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:	      3/31/05

						FORM N-CSR

ITEM 1.  REPORTS TO STOCKHOLDERS





ANNUAL
REPORT

MARCH 31, 2005

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

                                    HAWAIIAN
                                    TAX-FREE
                                      TRUST

                          A TAX-FREE INCOME INVESTMENT

[Logo of the Aquila                ONE OF THE
Group of Funds:             AQUILA(SM) GROUP OF FUNDS
an eagle's head]



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

                    SERVING HAWAII INVESTORS FOR TWO DECADES

                             HAWAIIAN TAX-FREE TRUST

                            "SERVING YOU AND HAWAII"

                                                                       May, 2005

Dear Fellow Shareholder:

      More than likely,  when you were  deciding to invest in Hawaiian  Tax-Free
Trust,  you were seeking  capital  preservation  and tax-free  income* - the two
features reflected in the Trust's objective.

      What you may not have realized, though, was that in the process of seeking
to provide you with these benefits, the Trust also provides help to a variety of
others within your community and throughout the islands of Hawaii.

      Municipal bonds,  such as those in which Hawaiian  Tax-Free Trust invests,
are the primary way  infrastructure is financed.  Infrastructure is a relatively
obscure  word that by itself  doesn't mean much to most  people.  But,  when you
translate  the word  "infrastructure"  into such  commonly  used words as roads,
bridges, water facilities,  pollution control, airports, schools, hospitals, and
fire and police stations, then you are speaking in terms that people more easily
understand.

      As the economy of Hawaii grows, new and additional  municipal projects are
needed for the benefit of the  citizens  of Hawaii and the  various  communities
throughout the state.  These projects may include a whole array of useful public
purpose works which are financed  through  municipal bond  investments,  such as
yours in the  Trust.  In  essence,  your money has helped pay for that new road,
airport,  school, etc. that you and your neighbors now enjoy. So, as an investor
in Hawaiian Tax-Free Trust, you can take pride in knowing that you are playing a
vital  role  and a very  real  part in  enhancing  the  quality  of life for the
citizens of Hawaii.

      Just as the  needs of  Hawaii  are  many  and  varied,  so,  too,  are the
securities  representing  Hawaiian  Tax-Free  Trust's  portfolio.  You  might be
interested  to know that the  Trust's  March 31,  2005  portfolio  included  267
separate municipal issues,  representing participation in many of Hawaii's major
municipal  projects  throughout the state.  The Trust  currently  invests in the
broad categories of education,  hospitals, housing, harbors, and airports, among
some other more general categories, such as general obligations. And, your Trust
seeks to invest in as many  communities as possible  throughout the islands.  As
you take the time to leaf through the accompanying  Annual Report,  you're bound
to find the names of some easily recognizable projects.

      The  following  are just a few of the  many  projects  in  which  Hawaiian
Tax-Free Trust currently invests.**

                         NOT A PART OF THE ANNUAL REPORT



             [PHOTO]                                       [PHOTO]
MAUI ARTS AND CULTURAL CENTER, MAUI               KONA COMMUNITY AQUA CENTER,
                                                       ISLAND OF HAWAII

             [PHOTO]                                       [PHOTO]
      HONOLULU INTERNATIONAL                  SAINT FRANCIS MEDICAL CENTER, OAHU
  AND INTERISLAND AIRPORTS, OAHU

      So, the next time that you receive your statement  from Hawaiian  Tax-Free
Trust, remember that the benefits that are reaped* from your investment are more
than  just  what is  evident  on that  piece of  paper.  Your  family,  friends,
neighbors and future generations of Hawaiians may also benefit from the projects
that your money, through your investment in Hawaiian Tax-Free Trust, helps fund.

                                   Sincerely,

/s/ Diana P. Herrmann                              /s/ Lacy B. Herrmann

Diana P. Herrmann                                  Lacy B. Herrmann
President                                          Founder and Chairman Emeritus


*     Past performance does not guarantee future  stability.  Investment  return
      and  principal  value will  fluctuate so that an investor's  shares,  when
      redeemed,  may be worth more or less than their original cost. For certain
      investors,  some portion of your  dividends  may be subject to Federal and
      state taxes, including the Alternative Minimum Tax (AMT).

**    Since the  portfolio is subject to change,  the Trust may not  necessarily
      currently own these specific securities.

                         NOT A PART OF THE ANNUAL REPORT



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

                 SERVING HAWAII INVESTORS FOR NEARLY TWO DECADES

                             HAWAIIAN TAX-FREE TRUST
                                  ANNUAL REPORT
                              MANAGEMENT DISCUSSION

ECONOMY AND FINANCIAL MARKETS

      The year ended March 31, 2005,  continued in our view to deliver  strength
in the US economy  despite the effects of the ongoing war in Iraq, the potential
for renewed global  terrorist  activity,  and the  persistent  rise in commodity
prices  highlighted by crude oil spiking through $50 per barrel. For most of the
fiscal  year,  the  Federal  Reserve  remained  on a path of raising  short-term
interest rates as a "removal of policy  accommodation"  that they believed to be
is consistent with their primary commitment to a goal of price stability.  While
overall  Inflation  remained  relatively  stable,  there  were  some  exceptions
including energy prices and home prices. A continuing  residential  housing boom
nationwide,  supported by low mortgage rates, has been marked by high and rising
home  prices.  Meanwhile,  the  enormous US trade  deficit is  shifting  dollars
overseas that are currently  being  recycled back to support our Federal  Budget
deficit.  In the end, the US has become  increasingly  reliant on foreigners for
funding the Federal  Budget.  Bond market  performance,  hampered by the rise in
short and  intermediate  interest  rates from  extremely low levels,  produced a
small gain for the fiscal year.  Equity markets were volatile but also ended the
fiscal  year with a gain,  almost  all of that  gain  attributed  to the  fourth
quarter of 2004.

      For the State of Hawaii,  record employment levels,  record home sales and
home prices,  record  visitor  counts and uniformly  high  utilization  of hotel
capacity, plus the nation's lowest state unemployment rates all highlight strong
regional  performance.  Hawaii has now experienced eight years of steady ongoing
expansion that stands out against the backdrop of less than impressive  national
and global economic experiences.  On a compound annual basis from fourth quarter
1996 through  fourth  quarter 2004,  real Hawaii  personal  income grew at a 2.9
percent  annual  rate.  Challenged  by a global  technology  recession  in 2001,
culminating in the 9/11 shock later that year, and followed by negative  tourism
spillovers from Asia's 2003 SARS event,  Hawaii's steady growth has been all the
more  remarkable  for its  resilience.  Unemployment  rates just under 3 percent
statewide, and clustered around 3 percent for all four counties,  underscore the
broadly-shared  pattern of  economic  strength  throughout  the  State.  Indeed,
neighbor island economies have generally  outpaced growth on the island of Oahu,
where Honolulu is located.

      We expect Hawaii tourism in 2005 will step up to share economic leadership
with  construction  and real estate  investment,  which have been the  strongest
drivers in the expansion to date.  Tourism is breaking out into record  volumes,
with domestic tourist arrivals growing enough to overwhelm  continuing  weakness
in the international segment, which is recovering but well off its peak from the
mid-1990s. Hawaii's housing market is sharing in the nation's robust residential
investment  boom.  While Hawaii is picking up on  continued  growth in the North
American and Asian economies,  it is also benefiting from a demographic shift in
investment  preferences  of the Baby Boom  generation.  This  cohort  has been a
strong  component  of  residential   investment  demand,  one  that  we  see  as



MANAGEMENT DISCUSSION (CONTINUED)

increasingly less cyclical and more secular in nature. In the end, however, real
estate is still cyclical, so our forecast of at least a few more years of growth
for Hawaii is relying on other factors--such as increased military spending in a
post-9/11  environment--for sustained economic growth even if real estate peaks.
We believe all of this bodes well for the market performance of Hawaii bonds.

MUNICIPAL MARKET AND FUND PERFORMANCE

      During the 12 months  ended March 31,  2005,  the  municipal  bond markets
responded  to the Federal  Reserve  operations  to hike the Fed Funds rate.  The
Federal  Reserve  initiated this  directional  change in rates at the end of the
second quarter,  2004, but the market had already anticipated the move and began
raising  interest  rates at the beginning of that quarter.  Over the year since,
the Federal  Reserve  raised rates seven times,  increasing  the  short-term Fed
Funds rate from 1.00% to 2.75% by March,  2005.  While short-term rates steadily
increased over the fiscal year,  longer-term rates had a more volatile response.
After an initial  spike during the second  quarter,  2004,  long rates  actually
declined  throughout the rest of the year, only to increase again during 2005 to
finish on March 31st almost  unchanged.  The result of these  changes meant that
the yield curve "flattened" considerably over the past fiscal year as short-term
rates rose while long-term rates ended about unchanged.  Driven by the fact that
long rates stayed  relatively  low, the volume of new  municipal  bond  issuance
during 2004 fell by only 6% from the previous  year's all time record  volume of
municipal financing.

      Hawaiian  Tax-Free  Trust had a total return,  without sales  charges,  of
3.18% for its Class A  shares,  2.28% for Class C shares,  and 3.26% for Class Y
shares for the  calendar  year ending  December  31,  2004.  For the fiscal year
ending March 31, 2005, the total return,  without sales  charges,  was 1.33% for
Class A shares,  0.53% for Class C shares,  and 1.54% 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 3.02%  for the  calendar  year  2004 and 0.81% for the  Trust's
fiscal year.

OUTLOOK AND STRATEGY

      The recent  market  volatility  in equity,  commodity,  and bond  markets,
displays an uneasiness of participants with the direction of all markets. The US
economy is likewise  delivering  mixed signals for  performance  over the coming
year,  particularly in view of the rise in prices for oil and other commodities.
Meanwhile,  low probability but potentially  turbulent risks continue to include
both  geopolitical  events,  and the rising specter of realignment or changes in
China's exchange rate regime that would renew downward pressures on the value of
the US dollar in currency  markets.  With  federal  budget and  current  account
deficits likely to persist, and continued US economic growth likely to alleviate
more recent  uncertainties  about the outlook,  along with the Federal Reserve's
monetary policy statements that still suggest further  "measured"  tightening we
expect to see 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 continually seek 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, 2005
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.

