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:	      9/30/05

						FORM N-CSR

ITEM 1.  REPORTS TO STOCKHOLDERS



SEMI-ANNUAL
REPORT

SEPTEMBER 30, 2005

                                    HAWAIIAN
                                    TAX-FREE
                                      TRUST

                          A TAX-FREE INCOME INVESTMENT

                        [LOGO OF HAWAIIAN TAX-FREE TRUST:
                        A PALM TREE IN FRONT OF A CIRCLE
                  WHICH HAS AN ISLAND AND WATER WITHIN IT] (R)

[LOGO OF THE AQUILA
GROUP OF FUNDS:                    ONE OF THE
AN EAGLE'S HEAD]            AQUILA(SM) GROUP OF FUNDS



[LOGO OF HAWAIIAN TAX-FREE TRUST:
A PALM TREE IN FRONT OF A CIRCLE
WHICH HAS AN ISLAND AND WATER WITHIN IT] (R)

               SERVING HAWAII INVESTORS FOR MORE THAN TWO DECADES

                             HAWAIIAN TAX-FREE TRUST

                           "DON'T WAIT UNTIL TOMORROW"

                                                                  November, 2005

Dear Fellow Shareholder:

      Are there  things  that you wish that you had done  today?  Yesterday?  10
years ago? We are all guilty of  sometimes  putting  off to  tomorrow  things we
really should do today. However, when it comes to investing for one's retirement
and future needs, any delay can prove to be extremely costly.

LIFE EXPECTANCY

      As you probably know,  continuing advances in medicine and a renewed focus
on  healthier  life styles have  contributed  to life  expectancy  in the United
States  reaching an all-time high.  The average  American can now expect to live
77.6 years.  It probably  won't  surprise you to learn that this  increase is in
keeping with historical trends.  U.S. life expectancies have risen an average of
2/10th of a year, each and every year since 1990.

AN OPTIMISTIC, YET REALISTIC APPROACH

      While it is certainly  always hoped for, and may be fully  expected,  that
plans will come to fruition in exactly the manner anticipated, it is always best
to also have a realistic  approach to most future  dealings - especially when it
comes to investing and one's retirement planning.

      INADEQUACY OF SOCIAL  SECURITY -- Coupled with a population that is living
longer is a society  which is  reproducing  less.  This is creating a phenomenon
known as "global  aging." It is anticipated  that before too long, the number of
retired  persons will outweigh the number of individuals in the workforce.  This
situation may well wreak havoc with the Social Security system.

      While we may not realize the full impact of global aging in our lifetimes,
it does bring to light that  perhaps it may not be wise to rely solely on Social
Security for one's  retirement  needs.  Many financial  experts suggest that one
should plan to have 75% - 80% of their current income available at retirement so
that they can maintain their current standard of living. For many people, Social
Security alone will not even come close to providing this suggested  percentage,
if it truly is an accurate estimate.

      PRECARIOUSNESS  OF  PENSION  PLANS -- When you read  about  such  industry
leaders  as  Bethlehem  Steel,  United  Airlines,   Enron  and  WorldCom  having
significant  financial  problems,  it reminds us all that our corporate  pension
plans may not be 100% safe. Therefore, relying solely upon income from corporate
pension plans for retirement may also not necessarily be a wise thing to do.

      INFLATION -- With so much  uncertainty in this world today,  going back to
the olden days of "placing your savings  under your  mattress for  safe-keeping"
might not seem like such a bad idea.  However,  while this method is better than
not saving at all,  it does not take into  consideration  the effect of an often
overlooked risk factor - inflation.  A dollar placed safely under one's mattress
today may still be there in a few years.  But, it is unlikely that it will still
have the same purchasing power



that it does  today.  The dollar may still look and feel the same as it did when
it was first tucked away.  But, in actuality,  inflation will most likely take a
bite out of its  purchasing  power.  In other words,  it will no longer have the
same "bang for the buck."

      As you probably are aware,  the  Consumer  Price Index (CPI)  measures the
average  price of a 'basket'  of goods and  services  at regular  intervals.  It
should  come as no  surprise  to you that the cost for that  basket of goods and
services  continues to rise year after year.  In fact, as you will note from the
chart below, in the past 20 years, the CPI has come very close to doubling.

