMINISTRATOR
AQUILA INVESTMENT MANAGEMENT LLC
380 Madison Avenue, Suite 2300
New York, New York 10017

INVESTMENT ADVISER
ASSET MANAGEMENT GROUP of
BANK of HAWAII
P.O. Box 3170
Honolulu, Hawaii 96802

BOARD OF TRUSTEES
Theodore T. Mason, Chairman
Lacy B. Herrmann, Founder
Thomas W. Courtney
Richard W. Gushman, II
Stanley W. Hong
Russell K. Okata
Douglas Philpotts
Oswald K. Stender

OFFICERS
Diana P. Herrmann, Vice Chair and President
Sherri Foster, Senior Vice President
Stephen J. Caridi, Vice President
Joseph P. DiMaggio, Chief Financial Officer
  and Treasurer
Edward M.W. Hines, Secretary

DISTRIBUTOR
AQUILA DISTRIBUTORS, INC.
380 Madison Avenue, Suite 2300
New York, New York 10017

CUSTODIAN
BANK ONE TRUST COMPANY, N.A.
1111 Polaris Parkway
Columbus, Ohio 43240

TRANSFER AND SHAREHOLDER SERVICING AGENT
PFPC Inc.
760 Moore Road
King of Prussia, Pennsylvania 19406

INDEPENDENT AUDITORS
KPMG LLP
757 Third Avenue
New York, New York 10017

Further information is contained in the Prospectus, which must precede or
accompany this report.



ANNUAL
REPORT

MARCH 31, 2004
                                    HAWAIIAN
                                    TAX-FREE
                                      TRUST

                          A TAX-FREE INCOME INVESTMENT

[Logo of Hawaiian Tax-Free Trust: a palm tree in front of a circle which has
an island and water within it]

[Logo of the Aquila Group of Funds: an eagle's head]

                                   ONE OF THE
                             AQUILA(SM) GROUP OF FUNDS




ITEM 2.  CODE OF ETHICS.

(a) As of March 31, 2004 (the end of the reporting period) the
Trust has adopted a code of ethics that applies to the Trust's
principal executive officer(s)and principal financial officer(s)
and persons performing similar functions ("Covered Officers") as
defined in the Aquila Group of Funds Code of Ethics for Principal
Executive and Senior Financial Officers under Section 406 of the
Sarbanes-Oxley Act of 2002.;

(f)(1) Pursuant to Item 10(a)(1), a copy of the Trust's Code of
 Ethics that applies to the Trust's principal executive officer(s)
 and principal financial officer(s) and persons performing similar
functions is included as an exhibit to its annual report on this
Form N-CSR;

(f)(2)  The text of the Trust's Code of Ethics that applies to the
Trust's principal executive officer(s) and principal financial
officer(s) and persons performing similar functions has been
posted on its Internet website which can be found at the Trust's
Internet address at aquilafunds.com.


ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.

(a)(1)(ii) The Board of Trustees of the Fund has determined that
it does not have at least one audit committee financial expert
serving on its audit committee.  The Fund does not have such a
 person serving on the audit committee because none of the persons
 currently serving as Trustees happens to have the technical
accounting and auditing expertise included in the definition of
"audit committee financial expert" recently adopted by the Securities
and Exchange Commission in connection with this Form N-CSR, and the
Board has not heretofore deemed it necessary to seek such a person
for election to the Board.

The primary mission of the Board, which is that of oversight over
the operations and affairs of the Fund, confronts the Trustees with
 a wide and expanding range of issues and responsibilities. The
 Trustees believe that, accordingly, it is essential that the Board's
membership consist of persons with as extensive experience as possible
in fulfilling the duties and responsibilities of mutual fund directors
and audit committee members and, ideally, with extensive experience
 and background relating to the economic and financial sectors and
securities in which the Fund invests, including exposure to the
financial and accounting matters commonly encountered with respect
to those sectors and securities.  The Board believes that its current
 membership satisfies those criteria.  It recognizes that it would
also be helpful to have a member with the relatively focused accounting
and auditing expertise reflected in the applicable definition of
"audit committee financial expert," just as additional members with
 similarly focused technical expertise in other areas relevant to
the Fund's operations and affairs would also contribute added value.
However, the Board believes that the Fund is better served, and its
assets better employed, by a policy of hiring experts in various
areas, including the specialized area of technical accounting and
auditing matters, if and as the Board identifies the need, rather
than by seeking to expand its numbers by adding technical experts
in the areas constituting its domain of responsibility.  The Fund's
Audit Committee Charter explicitly authorizes the Committee to
retain such experts as it deems necessary in fulfilling its duties
under the Charter.


ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

a) Audit Fees - The aggregate fees billed for professional services rendered
By the principal accountant for the audit of the Registrant's annual
financial statements were $21,200 in 2004 and $20,600 in 2003

b) Audit Related Fees - There were no amounts billed for audit-related
fees over the
past two years.

c)  Tax Fees - The Registrant was billed by the principal accountant $8,270
and $7,392 in 2004 and 2003, respectively, for return preparation.

d)  All Other Fees - There were no additional fees plaid for audit and non-
audit services other than those disclosed in a) thorough c) above.

e)(1)  Currently, the audit committee of the Registrant pre-approves audit
services and fees on an engagement-by-engagement basis

e)(2)  None of the services described in b) through d) above were approved
by the audit committee pursuant to paragraph (c)(7)(i)(C) of Rule 2-01 of
Regulation
S-X, all were pre-approved on an engagement-by-engagement basis.

f)  No applicable.

g) There were no non-audit services fees billed by the Registrant's accountant
 to the Registrant's investment adviser or distributor over the past two years.

h)  Not applicable.


ITEM 5.  AUDIT COMMITTEE OF LISTED REGISTRANTS.
		Not applicable.

ITEM 6.  [RESERVED]

ITEM 7.  DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR
         CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable.

ITEM 8. [RESERVED]

ITEM 9.  CONTROLS AND PROCEDURES.

(a)  Based on their evaluation of the registrant's disclosure controls and
procedures (as defined in Rule 30a-2(c) under the Investment Company Act of
1940) as of a date within 90 days of the fling of this report, the registrant's
chief financial and executive officers have concluded that the disclosure
controls and procedures of the registrant are appropriately designed to ensure
that information required to be disclosed in the registrant's reports that are
filed under the Securities Exchange Act of 1934 are accumulated and communicated
to registrant's management, including its principal executive officer(s) and
principal financial officer(s), to allow timely decisions regarding required
disclosure and is recorded, processed, summarized and reported, within the time
periods specified in the rules and forms adopted by the Securities and Exchange
Commission.

(b)  There have been no significant changes in registrant's internal controls or
in other factors that could significantly affect registrant's internal controls
subsequent to the date of the most recent evaluation, including no significant
deficiencies or material weaknesses that required corrective action.

ITEM 10.  EXHIBITS.

(a)(1) Aquila Group of Funds Code of Ethics for Principal Executive and
Senior Financial Officers under Section 406 of the Sarbanes-Oxley Act of 2002.

(a)(2) Certifications of principal executive officer and principal financial
officer as required by Rule 30a-2(a) under the Investment Company Act of
1940.

(b) Certifications of principal executive officer and principal financial
officer as required by Rule 30a-2(b) under the Investment Company Act of 1940.

SIGNATURES

	Pursuant to the requirements of the Securities Exchange Act of 1934 and
the Investment Company Act of 1940, the registrant has duly caused this report
 to be signed on its behalf by the undersigned thereunto duly authorized.

HAWAIIAN TAX-FREE TRUST

By:  /s/  Lacy B. Herrmann
- ---------------------------------
Trustee and Founder
June 7, 2004

By:  /s/  Diana P. Herrmann
- ---------------------------------
Vice Chair and President
June 7, 2004


By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Chief Financial Officer and Treasurer
June 7, 2004


Pursuant to the requirements of the Securities Exchange Act of 1934 and the
Investment Company Act of 1940, this report has been signed below by the
following persons on behalf of the registrant and in the capacities and on
the dates indicated.

By:  /s/  Lacy B. Herrmann
- ---------------------------------
Lacy B. Herrmann
Trustee and Founder
June 7, 2004

By:  /s/  Diana P. Herrmann
- ---------------------------------
Diana P. Herrmann
Vice Chair and President
June 7, 2004

By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Joseph P. DiMaggio
Chief Financial Officer and Treasurer
June 7, 2004



HAWAIIAN TAX-FREE TRUST

EXHIBIT INDEX

(a)(1) Aquila Group of Funds Code of Ethics for Principal Executive
and Senior Financial Officers under Section 406 of the Sarbanes-Oxley
Act of 2002.

(a) (2)	Certifications of principal executive officer
and principal financial officer as required by Rule 30a-2(a)
under the Investment Company Act of 1940.

(b) Certification of chief executive officer and chief financial
officer as required by Rule 30a-2(b) of the Investment Company Act
of 1940.