 [THE FOLLOWING TABLE WAS REPRESENTED BY A LINE CHART IN THE PRINTED MATERIAL.]



              Lehman Brothers
            Quality Intermediate
            Municipal Bond Index       With Sales Charge    Without Sales Charge    Cost of Living Index
                                                                             
3/95             $ 10,000                  $  9,600               $ 10,000               $ 10,000
3/96               10,785                    10,294                 10,719                 10,265
3/97               11,273                    10,762                 11,207                 10,577
3/98               12,226                    11,781                 12,268                 10,729
3/99               12,936                    12,384                 12,896                 10,901
3/00               13,065                    12,266                 12,773                 11,252
4/01               13,970                    13,291                 13,840                 11,677
3/02               14,869                    13,900                 14,475                 11,783
3/03               16,280                    15,002                 15,622                 12,134
3/04               17,066                    15,941                 16,600                 12,339
3/05               17,203                    16,044                 16,707                 12,710


                                   AVERAGE ANNUAL TOTAL RETURN
                                 FOR PERIODS ENDED MARCH 31, 2005
                            ------------------------------------------
                                                               SINCE
                            1 YEAR     5 YEARS    10 YEARS   INCEPTION
                            ------     -------    --------   ---------
Class A (2/20/85)
   With Sales Charge......  (2.70)%     4.59%      4.84%      6.65%
   Without Sales Charge...   1.33%      5.46%      5.27%      6.87%
Class C (4/01/96)
   With CDSC..............  (0.48)%     4.62%      n/a        4.18%
   Without CDSC...........   0.53%      4.62%      n/a        4.18%
Class Y (4/01/96)
   No Sales Charge........   1.54%      5.66%      n/a        5.48%
Lehman Index..............   0.81%      5.66%      5.57%      6.19%* (Class A)
                                                              5.32%  (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.



- --------------------------------------------------------------------------------

[Logo KPMG LLP: four solid rectangles with the letters KPMG in front]

             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 schedule of investments, as
of March 31, 2005,  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, 2005, 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, 2005, 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.


                                                                    /s/ KPMG LLP

New York, New York
May 23, 2005

- --------------------------------------------------------------------------------



                             HAWAIIAN TAX-FREE TRUST
                             SCHEDULE OF INVESTMENTS
                                 MARCH 31, 2005



                                                                          RATING
    FACE                                                                  MOODY'S/
   AMOUNT      MUNICIPAL BONDS (98.2%)                                      S&P            VALUE
- ------------   -------------------------------------------------------    --------     -------------
                                                                              
               HAWAII (94.3%)

               Board of Regents, University of Hawaii, University
                  System Revenue Bonds, Series A, FGIC Insured
$  1,805,000        5.500%, 07/15/14..................................     Aaa/AAA     $  2,005,662
   1,090,000        5.500%, 07/15/16..................................     Aaa/AAA        1,206,052
   2,000,000        5.500%, 07/15/19..................................     Aaa/AAA        2,191,640
   2,000,000        5.500%, 07/15/21..................................     Aaa/AAA        2,186,360
   2,000,000        5.500%, 07/15/22..................................     Aaa/AAA        2,194,300
   3,000,000        5.500%, 07/15/29..................................     Aaa/AAA        3,244,680
               Board of Regents, University of Hawaii, University
                  System Revenue Bonds, Series B, FSA Insured
   1,110,000        5.250%, 10/01/12..................................     Aaa/AAA        1,207,103
   1,000,000        5.250%, 10/01/13..................................     Aaa/AAA        1,086,280
   1,140,000        5.250%, 10/01/14..................................     Aaa/AAA        1,231,542
   1,395,000        5.250%, 10/01/15..................................     Aaa/AAA        1,507,856
               City and County Board of Honolulu, Hawaii  Water
                  Supply Revenue Bonds, Series A, FGIC Insured
     700,000        4.750%, 07/01/15..................................     Aaa/AAA          744,072
               City and County of Honolulu, Hawaii Board of Water
                  Supply & System Revenue Bonds, FSA Insured
     620,000        5.500%, 07/01/15..................................     Aaa/AAA          678,020
   3,000,000        5.125%, 07/01/21..................................     Aaa/AAA        3,160,920
   5,450,000        5.250%, 07/01/23..................................     Aaa/AAA        5,786,374
               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          959,000
     600,000        4.000%, 07/01/13..................................     Aaa/AAA          608,820
   1,365,000        4.000%, 07/01/14..................................     Aaa/AAA        1,381,790
   2,700,000        4.750%, 07/01/16..................................     Aaa/AAA        2,852,847
   2,805,000        4.750%, 07/01/17..................................     Aaa/AAA        2,946,092
   2,970,000        4.750%, 07/01/18..................................     Aaa/AAA        3,103,086
   3,095,000        4.750%, 07/01/19..................................     Aaa/AAA        3,219,233
   3,265,000        4.750%, 07/01/20..................................     Aaa/AAA        3,383,422
   1,230,000        5.000%, 07/01/21..................................     Aaa/AAA        1,294,034






                                                                              
               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      $  4,490,620
               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        4,653,465
     920,000        6.000%, 01/01/12..................................     Aaa/AAA        1,051,615
     775,000        5.750%, 04/01/13..................................     Aaa/AAA          883,438
               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        1,512,099
     410,000        6.000%, 11/01/10..................................     Aaa/AAA          463,464
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series A, FGIC Insured
   9,970,000        7.350%, 07/01/07..................................     Aaa/AAA       10,933,501
   3,600,000        7.350%, 07/01/08..................................     Aaa/AAA        4,073,724
   1,715,000        6.000%, 01/01/11..................................     Aaa/AAA        1,937,967
       5,000        5.750%, 04/01/11..................................     Aaa/AAA            5,606
   1,580,000        6.000%, 01/01/12..................................     Aaa/AAA        1,802,985
   3,025,000        5.750%, 04/01/13..................................     Aaa/AAA        3,430,380
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series A, FSA Insured
   2,500,000        5.000%, 09/01/09..................................     Aaa/AAA        2,682,400
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series A MBIA Insured
     860,000        6.000%, 11/01/09..................................     Aaa/AAA          959,708
   1,090,000        6.000%, 11/01/10..................................     Aaa/AAA        1,231,547
   1,000,000        5.250%, 03/01/12..................................     Aaa/AAA        1,098,770
   3,000,000        5.250%, 03/01/15..................................     Aaa/AAA        3,277,410
   4,600,000        5.250%, 03/01/16..................................     Aaa/AAA        5,015,564
   4,655,000        5.000%, 07/01/16..................................     Aaa/AAA        5,007,616
   4,780,000        5.250%, 03/01/17..................................     Aaa/AAA        5,184,723
   2,000,000        5.250%, 03/01/18..................................     Aaa/AAA        2,159,500





                                                                              
               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     $    466,730
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series A, Prerefunded 09/01/11
                  @ 100, FSA Insured
   3,500,000        5.375%, 09/01/18..................................     Aaa/AAA        3,873,555
   2,000,000        5.125%, 09/01/20..................................     Aaa/AAA        2,184,980
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series A, Prerefunded 11/01/05
                  @ 101, MBIA Insured
   2,280,000        5.000%, 11/01/15..................................     Aaa/AAA        2,336,590
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series B FGIC Insured
     600,000        5.125%, 07/01/11..................................     Aaa/AAA          646,170
   7,310,000        5.500%, 10/01/11..................................     Aaa/AAA        8,116,220
   4,490,000        5.000%, 07/01/19..................................     Aaa/AAA        4,690,164
   1,395,000        5.000%, 07/01/20..................................     Aaa/AAA        1,452,432
               City and County of Honolulu, Hawaii  General
                  Obligation Bonds, Series B, MBIA Insured
   4,000,000        5.000%, 07/01/10..................................     Aaa/AAA        4,310,520
   5,000,000        5.000%, 07/01/12..................................     Aaa/AAA        5,419,100
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series B, Prerefunded 07/01/09
                  @ 101, FGIC Insured
   2,595,000        5.125%, 07/01/15..................................     Aaa/AAA        2,815,186
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series B, Prerefunded 11/01/07
                  @ 101, FGIC Insured
     930,000        5.000%, 11/01/13..................................     Aaa/AAA          986,925
   1,060,000        5.000%, 11/01/14..................................     Aaa/AAA        1,124,883
     530,000        5.000%, 11/01/16..................................     Aaa/AAA          562,441
   1,400,000        5.000%, 11/01/17..................................     Aaa/AAA        1,485,694





                                                                              
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series C, FGIC Insured
$  4,000,000        5.000%, 07/01/05..................................     Aaa/AAA     $  4,024,880
   7,750,000        5.125%, 07/01/14..................................     Aaa/AAA        8,295,910
   2,510,000        5.000%, 07/01/18..................................     Aaa/AAA        2,631,434
               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        1,296,068
   1,050,000        6.000%, 12/01/15..................................     Aaa/AAA        1,233,666
               City and County of Honolulu, Hawaii Improvement
                  District No. 261 (Halawa Business Park), Special
                  Assessment Bonds
     355,000        6.800%, 10/15/05..................................     NR/NR2           362,963
     290,000        6.900%, 10/15/06..................................     NR/NR2           296,516
               City and County of Honolulu, Hawaii Wastewater
                  Systems Revenue Bonds, FGIC Insured
   1,395,000        5.000%, 07/01/12..................................     Aaa/NR         1,480,039
               City and County of Honolulu, Hawaii General
                  Obligation Bonds, Series B, MBIA Insured
   3,000,000        5.000%, 07/01/13..................................     Aaa/AAA        3,254,670
               County of Hawaii, Hawaii General Obligation
                  Bonds, Series A, FGIC Insured
   1,700,000        5.450%, 05/01/07..................................     Aaa/AAA        1,785,833
   3,170,000        5.500%, 05/01/08..................................     Aaa/AAA        3,400,871
   2,500,000        5.550%, 05/01/09..................................     Aaa/AAA        2,721,575
   4,905,000        5.600%, 05/01/11..................................     Aaa/AAA        5,455,439
   1,000,000        5.600%, 05/01/12..................................     Aaa/AAA        1,119,230
   1,000,000        5.600%, 05/01/13..................................     Aaa/AAA        1,124,830
   1,465,000        5.500%, 07/15/16..................................     Aaa/AAA        1,597,729
               County of Hawaii, Hawaii General Obligation
                  Bonds, Series A, FSA Insured
   1,000,000        5.375%, 05/15/13..................................     Aaa/AAA        1,080,650
   1,000,000        5.400%, 05/15/15..................................     Aaa/AAA        1,080,000