                   Year                        CPI
                   ----                        ---
                   1985                      $105.5
                   1990                      $127.4
                   1995                      $150.3
                   2000                      $168.8
                   2005                      $190.7

      As you can see, each dollar buys  substantially  less each year. So, while
one may have enough money to cover their living expenses right at the moment, it
is also  important  to ask oneself if you will be able to say the same thing 10,
20 or more years from now.

PLAN AHEAD AND DIVERSIFY

      Unfortunately,  many of us  probably  know a retired  person  who has been
forced back to work in order to keep up with their living expenses.  And, we may
know someone who has had to adopt a diminished life style in order to keep their
expenses under control.

      Our best advice for  everyone in order to avoid these types of  situations
is to:

      1)    sit down with a financial professional and develop a sound financial
            plan;

      2)    start saving as early as possible;

      3)    have a diversified portfolio of investments; and

      4)    have  a  diversified  pool  of  resources  to  rely  upon  for  your
            retirement,  not  depending  solely on Social  Security or a pension
            plan.

      No matter  where you  choose to place  your cash  reserves  - in  Hawaiian
Tax-Free  Trust or  elsewhere  - don't wait until  tomorrow  to prepare for your
future.  If you haven't  already  done so, start a savings plan today that will,
hopefully, enable you to reach your goals.

                                        Sincerely,


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

Diana P. Herrmann                                    Lacy B. Herrmann
Vice Chair & President                               Founder & Chairman Emeritus

                      NOT A PART OF THE SEMI-ANNUAL REPORT



                             HAWAIIAN TAX-FREE TRUST
                             SCHEDULE OF INVESTMENTS
                               SEPTEMBER 30, 2005
                                   (UNAUDITED)



                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (54.6%)                                  S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 City and County of Honolulu, Hawaii, Series A,
                    Escrowed to Maturity, FGIC Insured
$  3,995,000     5.750%, 04/01/11 ..........................................            Aaa/NR             $  4,474,200
                 City and County of Honolulu, Hawaii , Series A,
                    Escrowed to Maturity, FGIC Insured
   4,110,000     6.000%, 01/01/11 ..........................................            Aaa/AAA               4,631,189
     920,000     6.000%, 01/01/12 ..........................................            Aaa/AAA               1,048,956
     775,000     5.750%, 04/01/13 ..........................................            Aaa/AAA                 884,074
                 City and County of Honolulu, Hawaii, Series A,
                    Escrowed to Maturity, MBIA Insured
   1,355,000     6.000%, 11/01/09 ..........................................            Aaa/AAA               1,499,294
     410,000     6.000%, 11/01/10 ..........................................            Aaa/AAA                 461,098
                 City and County of Honolulu, Hawaii, Series A,
                    FGIC Insured
   9,970,000     7.350%, 07/01/07 ..........................................            Aaa/AAA              10,690,033
   3,600,000     7.350%, 07/01/08 ..........................................            Aaa/AAA               3,995,532
   1,715,000     6.000%, 01/01/11 ..........................................            Aaa/AAA               1,924,607
       5,000     5.750%, 04/01/11 ..........................................            Aaa/AAA                   5,586
   1,580,000     6.000%, 01/01/12 ..........................................            Aaa/AAA               1,793,885
   3,025,000     5.750%, 04/01/13 ..........................................            Aaa/AAA               3,437,973
                 City and County of Honolulu, Hawaii, Series A,
                    FSA Insured
   2,500,000     5.000%, 09/01/09 ..........................................            Aaa/AAA               2,662,950
                 City and County of Honolulu, Hawaii, Series A
                    MBIA Insured
     860,000     6.000%, 11/01/09 ..........................................            Aaa/AAA                 951,581
   1,090,000     6.000%, 11/01/10 ..........................................            Aaa/AAA               1,225,847
     370,000     5.250%, 03/01/12 ..........................................            Aaa/AAA                 405,520
     745,000     5.250%, 03/01/18 ..........................................            Aaa/AAA                 808,124
   1,115,000     5.250%, 03/01/15 ..........................................            Aaa/AAA               1,220,724
   1,715,000     5.250%, 03/01/16 ..........................................            Aaa/AAA               1,875,301
   4,655,000     5.000%, 07/01/16 ..........................................            Aaa/AAA               5,092,151
   1,775,000     5.250%, 03/01/17 ..........................................            Aaa/AAA               1,932,549