                                                                              
               County of Hawaii, Hawaii General Obligation
                  Bonds, Series A, FSA Insured (continued)
$  1,000,000        5.000%, 07/15/16..................................     Aaa/AAA     $  1,069,090
   2,000,000        5.000%, 07/15/17..................................     Aaa/AAA        2,126,600
   1,470,000        5.625%, 05/15/18..................................     Aaa/AAA        1,606,063
   1,000,000        5.000%, 07/15/18..................................     Aaa/AAA        1,058,250
               County of Hawaii, Hawaii General Obligation
                  Bonds, Series A, Prerefunded 02/01/06 @ 101.5,
                  FGIC Insured
   1,900,000        5.000%, 02/01/11..................................     Aaa/AAA        1,966,272
   1,970,000        5.100%, 02/01/12..................................     Aaa/AAA        2,040,309
   2,205,000        5.200%, 02/01/14..................................     Aaa/AAA        2,285,483
   2,440,000        5.200%, 02/01/16..................................     Aaa/AAA        2,529,060
               County of Hawaii, Hawaii General Obligation
                  Bonds, Series B, MBIA Insured
   1,060,000        4.250%, 07/15/09..................................     Aaa/AAA        1,103,693
               City and County of Honolulu, Hawaii Wastewater
                  Systems Revenue Bonds, Junior Series, FGIC Insured
   3,000,000        5.250%, 07/01/13..................................     Aaa/AAA        3,233,340
   1,000,000        5.250%, 07/01/15..................................     Aaa/AAA        1,076,140
   2,400,000        5.250%, 07/01/16..................................     Aaa/AAA        2,582,736
   2,000,000        5.250%, 07/01/18..................................     Aaa/AAA        2,147,380
   5,055,000        5.000%, 07/01/23..................................     Aaa/AAA        5,226,415
               City and County of Honolulu, Hawaii Wastewater
                  Systems Revenue Bonds, Senior Series,
                  AMBAC Insured
   1,810,000        5.500%, 07/01/11..................................     Aaa/NR         2,007,996
   1,065,000        5.500%, 07/01/16..................................     Aaa/NR         1,160,957
   3,000,000        5.500%, 07/01/17..................................     Aaa/NR         3,261,630
   2,310,000        5.500%, 07/01/18..................................     Aaa/NR         2,503,462
   2,000,000        5.250%, 07/01/19..................................     Aaa/NR         2,143,200
               County of Kauai, Hawaii General Obligation Bonds,
                  Escrowed to Maturity
     665,000        9.000%, 08/01/05..................................      A1/NR           678,952





                                                                              
               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     $  1,134,710
   1,010,000        6.250%, 08/01/14..................................     Aaa/AAA        1,152,168
   1,000,000        6.250%, 08/01/15..................................     Aaa/AAA        1,140,760
   1,000,000        6.250%, 08/01/16..................................     Aaa/AAA        1,140,760
   1,275,000        6.250%, 08/01/17..................................     Aaa/AAA        1,454,469
               County of Kauai, Hawaii General Obligation
                  Refunding Bonds, Series A, MBIA Insured
   1,010,000        5.700%, 02/01/07..................................     Aaa/AAA        1,023,625
   1,125,000        5.625%, 08/01/13..................................     Aaa/AAA        1,248,705
   1,620,000        5.625%, 08/01/14..................................     Aaa/AAA        1,794,280
   1,035,000        5.625%, 08/01/17..................................     Aaa/AAA        1,137,776
   1,000,000        5.625%, 08/01/18..................................     Aaa/AAA        1,097,530
   2,360,000        5.500%, 08/01/20..................................     Aaa/AAA        2,560,010
               County of Kauai, Hawaii General Obligation
                  Refunding Bonds, Series B & C, AMBAC Insured
     435,000        5.900%, 08/01/08..................................     Aaa/AAA          473,867
   1,355,000        5.900%, 08/01/08..................................     Aaa/AAA        1,476,069
   1,300,000        5.950%, 08/01/10..................................     Aaa/AAA        1,462,097
               County of Maui, Hawaii  General Obligation Bonds,
                  MBIA Insured
   1,100,000        5.000%, 09/01/08..................................     Aaa/AAA        1,170,686
               County of Maui, Hawaii General Obligation Bonds,
                  MBIA Insured
   4,000,000        5.000%, 03/01/17..................................     Aaa/AAA        4,310,760
   2,500,000        5.000%, 03/01/18..................................     Aaa/AAA        2,679,475
   1,105,000        5.000%, 03/01/19..................................     Aaa/AAA        1,178,759
               County of Maui, Hawaii General Obligation Bonds,
                  Series A, FGIC Insured
   1,200,000        5.125%, 03/01/14..................................     Aaa/AAA        1,283,496
   1,050,000        5.125%, 03/01/16..................................     Aaa/AAA        1,123,059
   2,590,000        5.250%, 03/01/18..................................     Aaa/AAA        2,779,174





                                                                              
               County of Maui, Hawaii General Obligation Bonds,
                  Series A, MBIA Insured
$  1,105,000        5.250%, 03/01/15..................................     Aaa/AAA     $  1,202,881
   1,205,000        5.250%, 03/01/16..................................     Aaa/AAA        1,309,449
   1,000,000        5.250%, 03/01/18..................................     Aaa/AAA        1,074,110
   1,750,000        5.250%, 03/01/19..................................     Aaa/AAA        1,873,165
               County of Maui, Hawaii General Obligation Bonds,
                  Series A, MBIA Insured
   1,000,000        5.500%, 03/01/18..................................     NR/AAA         1,082,540
               County of Maui, Hawaii General Obligation Bonds,
                  Series A, Prerefunded 09/01/07 @ 101, FGIC Insured
   1,130,000        5.250%, 09/01/13..................................     Aaa/AAA        1,203,687
   1,265,000        5.250%, 09/01/15..................................     Aaa/AAA        1,347,491
   1,335,000        5.250%, 09/01/16..................................     Aaa/AAA        1,422,055
               County of Maui, Hawaii General Obligation Bonds,
                  Series A, Prerefunded 03/01/08 @101, FGIC Insured
     250,000        5.000%, 03/01/10..................................     Aaa/AAA          266,532
               County of Maui, Hawaii General Obligation Bonds,
                  Unrefunded Series A, FGIC Insured
     750,000        5.000%, 03/01/10..................................     Aaa/AAA          791,415
               County of Maui, Hawaii General Obligation Bonds,
                  Series B, FGIC Insured
   1,065,000        5.250%, 03/01/11..................................     Aaa/AAA        1,167,794
               County of Maui, Hawaii General Obligation Bonds,
                  Series B, MBIA Insured
     825,000        5.375%, 09/01/13..................................     Aaa/AAA          917,161
               County of Maui, Hawaii General Obligation
                  Refunding Bonds, Series B, MBIA Insured
   1,445,000        5.375%, 09/01/12..................................     Aaa/AAA        1,608,401
               County of Maui, Hawaii General Obligation Bonds,
                  Series C, FGIC Insured
   1,020,000        5.250%, 03/01/16..................................     Aaa/AAA        1,103,711






                                                                              
               County of Maui, Hawaii General Obligation Bonds,
                  Series C, FGIC Insured (continued)
$  1,000,000        5.250%, 03/01/17..................................     Aaa/AAA     $  1,079,860
   1,250,000        5.250%, 03/01/20..................................     Aaa/AAA        1,342,487
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds (Hawaiian
                  Electric Company, Inc.), Series A, AMBAC Insured
   4,965,000        5.500%, 12/01/14..................................     Aaa/AAA        5,410,063
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds (Hawaiian
                  Electric Company, Inc.), Series A, MBIA Insured
   4,125,000        4.950%, 04/01/12..................................     Aaa/AAA        4,447,864
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds
                  (Hawaiian Electric Company, Inc.) Refunding
                  Series A-AMT, FGIC Insured
   3,000,000        4.800%, 01/01/25..................................     Aaa/AAA        2,973,330
               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
   5,700,000        5.650%, 10/01/27..................................     Aaa/AAA        6,157,425
               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        1,029,180
               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        2,753,950
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds
                  (Kapiolani Health Care System), MBIA Insured
     825,000        6.300%, 07/01/08..................................     Aaa/AAA          834,174





                                                                              
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds
                  (Kapiolani Health Care System), MBIA Insured
                  (continued)
$  1,000,000        6.000%, 07/01/11..................................     Aaa/AAA     $  1,055,310
   1,000,000        6.200%, 07/01/16..................................     Aaa/AAA        1,057,720
   1,000,000        6.250%, 07/01/21..................................     Aaa/AAA        1,058,330
               Department of Budget and Finance of the State of
                  Hawaii (North Hawaii Community Hospital) Special
                  Purpose Revenue Bonds, VRDO1 Enhancement
                  LOC - First Hawaiian Bank expiring 5/26/09
   1,675,000        2.350%, 05/01/19..................................    VMIG1/NR        1,675,000
               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       17,072,080
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds (The
                  Evangelical Lutheran Good Samaritan Society),
                  AMBAC Insured
     490,000        4.700%, 11/01/06..................................     Aaa/AAA          503,451
               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+         5,299,200
   8,625,000        6.000%, 07/01/20..................................      A1/A+         9,135,945
   3,500,000        5.750%, 07/01/26..................................      A1/A+         3,696,735
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds (The
                  Queen's Health System), Series A, Weekly Reset
                  VRDO1, SPA: Bank of Nova Scotia
   1,800,000        2.280%, 07/01/26..................................   VMIG1/A-1+       1,800,000





                                                                              
               Department of Budget and Finance of the State of
                  Hawaii Special Purpose Revenue Bonds (The
                  Queen's Health System) Series A, Weekly Reset
                  VRDO1, SPA: Bank of Nova Scotia
$    900,000        2.190%, 07/01/29..................................   VMIG1/A-1+    $    900,000
               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        8,314,800
               Department of Hawaiian Home Lands (State of
                  Hawaii) Revenue Bonds
   1,310,000        4.150%, 07/01/08..................................      A3/NR         1,332,990
   1,525,000        4.350%, 07/01/10..................................      A3/NR         1,569,545
   1,245,000        4.450%, 07/01/11..................................      A3/NR         1,278,291
               Hawaii Community Development Authority
                  Improvement District Revenue Bonds (Kakaako
                  Community Development District 3)
   1,010,000        7.400%, 07/01/10..................................     NR/NR2         1,024,867
               Hawaii Community Development Authority
                  Improvement District Special Assessment Bonds
                  (Kakaako Community Development District 1)
     155,000        5.400%, 07/01/05..................................     NR/NR2           156,393
               Hawaii Community Development Authority
                  Improvement District Special Assessment Bonds
                  (Kakaako Community Development District 2)
     420,000        5.400%, 07/01/05..................................     NR/NR2           423,776
     435,000        5.500%, 07/01/06..................................     NR/NR2           441,042
     465,000        5.600%, 07/01/07..................................     NR/NR2           471,477
     365,000        5.700%, 07/01/08..................................     NR/NR2           370,099
               Housing Finance and Development Corporation
                  (State of Hawaii) Single Family Mortgage
                  Revenue Bonds, Series A-AMT, FNMA Insured
   2,870,000        5.300%, 07/01/22..................................     Aaa/AAA        2,937,273
   8,830,000        5.750%, 07/01/30..................................     Aaa/AAA        8,927,218
   1,420,000        5.400%, 07/01/30..................................     Aaa/AAA        1,434,697





                                                                              
               Housing Finance and Development Corporation
                  (State of Hawaii) Single Family Mortgage Revenue
                  Bonds, Series B, FNMA Insured
$  2,315,000        5.700%, 07/01/13..................................     Aaa/AAA     $  2,346,762
  15,535,000        5.850%, 07/01/17..................................     Aaa/AAA       15,750,781
   9,350,000        5.450%, 07/01/17..................................     Aaa/AAA        9,632,931
   6,800,000        5.300%, 07/01/28..................................     Aaa/AAA        6,876,840
   4,025,000        7.000%, 07/01/31..................................     Aaa/AAA        4,030,675
               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        2,178,423
   4,000,000        5.700%, 10/01/25..................................     Aaa/AAA        4,101,520
               State of Hawaii Airport System Revenue Bonds, ~
                  AMT, FGIC Insured
   5,080,000        6.500%, 07/01/13..................................     Aaa/AAA        5,762,193
               State of Hawaii Airport System Revenue Bonds,
                  AMT, FGIC Insured
   4,000,000        5.750%, 07/01/17..................................     Aaa/AAA        4,366,680
   6,000,000        5.625%, 07/01/18..................................     Aaa/AAA        6,488,520
   6,000,000        5.250%, 07/01/21..................................     Aaa/AAA        6,235,380
               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        7,385,036
               State of Hawaii Airport System Revenue Bonds,
                  Series B-AMT, FGIC Insured
   3,000,000        8.000%, 07/01/10..................................     Aaa/AAA        3,569,640
               State of Hawaii General Obligation Bonds, Series
                  BW, FSA Insured
   1,000,000        6.400%, 03/01/09..................................     Aaa/AAA        1,118,130
               State of Hawaii General Obligation Bonds, Series
                  BZ, FGIC Insured
   3,700,000        6.000%, 10/01/11..................................     Aaa/AAA        4,214,374
   3,500,000        6.000%, 10/01/12..................................     Aaa/AAA        4,017,405





                                                                              
               State of Hawaii General Obligation Bonds, Series
                  CA, FGIC Insured
$  2,000,000        5.750%, 01/01/11..................................     Aaa/AAA     $  2,234,220
               State of Hawaii General Obligation Bonds, Series CC
     590,000        5.125%, 02/01/07..................................     Aa3/AA-          613,110
               State of Hawaii General Obligation Bonds, Series CH
   1,000,000        4.750%, 11/01/11..................................     Aa3/AA-        1,067,950
               State of Hawaii General Obligation Bonds, Series CH,
                  FGIC Insured
   5,000,000        6.000%, 11/01/07..................................     Aaa/AAA        5,380,100
   3,390,000        6.000%, 11/01/08..................................     Aaa/AAA        3,719,915
               State of Hawaii General Obligation Bonds, Series CI
   1,500,000        4.700%, 11/01/07..................................     Aa3/AA-        1,563,780
               State of Hawaii General Obligation Bonds, Series CL,
                  FGIC Insured
   2,305,000        6.000%, 03/01/11..................................     Aaa/AAA        2,612,579
               State of Hawaii General Obligation Bonds, Series CM,
                  FGIC Insured
   3,000,000        6.500%, 12/01/15..................................     Aaa/AAA        3,665,760
               State of Hawaii General Obligation Bonds, Series CN,
                  FGIC Insured
   4,000,000        5.250%, 03/01/10..................................     Aaa/AAA        4,230,200
   4,000,000        5.250%, 03/01/13..................................     Aaa/AAA        4,230,200
   3,000,000        5.500%, 03/01/14..................................     Aaa/AAA        3,186,420
   7,950,000        5.250%, 03/01/15..................................     Aaa/AAA        8,407,522
   1,000,000        5.250%, 03/01/17..................................     Aaa/AAA        1,057,550
               State of Hawaii General Obligation Bonds, Series CP,
                  FGIC Insured
   5,000,000        5.000%, 10/01/13..................................     Aaa/AAA        5,266,000
   2,195,000        5.000%, 10/01/14..................................     Aaa/AAA        2,311,247
   5,000,000        5.000%, 10/01/15..................................     Aaa/AAA        5,266,000
   7,195,000        5.000%, 10/01/17..................................     Aaa/AAA        7,568,924
               State of Hawaii General Obligation Bonds, Series CR,
                  MBIA Insured
   1,000,000        5.250%, 04/01/13..................................     Aaa/AAA        1,066,490





                                                                              
               State of Hawaii General Obligation Bonds, Series CR,
                  MBIA Insured (continued)
$  5,000,000        5.000%, 04/01/16..................................     Aaa/AAA     $  5,277,000
  16,000,000        5.000%, 04/01/17..................................     Aaa/AAA       16,825,920
                  State of Hawaii General Obligation Bonds, Series
                  CS, MBIA Insured
   5,000,000        5.000%, 04/01/07..................................     Aaa/AAA        5,200,500
   5,500,000        5.000%, 04/01/09..................................     Aaa/AAA        5,865,860
               State of Hawaii General Obligation Bonds, Series CU,
                  MBIA Insured
   1,250,000        5.750%, 10/01/08..................................     Aaa/AAA        1,358,738
   1,000,000        5.750%, 10/01/09..................................     Aaa/AAA        1,103,200
               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        3,337,440
               State of Hawaii General Obligation Bonds, Series CV,
                  FGIC Insured
  11,000,000        5.000%, 08/01/20..................................     Aaa/AAA       11,502,150
   5,000,000        5.250%, 08/01/21..................................     Aaa/AAA        5,340,100
   1,015,000        5.000%, 08/01/21..................................     Aaa/AAA        1,056,189
               State of Hawaii General Obligation Bonds, Series CX,
                  FSA Insured
   2,000,000        5.250%, 02/01/12..................................     Aaa/AAA        2,195,400
   8,725,000        5.500%, 02/01/13..................................     Aaa/AAA        9,697,139
     500,000        5.000%, 02/01/19..................................     Aaa/AAA          522,880
   2,500,000        5.500%, 02/01/21..................................     Aaa/AAA        2,720,250
               State of Hawaii General Obligation Bonds, Series CY,
                  FSA Insured
   2,500,000        5.750%, 02/01/14..................................     Aaa/AAA        2,854,325
   2,000,000        5.750%, 02/01/15..................................     Aaa/AAA        2,294,120
               State of Hawaii General Obligation Bonds, Series CZ,
                  FSA Insured
   1,500,000        5.250%, 07/01/12..................................     Aaa/AAA        1,649,385
   9,390,000        5.250%, 07/01/16..................................     Aaa/AAA       10,176,037





                                                                              
               State of Hawaii General Obligation Bonds, Series CZ,
                  FSA Insured (continued)
$  3,000,000        5.250%, 07/01/17..................................     Aaa/AAA     $  3,235,440
   3,000,000        5.250%, 07/01/18..................................     Aaa/AAA        3,221,790
               State of Hawaii General Obligation Bonds, Series
                  DD, MBIA Insured
   2,000,000        4.250%, 05/01/10..................................     Aaa/AAA        2,081,380
   4,000,000        5.000%, 05/01/18..................................     Aaa/AAA        4,251,640
               State of Hawaii Harbor Capital Improvement
                  Revenue Bonds, AMT, MBIA Insured
   3,850,000        5.750%, 07/01/17..................................     Aaa/AAA        4,087,930
               State of Hawaii Harbor Capital Improvement
                  Revenue Bonds, Series B-AMT, AMBAC Insured
   3,000,000        5.500%, 07/01/19..................................     Aaa/AAA        3,217,830
               State of Hawaii Harbor System Revenue Bonds,
                  Series A, FSA Insured
   1,350,000        4.500%, 01/01/07..................................     Aaa/AAA        1,386,774
   1,285,000        4.500%, 01/01/08..................................     Aaa/AAA        1,335,269
               State of Hawaii Harbor System Revenue Bonds,
                  Series A-AMT, FSA Insured
   2,000,000        5.750%, 07/01/17..................................     Aaa/AAA        2,171,180
   1,500,000        5.900%, 07/01/21..................................     Aaa/AAA        1,633,710
               State of Hawaii Harbor System Revenue Bonds,
                  Series B-AMT, FSA Insured
     870,000        5.000%, 01/01/07..................................     Aaa/AAA          900,276
   1,220,000        5.000%, 01/01/08..................................     Aaa/AAA        1,277,084
   3,275,000        4.500%, 01/01/09..................................     Aaa/AAA        3,405,018
   2,000,000        5.000%, 01/01/11..................................     Aaa/AAA        2,135,340
               State of Hawaii Highway Revenue Bonds
   1,000,000        3.000%, 07/01/06..................................     Aa3/AA         1,003,000
   1,140,000        3.000%, 07/01/07..................................     Aa3/AA         1,141,927
   1,000,000        6.000%, 07/01/09..................................     Aa3/AA         1,109,690





                                                                              
               State of Hawaii Highway Revenue Bonds, FSA Insured
$  1,000,000        3.000%, 07/01/08..................................     Aaa/AAA     $    998,440
     750,000        3.000%, 07/01/09..................................     Aaa/AAA          743,782
   1,500,000        3.000%, 07/01/10..................................     Aaa/AAA        1,462,500
   1,500,000        3.000%, 07/01/11..................................     Aaa/AAA        1,441,470
               State of Hawaii Highway Revenue Bonds, FSA Insured
     825,000        4.800%, 07/01/08..................................     Aaa/AAA          869,170
   1,000,000        5.375%, 07/01/19..................................     Aaa/AAA        1,104,220
               State of Hawaii Highway Revenue Bonds, Callable
                  07/01/10 @ 100, FSA Insured
   2,000,000        4.500%, 07/01/10..................................     Aaa/AAA        2,107,620
   2,000,000        4.500%, 07/01/11..................................     Aaa/AAA        2,107,680
   5,105,000        5.000%, 07/01/12..................................     Aaa/AAA        5,532,901
     500,000        5.250%, 07/01/13..................................     Aaa/AAA          548,635
   1,530,000        5.375%, 07/01/14..................................     Aaa/AAA        1,689,457
     250,000        5.125%, 07/01/14..................................     Aaa/AAA          271,273
   2,720,000        5.500%, 07/01/19..................................     Aaa/AAA        3,000,078
   1,110,000        5.500%, 07/01/20..................................     Aaa/AAA        1,224,297
   2,000,000        5.375%, 07/01/20..................................     Aaa/AAA        2,208,440
               State of Hawaii Highway Revenue Bonds,
                  FGIC Insured
   3,705,000        5.600%, 07/01/13..................................     Aaa/AAA        3,911,257
   2,000,000        5.250%, 07/01/16..................................     Aaa/AAA        2,102,860
               State of Hawaii Housing & Community
                  Development Revenue Bonds, FSA Insured
     660,000        1.900%, 01/01/06..................................     Aaa/NR           654,509
     910,000        2.900%, 01/01/09..................................     Aaa/NR           897,014
     895,000        3.400%, 01/01/11..................................     Aaa/NR           886,220
     670,000        3.450%, 07/01/11..................................     Aaa/NR           662,925
     925,000        3.600%, 01/01/12..................................     Aaa/NR           916,767
     960,000        3.600%, 07/01/12..................................     Aaa/NR           950,909
   1,055,000        3.700%, 07/01/13..................................     Aaa/NR         1,046,813
                                                                                       ------------
                                                                                        697,147,812
                                                                                       ------------
               PUERTO RICO (3.9%)

               Puerto Rico Commonwealth Aqueduct and Sewer
                  Authority Revenue Bonds, MBIA Insured
   2,500,000        5.000%, 07/01/15..................................     Aaa/AAA        2,607,950






                                                                          RATING
    FACE                                                                  MOODY'S/
   AMOUNT      PUERTO RICO (CONTINUED)                                      S&P            VALUE
- ------------   -------------------------------------------------------    --------     -------------
                                                                              
               Puerto Rico Commonwealth Highway &
                  Transportation Authority Revenue Bonds, Series J,
                  Callable 07/01/14 @ 100, MBIA Insured
$  5,745,000        5.000%, 07/01/17..................................     Aaa/AAA     $  6,207,817
               Puerto Rico Commonwealth Public Improvement
                  General Obligation Bonds, Series A, FSA Insured
   4,000,000        5.000%, 07/01/16..................................     Aaa/AAA        4,338,360
               Puerto Rico Commonwealth Public Finance Corp.
                  Revenue Bonds, Series A, Prerefunded
                  08/01/11 @ 100, MBIA Insured
   5,000,000        5.500%, 08/01/17..................................     Aaa/AAA        5,577,500
               Puerto Rico Commonwealth Public Improvement
                  General Obligation Bonds, MBIA Insured
   1,800,000        5.250%, 07/01/13..................................     Aaa/AAA        1,954,872
               Puerto Rico Commonwealth Public Improvement
                  General Obligation Bonds, Series A, FGIC Insured
   4,000,000        5.500%, 07/01/13..................................     Aaa/AAA        4,525,280
   2,000,000        5.500%, 07/01/16..................................     Aaa/AAA        2,294,700
               Puerto Rico Commonwealth Public Improvement
                  General Obligation Bonds, Series CR, FSA Insured
   1,060,000        5.250%, 07/01/17..................................     Aaa/AAA        1,192,648
                                                                                       ------------
                                                                                         28,699,127
                                                                                       ------------
               COMMERCIAL PAPER (0.7%)

               HAWAII (0.7%)

               City and County of Honolulu, Hawaii
   5,000,000        2.000%, 06/02/05..................................     P1/A1+         5,000,000
                                                                                       ------------

               Total Investments (Cost $699,936,669) 3................      98.9%       730,846,939
               Other assets less liabilities..........................       1.1          8,413,899
                                                                           -----       ------------
               Net Assets.............................................     100.0%      $739,260,838
                                                                           =====       ============






               PORTFOLIO DISTRIBUTION BY QUALITY RATING (UNAUDITED)

                                                                         
               Highest rating(4)......................................      94.2%
               Second highest rating(5)...............................       0.9
               Third highest rating(6)................................       4.2
               Not rated(2)...........................................       0.7
                                                                           -----
                                                                           100.0%
                                                                           =====


Footnotes:

(1)   Variable  rate demand  obligations  (VRDOs) 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.

(4)   Aaa of Moody's or AAA of S&P.

(5)   Aa of Moody's or AA of S&P.

(6)   A of Moody's or S&P.

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
VRDO - Variable Rate Demand Obligation

                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                       STATEMENT OF ASSETS AND LIABILITIES
                                 MARCH 31, 2005


                                                                                            
ASSETS
   Investments at value (cost $699,936,669) ................................................   $730,846,939
   Cash ....................................................................................        103,920
   Interest receivable .....................................................................      9,870,046
   Receivable for Trust shares sold ........................................................        504,481
   Other assets ............................................................................         23,350
                                                                                               ------------
   Total assets ............................................................................    741,348,736
                                                                                               ------------
LIABILITIES
   Payable for Trust shares redeemed .......................................................        868,866
   Dividends payable .......................................................................        574,682
   Distribution and service fees payable ...................................................        283,347
   Adviser and Administrator fees payable ..................................................        252,006
   Accrued expenses ........................................................................        108,997
                                                                                               ------------
   Total liabilities .......................................................................      2,087,898
                                                                                               ------------
NET ASSETS .................................................................................   $739,260,838
                                                                                               ------------
   Net Assets consist of:
   Capital Stock - Authorized an unlimited number of shares, par value $.01 per share ......   $    642,423
   Additional paid-in capital ..............................................................    705,158,842
   Net unrealized appreciation on investments (note 4) .....................................     30,910,270
   Accumulated net realized gain on investments ............................................        458,984
   Undistributed net investment income .....................................................      2,090,319
                                                                                               ------------
                                                                                               $739,260,838
                                                                                               ============
CLASS A
   Net Assets ..............................................................................   $680,970,153
                                                                                               ============
   Capital shares outstanding ..............................................................     59,177,670
                                                                                               ============
   Net asset value and redemption price per share ..........................................   $      11.51
                                                                                               ============
   Offering price per share (100/96 of $11.51 adjusted to nearest cent) ....................   $      11.99
                                                                                               ============
CLASS C
   Net Assets ..............................................................................   $ 37,603,154
                                                                                               ============
   Capital shares outstanding ..............................................................      3,269,535
                                                                                               ============
   Net asset value and offering price per share ............................................   $      11.50
                                                                                               ============
   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) ...........................................   $      11.50*
                                                                                               ============
CLASS Y
   Net Assets ..............................................................................   $ 20,687,531
                                                                                               ============
   Capital shares outstanding ..............................................................      1,795,100
                                                                                               ============
   Net asset value, offering and redemption price per share ................................   $      11.52
                                                                                               ============


                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                             STATEMENT OF OPERATIONS
                        FOR THE YEAR ENDED MARCH 31, 2005


                                                                               
Investment Income:

     Interest income ............................................                    $ 34,415,343
Expenses:

     Investment Adviser fees (note 3) ...........................    $  1,038,454
     Administrator fees (note 3) ................................       1,928,568
     Distribution and service fees (note 3) .....................       1,737,001
     Transfer and shareholder servicing agent fees ..............         390,708
     Shareholders' reports and proxy statements .................         149,470
     Legal fees (note 3) ........................................         143,873
     Trustees' fees and expenses (note 8) .......................         139,462
     Insurance ..................................................          78,641
     Custodian fees .............................................          55,852
     Auditing and tax fees ......................................          41,895
     Registration fees and dues .................................          36,580
     Chief Compliance Officer (note 3) ..........................           2,266
     Miscellaneous ..............................................          33,383
                                                                     ------------
                                                                        5,776,153

     Expenses paid indirectly (note 6) ..........................         (47,052)
                                                                     ------------
     Net expenses ...............................................                       5,729,101
                                                                                     ------------
     Net investment income ......................................                      28,686,242

Realized and Unrealized Gain (Loss) on Investments:

     Net realized gain (loss) from securities transactions ......       1,286,593
     Change in unrealized appreciation on investments ...........     (20,663,429)
                                                                     ------------

     Net realized and unrealized gain (loss) on investments .....                     (19,376,836)
                                                                                     ------------
     Net change in net assets resulting from operations .........                    $  9,309,406
                                                                                     ============


                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                       STATEMENTS OF CHANGES IN NET ASSETS



                                                                   YEAR ENDED        YEAR ENDED
                                                                 MARCH 31, 2005    MARCH 31, 2004
                                                                 --------------    --------------
                                                                             
OPERATIONS:
   Net investment income ....................................    $  28,686,242     $  28,704,948
   Net realized gain (loss) from securities transactions ....        1,286,593           986,153
   Change in unrealized appreciation on investments .........      (20,663,429)        4,749,938
                                                                 -------------     -------------
   Net change in net assets resulting from operations .......        9,309,406        34,441,039
                                                                 -------------     -------------

DISTRIBUTIONS TO SHAREHOLDERS (NOTE 10):
   Class A Shares:
   Net investment income ....................................      (26,594,626)      (26,573,300)
   Net realized gain on investments .........................       (1,165,988)               --

   Class C Shares:
   Net investment income ....................................       (1,158,762)       (1,134,456)
   Net realized gain on investments .........................          (65,029)               --

   Class Y Shares:
   Net investment income ....................................         (926,612)         (997,192)
   Net realized gain on investments .........................          (37,109)               --
                                                                 -------------     -------------
   Change in net assets from distributions ..................      (29,948,126)      (28,704,948)
                                                                 -------------     -------------

CAPITAL SHARE TRANSACTIONS (NOTE 7):
   Proceeds from shares sold ................................       62,021,734        66,381,406
   Reinvested dividends and distributions ...................       17,008,650        15,988,808
   Cost of shares redeemed ..................................      (74,491,462)      (66,720,092)
                                                                 -------------     -------------
   Change in net assets from capital share transactions .....        4,538,922        15,650,122
                                                                 -------------     -------------

      Change in net assets ..................................      (16,099,798)       21,386,213

NET ASSETS:
   Beginning of period ......................................      755,360,636       733,974,423
                                                                 -------------     -------------
   End of period* ...........................................    $ 739,260,838     $ 755,360,636
                                                                 =============     =============

   * Includes undistributed net investment income of: .......    $   2,090,319     $   2,084,077
                                                                 =============     =============


                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2005

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.  If market quotations
      or a valuation  from the pricing  service is not  readily  available,  the
      security is valued 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 continue 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)    MULTIPLE CLASS ALLOCATION: All income, expenses (other than class-specific
      expenses),  and  unrealized  gains or losses 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.

      Aquila  Investment  Management LLC the  ("Administrator"),  a wholly-owned
subsidiary of Aquila  Management  Corporation,  the Trust's founder and sponsor,
serves as the Administrator for the Trust under an Administration Agreement with
the Trust. 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, 2005.

      Under the October 1, 2004 Compliance Agreement with the Administrator, the
Administrator is additionally  compensated for Chief Compliance  Officer related
services  provided  to  enable  the  Trust  to  comply  with  Rule  38a-1 of the
Investment Company Act of 1940.

      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,  2005,  service  fees on Class A
Shares amounted to $1,363,640 of which the Distributor retained $85,070.

      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, 2005,  amounted to $280,021.  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, 2005, amounted to $93,340. The total of these payments made
with  respect to Class C Shares  amounted to  $373,361 of which the  Distributor
retained $68,509.



      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,  2005,  total  commissions  on sales of  Class A Shares  amounted  to
$1,205,424, of which the Distributor received $123,792.

c) OTHER RELATED PARTY TRANSACTIONS:

      For the year ended March 31, 2005,  the Trust  incurred  $136,677 of legal
fees allocable to Hollyer Brady Barrett & 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 Barrett & Hines LLP.

4. PURCHASES AND SALES OF SECURITIES

      During the year ended March 31, 2005, purchases of securities and proceeds
from  the  sales  of  securities   aggregated   $100,896,739   and  $74,835,955,
respectively.

      At  March  31,  2005  aggregate  gross  unrealized  appreciation  for  all
securities  in which  there is an  excess  of value  over tax cost  amounted  to
$32,889,342 and gross unrealized  depreciation for all securities in which there
is an excess of tax cost over value  amounted to $1,890,615 for a net unrealized
appreciation of $30,998,727. The tax cost of the Trust's securities at March 31,
2005 equaled $699,848,212.

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, 2005                  MARCH 31, 2004
                                     ----------------------------    ----------------------------
                                        SHARES          AMOUNT          SHARES          AMOUNT
                                        ------          ------          ------          ------
                                                                         
CLASS A SHARES:
   Proceeds from shares sold .....      4,327,393    $ 50,338,345       4,338,910    $ 51,110,178
   Reinvested distributions ......      1,374,724      16,002,996       1,277,260      15,049,500
   Cost of shares redeemed .......     (5,178,326)    (60,145,678)     (4,480,901)    (52,720,550)
                                     ------------    ------------    ------------    ------------
   Net change ....................        523,791       6,195,663       1,135,269      13,439,128
                                     ------------    ------------    ------------    ------------
CLASS C SHARES:
   Proceeds from shares sold .....        808,399       9,429,910         935,498      11,030,203
   Reinvested distributions ......         56,505         657,317          53,038         624,410
   Cost of shares redeemed .......       (823,950)     (9,543,036)       (639,318)     (7,518,842)
                                     ------------    ------------    ------------    ------------
      Net change .................         40,954         544,191         349,218       4,135,771
                                     ------------    ------------    ------------    ------------
CLASS Y SHARES:
   Proceeds from shares sold .....        193,962       2,253,479         359,896       4,241,025
   Reinvested distributions ......         29,901         348,337          26,724         314,898
   Cost of shares redeemed .......       (410,603)     (4,802,748)       (553,321)     (6,480,700)
                                     ------------    ------------    ------------    ------------
      Net change .................       (186,740)     (2,200,932)       (166,701)     (1,924,777)
                                     ------------    ------------    ------------    ------------
Total transactions in Trust
   shares ........................        378,005    $  4,538,922       1,317,786    $ 15,650,122
                                     ============    ============    ============    ============


8. TRUSTEES' FEES AND EXPENSES

      During the fiscal year ended March 31, 2005 there were 8 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  rate of $15,750 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,  2005,  such
meeting-related expenses averaged $3,170 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. INCOME TAX INFORMATION AND 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 portion of the dividends and  distributions  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:

                                              YEAR ENDED MARCH 31,
                                              2005           2004
                                          ------------   ------------
      Net tax-exempt income               $ 28,668,394   $ 28,703,806
      Ordinary income                           11,607          1,142
      Long term capital gain                 1,268,125             --
                                          ------------   ------------
                                          $ 29,948,126   $ 28,704,948
                                          ============   ============

      The difference between book basis and tax basis unrealized appreciation is
attributable  primarily to the treatment of market  discount as interest  income
for financial statement purposes.

      As of March 31, 2005,  the components of  distributable  earnings on a tax
basis were as follows:

      Undistributed long term capital gain               $    458,984
      Unrealized appreciation                              30,998,727
      Undistributed tax-exempt income                       2,001,862
                                                         ------------
                                                         $ 33,459,573
                                                         ============

- --------------------------------------------------------------------------------
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, 2005, $28,668,394 of dividends paid by
Hawaiian  Tax-Free  Trust,  constituting  95.73% of total  dividends paid during
fiscal 2005, were exempt-interest dividends,  exempt from regular Federal income
tax and Hawaii  state  income tax;  $1,268,125  of  dividends  paid by the Trust
constituting  4.23% of total  dividends paid during the fiscal year were capital
gain distributions; and the balance was ordinary dividend income.

      Prior to January 31,  2005,  shareholders  were  mailed IRS Form  1099-DIV
which  contained  information on the status of  distributions  paid for the 2004
CALENDAR YEAR.
- --------------------------------------------------------------------------------



                             HAWAIIAN TAX-FREE TRUST
                              FINANCIAL HIGHLIGHTS

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                   CLASS A
                                                              --------------------------------------------------
                                                                            YEAR ENDED MARCH (31,)
                                                              --------------------------------------------------
                                                               2005       2004       2003       2002       2001
                                                              ------     ------     ------     ------     ------
                                                                                           
Net asset value, beginning of period ......................   $11.83     $11.73     $11.26     $11.37     $10.94
                                                              ------     ------     ------     ------     ------
Income (loss) from investment operations:
   Net investment income + ................................     0.45       0.46       0.48       0.51       0.54
   Net gain (loss) on securities (both realized
      and unrealized) .....................................    (0.30)      0.10       0.47      (0.10)      0.43
                                                              ------     ------     ------     ------     ------
   Total from investment operations .......................     0.15       0.56       0.95       0.41       0.97
                                                              ------     ------     ------     ------     ------
Less distributions (note 10):
   Dividends from net investment income ...................    (0.45)     (0.46)     (0.48)     (0.52)     (0.54)
   Distributions from capital gains .......................    (0.02)        --         --         --         --
                                                              ------     ------     ------     ------     ------
   Total distributions ....................................    (0.47)     (0.46)     (0.48)     (0.52)     (0.54)
                                                              ------     ------     ------     ------     ------
Net asset value, end of period ............................   $11.51     $11.83     $11.73     $11.26     $11.37
                                                              ======     ======     ======     ======     ======
Total return (not reflecting sales charge) ................     1.33%      4.83%      8.57%      3.62%      9.14%

Ratios/supplemental data
   Net assets, end of period (in millions) ................   $  681     $  694     $  675     $  625     $  593
   Ratio of expenses to average net assets ................     0.74%      0.73%      0.71%      0.72%      0.74%
   Ratio of net investment income to average
      net assets ..........................................     3.90%      3.89%      4.15%      4.51%      4.88%
   Portfolio turnover rate ................................       10%         8%         5%        13%        11%

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

   Ratio of expenses to average net assets ................     0.74%      0.72%      0.70%      0.70%      0.72%


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

                 See accompanying notes to financial statements.


FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                        CLASS C
                                                   --------------------------------------------------
                                                                  YEAR ENDED MARCH 31,
                                                   --------------------------------------------------
                                                    2005       2004       2003       2002       2001
                                                   ------     ------     ------     ------     ------
                                                                                
Net asset value, beginning of period ...........   $11.82     $11.73     $11.26     $11.36     $10.93
                                                   ------     ------     ------     ------     ------
Income (loss) from investment operations:
   Net investment income + .....................     0.36       0.36       0.38       0.41       0.45
   Net gain (loss) on securities (both
     realized and unrealized) ..................    (0.30)      0.09       0.48      (0.08)      0.43
                                                   ------     ------     ------     ------     ------
   Total from investment operations ............     0.06       0.45       0.86       0.33       0.88
                                                   ------     ------     ------     ------     ------
Less distributions (note 10):
   Dividends from net investment income ........    (0.36)     (0.36)     (0.39)     (0.43)     (0.45)
   Distributions from capital gains ............    (0.02)        --         --         --         --
                                                   ------     ------     ------     ------     ------
   Total distributions .........................    (0.38)     (0.36)     (0.39)     (0.43)     (0.45)
                                                   ------     ------     ------     ------     ------
Net asset value, end of period .................   $11.50     $11.82     $11.73     $11.26     $11.36
                                                   ======     ======     ======     ======     ======
Total return (not reflecting sales charge) .....     0.53%      3.91%      7.70%      2.91%      8.28%
Ratios/supplemental data
   Net assets, end of period (in millions) .....   $ 37.6     $ 38.2     $ 33.8     $ 24.1     $ 15.0
   Ratio of expenses to average net assets .....     1.54%      1.54%      1.51%      1.51%      1.54%
   Ratio of net investment income to
     average net assets ........................     3.10%      3.08%      3.33%      3.68%      4.06%
   Portfolio turnover rate .....................       10%         8%         5%        13%        11%

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

   Ratio of expenses to average net assets .....     1.54%      1.52%      1.50%      1.50%      1.51%


                                                                        CLASS Y
                                                   --------------------------------------------------
                                                                  YEAR ENDED MARCH 31,
                                                   --------------------------------------------------
                                                    2005       2004       2003       2002       2001
                                                   ------     ------     ------     ------     ------
                                                                                
Net asset value, beginning of period ...........   $11.84     $11.75     $11.28     $11.39     $10.95
                                                   ------     ------     ------     ------     ------
Income (loss) from investment operations:
   Net investment income + .....................     0.48       0.48       0.50       0.52       0.55
   Net gain (loss) on securities (both
     realized and unrealized) ..................    (0.30)      0.09       0.47      (0.09)      0.45
                                                   ------     ------     ------     ------     ------
   Total from investment operations ............     0.18       0.57       0.97       0.43       1.00
                                                   ------     ------     ------     ------     ------
Less distributions (note 10):
   Dividends from net investment income ........    (0.48)     (0.48)     (0.50)     (0.54)     (0.56)
   Distributions from capital gains ............    (0.02)        --         --         --         --
                                                   ------     ------     ------     ------     ------
   Total distributions .........................    (0.50)     (0.48)     (0.50)     (0.54)     (0.56)
                                                   ------     ------     ------     ------     ------
Net asset value, end of period .................   $11.52     $11.84     $11.75     $11.28     $11.39
                                                   ======     ======     ======     ======     ======
Total return (not reflecting sales charge) .....     1.54%      4.97%      8.77%      3.80%      9.44%
Ratios/supplemental data
   Net assets, end of period (in millions) .....   $ 20.7     $ 23.5     $ 25.2     $ 19.3     $  7.9
   Ratio of expenses to average net assets .....     0.54%      0.53%      0.51%      0.52%      0.54%
   Ratio of net investment income to
     average net assets ........................     4.09%      4.09%      4.33%      4.69%      5.00%
   Portfolio turnover rate .....................       10%         8%         5%        13%        11%

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

   Ratio of expenses to average net assets .....     0.54%      0.52%      0.50%      0.50%      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)(2)



                                                                                            NUMBER OF
                          POSITIONS                                                         PORTFOLIOS     OTHER DIRECTORSHIPS
                          HELD WITH                                                         IN FUND        HELD BY TRUSTEE
NAME,                     TRUST AND          PRINCIPAL                                      COMPLEX(5)     (THE POSITION HELD IS
ADDRESS(3)                LENGTH OF          OCCUPATION(S)                                  OVERSEEN       A DIRECTORSHIP UNLESS
AND DATE OF BIRTH         SERVICE(4)         DURING PAST 5 YEARS                            BY TRUSTEE     INDICATED OTHERWISE.)
- -----------------         ----------         -------------------                            ----------     ---------------------
                                                                                               

INTERESTED TRUSTEES(6)    Trustee since      Vice Chair and Chief Executive Officer of         10          None
                          2004, President    Aquila Management Corporation, Founder of
Diana P. Herrmann         since 1998 and     the Aquila(sm) Group of Funds(7) and parent
New York, NY              Vice Chair         of Aquila Investment Management LLC,
(02/25/58)                since 2003         Administrator, since 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; Chief Executive Officer and 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 (2004) and head of its Small Funds
                                             Committee since 2004; active in charitable
                                             and volunteer organizations.

NON-INTERESTED TRUSTEES

Theodore T. Mason         Chair of the       Executive Director, East Wind Power Partners      10          Trustee, Pimco Advisors
New York, NY              Board of           LTD since 1994 and Louisiana Power Partners,                  VIT.
(11/24/35)                Trustees           1999-2003; Treasurer, Alumni Association of
                          since 2004         SUNY Maritime College since 2004 (President,
                          and Trustee        2002-2003; First Vice President, 2000-2001,
                          since 1984         Second Vice President, 1998-2000) and
                                             director of the same organization since
                                             1997; Director, STCM Management Company,
                                             Inc., 1973-2004; 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, 2000-2004; and the
                                             Maritime College at Fort Schuyler
                                             Foundation, Inc. since 2000.





                                                                                               
Thomas W. Courtney        Trustee            President, Courtney Associates, Inc., a           5           Chairman of the Board
Sewickley, PA             since 1984         venture 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;
                                                                                                           Chairman of the Board
                                                                                                           of Pimco Advisors VIT.

Stanley W. Hong           Trustee            President, Waste Management of Hawaii, Inc.       4           Trustee, Pacific
Honolulu, HI              since 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                    stock funds; director,
                                             Trust Estate since 2001; President and Chief                  First Insurance Co. of
                                             Executive Officer, The Chamber of Commerce                    Hawaii, Ltd., Lanihau
                                             of Hawaii, 1996-2001; director, Hawaii                        Properties, Ltd.
                                             Public Television Foundation since 1998;
                                             Regent, Chaminade 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            Executive Director, Hawaii Government             4           Trustee, Pacific
Honolulu, HI              since 1992         Employees Association AFSCME Local 152,                       Capital Funds, which
(03/22/44)                                   AFL-CIO since 1981; International Vice                        includes 11 bond and
                                             President, American Federation of State,                      stock funds; Chairman,
                                             County and Municipal Employees, AFL-CIO                       Royal State Group.
                                             since 1981; director of various civic and
                                             charitable organizations.






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

Oswald K. Stender         Trustee            Director, Hawaiian Electric Industries,           4           Trustee, Pacific
Honolulu, HI              since 1992         Inc., a public utility holding company,                       Capital Funds, which
(10/08/31)                                   1993-2004; trustee, the Bernice Pauahi                        includes 11 bond and
                                             Bishop Estate 1990-1999; trustee, Office of                   stock funds; director,
                                             Hawaiian Affairs and a member or trustee of                   Grace Pacific
                                             several community organizations.                              Corporation, an asphalt
                                                                                                           paving company, and ACE
                                                                                                           Trucking Inc., a
                                                                                                           trucking company.


CHAIRMAN EMERITUS

      Because of his importance to the  shareholders  and to enable the Board of
Trustees to continue to have the benefit of his  counsel,  Mr. Lacy B.  Herrmann
has agreed to continue to be Chairman Emeritus. The Chairman Emeritus may attend
Board meetings but has no voting power.


                                                                                               
Lacy B. Herrmann          Founder,           Founder and Chairman of the Board, Aquila         N/A         N/A
New York, NY              Chairman           Management Corporation, the sponsoring
(05/12/29)                Emeritus since     organization and parent of the Manager or
                          2004, Trustee,     Administrator and/or Adviser or Sub-Adviser
                          1984-2004,         to each fund of the Aquila(sm) Group of
                          and Chairman       Funds; Chairman of the Manager or
                          of the Board       Administrator and/or Adviser or Sub-Adviser
                          of Trustees,       to each since 2004; Founder, Chairman
                          1984-2003          Emeritus and Trustee of Aquila Rocky
                                             Mountain Equity Fund, Tax-Free Fund For
                                             Utah, Narragansett Insured Tax-Free Income
                                             Fund and Tax-Free Trust of Arizona; Founder
                                             and Chairman Emeritus of Hawaiian Tax-Free
                                             Trust, Pacific Capital Cash Assets Trust,
                                             Pacific Capital Tax-Free Cash Assets Trust,
                                             Pacific Capital U.S. Government Securities
                                             Cash Assets Trust, Tax-Free Fund of
                                             Colorado, Churchill Tax-Free Fund of
                                             Kentucky and Tax-Free Trust of Oregon;
                                             previously Chairman and a Trustee of each
                                             fund in the Aquila(sm) Group of Funds since
                                             its establishment until 2004 or 2005;
                                             Director of the Distributor since 1981 and
                                             formerly Vice President or Secretary,
                                             1981-1998; Trustee Emeritus, Brown
                                             University and the Hopkins School; active in
                                             university, school and charitable
                                             organizations.





                                                                                               
OFFICERS

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

Sherri Foster             Senior Vice        Senior Vice President, Hawaiian Tax-Free          N/A         N/A
Lahaina, HI               President          Trust since 1993 and formerly Vice President
(07/27/50)                since 1993         or Assistant Vice President; Vice President
                                             or Assistant Vice 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           N/A         N/A
New York, NY              since 1998         1995; Vice President, Hawaiian Tax-Free
(05/06/61)                                   Trust since 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.

Robert W. Anderson        Chief              Chief Compliance Officer of the Trust, the        N/A         N/A
New York, NY              Compliance         Administrator and the Distributor since
(08/23/40)                Officer since      2004, Compliance Officer of the
                          2004 and           Administrator or its predecessor and current
                          Assistant          parent since 1998 and Assistant Secretary of
                          Secretary          the Aquila(sm) Group of Funds since 2000;
                          since 2000         Consultant, The Wadsworth Group, 1995-1998.





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

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

John M. Herndon           Assistant          Assistant Secretary of the Aquila(sm) Group       N/A         N/A
New York, NY              Secretary          of Funds since 1995 and Vice President of
(12/17/39)                since 1995         the three 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       N/A         N/A
New York, NY              Treasurer          of Funds since 2000; Assistant Vice
(11/02/66)                since 2000         President of the 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)   From  time to  time  Bank of  Hawaii  may  enter  into  normal  investment
      management,  commercial banking and lending  arrangements with one or more
      of the Trustees of the Trust and their  affiliates.  The Asset  Management
      Group of Bank of Hawaii is the Trust's investment adviser.

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

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

(5)   Includes  certain  Aquila-sponsored  funds  that are  dormant  and have no
      public shareholders.

(6)   Ms.  Herrmann  is an  interested  person of the Trust as an officer of the
      Trust,  as a director,  officer  and  shareholder  of the  Administrator's
      corporate parent, as an officer and Manager of the Administrator, and as a
      shareholder and director of the Distributor.

(7)   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,  which do not  include  the
      dormant funds described in footnote 5, are called the "Aquila(sm) Group of
      Funds."



- --------------------------------------------------------------------------------
ANALYSIS OF EXPENSES (UNAUDITED)

      As a  shareholder  of the  Trust,  you may incur  two types of costs:  (1)
transaction  costs,  including  front-end  sales charges with respect to Class A
shares or contingent  deferred  sales  charges  ("CDSC") with respect to Class C
shares; and (2) ongoing costs,  including  management fees;  distribution and/or
service (12b-1) fees; and other Trust expenses. The tables below are intended to
help you  understand  your ongoing  costs (in dollars) of investing in the Trust
and to compare  these costs with the ongoing  costs of investing in other mutual
funds.

      The tables below are based on an investment of $1,000  invested on October
1, 2004 and held for the six months ended March 31, 2005.

ACTUAL EXPENSES

      This table  provides  information  about actual  account values and actual
expenses.  You may use the information provided in this table, together with the
amount you invested,  to estimate the expenses that you paid over the period. To
estimate the expenses you paid on your account, divide your ending account value
by $1,000 (for example, an $8,600 ending account value divided by $1,000 = 8.6),
then multiply the result by the number under the heading entitled "Expenses Paid
During the Period".

FOR THE SIX MONTHS ENDED MARCH 31, 2005

                       ACTUAL
                    TOTAL RETURN       BEGINNING       ENDING        EXPENSES
                       WITHOUT          ACCOUNT        ACCOUNT      PAID DURING
                   SALES CHARGES(1)      VALUE          VALUE      THE PERIOD(2)
- --------------------------------------------------------------------------------
Class A                  0.02%         $1,000.00      $1,000.20        $3.69
- --------------------------------------------------------------------------------
Class C                 (0.37)%        $1,000.00      $  996.30        $7.66
- --------------------------------------------------------------------------------
Class Y                  0.04%         $1,000.00      $1,000.40        $2.69
- --------------------------------------------------------------------------------

(1)   ASSUMES  REINVESTMENT OF ALL DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS,  IF
      ANY,  AT NET  ASSET  VALUE  AND  DOES NOT  REFLECT  THE  DEDUCTION  OF THE
      APPLICABLE  SALES CHARGES WITH RESPECT TO CLASS A SHARES OR THE APPLICABLE
      CONTINGENT DEFERRED SALES CHARGES ("CDSC") WITH RESPECT TO CLASS C SHARES.
      TOTAL RETURN IS NOT  ANNUALIZED,  AS IT MAY NOT BE  REPRESENTATIVE  OF THE
      TOTAL RETURN FOR THE YEAR.

(2)   EXPENSES ARE EQUAL TO THE  ANNUALIZED  EXPENSE  RATIO OF 0.74%,  1.54% AND
      0.54% FOR THE TRUST'S CLASS A, C AND Y SHARES, RESPECTIVELY, MULTIPLIED BY
      THE  AVERAGE  ACCOUNT  VALUE OVER THE  PERIOD,  MULTIPLIED  BY 182/365 (TO
      REFLECT THE ONE-HALF YEAR PERIOD).
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
ANALYSIS OF EXPENSES (UNAUDITED) (CONTINUED)

HYPOTHETICAL EXAMPLE FOR COMPARISON PURPOSES

      The table below provides information about hypothetical account values and
hypothetical  expenses  based on the actual expense ratio and an assumed rate of
return  of 5.00%  per year  before  expenses,  which is not the  Trust's  actual
return. The hypothetical account values and expenses may not be used to estimate
the actual ending account  balance or expenses you paid for the period.  You may
use the  information  provided  in this table to compare  the  ongoing  costs of
investing  in the Trust and other  mutual  funds.  To do so,  compare this 5.00%
hypothetical example relating to the Trust with the 5.00% hypothetical  examples
that appear in the shareholder reports of other mutual funds.

      Please  note  that the  expenses  shown in the  table  below  are meant to
highlight  your ongoing costs only and do not reflect any  transactional  costs,
with respect to Class A shares.  The example  does not reflect the  deduction of
the applicable sales charges or contingent  deferred sales charges ("CDSC") with
respect to Class C shares.  Therefore,  the table is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different mutual funds. In addition,  if these  transaction costs were included,
your costs would have been higher.

FOR THE SIX MONTHS ENDED MARCH 31, 2005

                     HYPOTHETICAL
                      ANNUALIZED      BEGINNING       ENDING         EXPENSES
                         TOTAL         ACCOUNT        ACCOUNT       PAID DURING
                        RETURN          VALUE          VALUE       THE PERIOD(1)
- --------------------------------------------------------------------------------
Class A                  5.00%        $1,000.00      $1,021.24         $3.73
- --------------------------------------------------------------------------------
Class C                  5.00%        $1,000.00      $1,017.25         $7.75
- --------------------------------------------------------------------------------
Class Y                  5.00%        $1,000.00      $1,022.24         $2.72
- --------------------------------------------------------------------------------

(1)   EXPENSES ARE EQUAL TO THE  ANNUALIZED  EXPENSE  RATIO OF 0.74%,  1.54% AND
      0.54% FOR THE TRUST'S CLASS A, C AND Y SHARES, RESPECTIVELY, MULTIPLIED BY
      THE  AVERAGE  ACCOUNT  VALUE OVER THE  PERIOD,  MULTIPLIED  BY 182/365 (TO
      REFLECT THE ONE-HALF YEAR PERIOD).
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
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 Trust
twice a year in the semi-annual and annual reports you receive. Additionally, 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.

      The Trust  additionally  files a complete list of its  portfolio  holdings
with the SEC for the first and third  quarters  of each fiscal year on Form N-Q.
Forms N-Q are available  free of charge on the SEC website at  www.sec.gov.  You
may also review or, for a fee, copy the forms at the SEC's Public Reference Room
in Washington, DC or by calling 800-SEC-0330.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
PROXY VOTING RECORD (UNAUDITED)

The Trust  does not  invest in equity  securities.  Accordingly,  there  were no
matters relating to a portfolio security  considered at any shareholder  meeting
held during the 12 months  ended June 30,  2004 with  respect to which the Trust
was entitled to vote.  Applicable  regulations require us to inform you that the
foregoing  proxy  voting   information  is  available  on  the  SEC  website  at
http://www.sec.gov.
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
PRIVACY NOTICES (UNAUDITED)

                             HAWAIIAN TAX-FREE TRUST

OUR PRIVACY POLICY. In providing services to you as an individual who owns or is
considering  investing  in  shares  of the Trust 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 us, such as the Trust's  transfer
agent, distributor,  investment adviser or sub-adviser, as permitted or required
by law, or as authorized by 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.

                            AQUILA DISTRIBUTORS, INC.
                        AQUILA INVESTMENT MANAGEMENT LLC

This  Privacy  Policy also has been  adopted by Aquila  Distributors,  Inc.  and
Aquila Investment  Management LLC and applies to all nonpublic information about
you that each of these companies may obtain in connection with services provided
to the Trust or to you as a shareholder of the Trust.
- --------------------------------------------------------------------------------



FOUNDERS
Lacy B. Herrmann, Chairman Emeritus
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, Chair
Thomas W. Courtney
Diana P. Herrmann
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
Robert W. Anderson, Chief Compliance Officer
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 REGISTERED PUBLIC ACCOUNTING FIRM
KPMG LLP
345 Park Avenue
New York, New York 10154

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


ITEM 2.  CODE OF ETHICS.

(a) As of March 31, 2005 (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 $23,320 in 2005 and $21,200 in 2004.

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
$18,279 and $8,270 in 2005 and 2004, respectively, for return preparation
and tax compliance.

d)  All Other Fees - There were no additional fees paid 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 of1940.

  (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/  Diana P. Herrmann
- - ---------------------------------
Vice Chair, Trustee and President
June 9, 2005


By:  /s/  Joseph P. DiMaggio
- - -----------------------------------
Chief Financial Officer and Treasurer
June 9, 2005


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/  Diana P. Herrmann
- - ---------------------------------
Diana P. Herrmann
Vice Chair and President
June 9, 2005

By:  /s/  Joseph P. DiMaggio
- - -----------------------------------
Joseph P. DiMaggio
Chief Financial Officer and Treasurer
June 9, 2005




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.