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 City and County of Honolulu, Hawaii, Prerefunded
                    Series A, Escrowed to Maturity, MBIA Insured
$    630,000     5.250%, 03/01/12 ..........................................            Aaa/AAA            $    693,510
                 City and County of Honolulu, Hawaii,
                    Prerefunded 03/01/13 @ 100, Series A,
                    MBIA Insured
   1,885,000     5.250%, 03/01/15 ..........................................            Aaa/AAA               2,086,846
   2,885,000      5.250%, 03/01/16 .........................................            Aaa/AAA               3,193,926
   3,005,000      5.250%, 03/01/17 .........................................            Aaa/AAA               3,326,775
   1,255,000      5.250%, 03/01/18 .........................................            Aaa/AAA               1,389,385
                 City and County of Honolulu, Hawaii, Series A,
                    MBIA Insured
   5,000,000     5.000%, 07/01/14 ..........................................            Aaa/AAA               5,465,650
   7,650,000     5.000%, 07/01/18 ..........................................            Aaa/AAA               8,248,765
   6,250,000     5.000%, 07/01/19 ..........................................            Aaa/AAA               6,707,937
                 City and County of Honolulu, Hawaii, Series A,
                    Prerefunded 09/01/06 @ 102, FGIC Insured
     440,000     5.625%, 09/01/14 ..........................................            Aaa/AAA                 459,444
                 City and County of Honolulu, Hawaii, Series A,
                    Prerefunded 09/01/11 @ 100, FSA Insured
   3,500,000     5.375%, 09/01/18 ..........................................            Aaa/AAA               3,870,860
   2,000,000     5.125%, 09/01/20 ..........................................            Aaa/AAA               2,185,360
                 City and County of Honolulu, Hawaii, Series A,
                    Prerefunded 11/01/05 @ 101, MBIA Insured
   2,280,000     5.000%, 11/01/15 ..........................................            Aaa/AAA               2,306,608
                 City and County of Honolulu, Hawaii, Series B
                    Prerefunded 07/01/09 @ 101, FGIC Insured
     600,000     5.125%, 07/01/11 ..........................................            Aaa/AAA                 646,800
                 City and County of Honolulu, Hawaii, Series B
                    FGIC Insured
   7,310,000     5.500%, 10/01/11 ..........................................            Aaa/AAA               8,122,872
   4,490,000     5.000%, 07/01/19 ..........................................            Aaa/AAA               4,820,554
   1,395,000     5.000%, 07/01/20 ..........................................            Aaa/AAA               1,497,700
                 City and County of Honolulu, Hawaii,  Series B,
                    MBIA Insured
   4,000,000     5.000%, 07/01/10 ..........................................            Aaa/AAA               4,294,040
   5,000,000     5.000%, 07/01/12 ..........................................            Aaa/AAA               5,427,750
   3,000,000     5.000%, 07/01/13 ..........................................            Aaa/AAA               3,270,750
   2,930,000     5.000%, 07/01/18 ..........................................            Aaa/AAA               3,159,331






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 City and County of Honolulu, Hawaii, Series B,
                    Prerefunded 07/01/09 @ 101, FGIC Insured
$  2,595,000     5.125%, 07/01/15 ..........................................            Aaa/AAA            $  2,797,410
                 City and County of Honolulu, Hawaii, Series B,
                    Prerefunded 11/01/07 @ 101, FGIC Insured
     930,000     5.000%, 11/01/13 ..........................................            Aaa/AAA                 977,365
   1,060,000     5.000%, 11/01/14 ..........................................            Aaa/AAA               1,113,986
     530,000     5.000%, 11/01/16 ..........................................            Aaa/AAA                 556,993
   1,400,000     5.000%, 11/01/17 ..........................................            Aaa/AAA               1,471,302
                 City and County of Honolulu, Hawaii, Series C,
                    MBIA Insured
   6,945,000     5.000%, 07/01/19 ..........................................            Aaa/AAA               7,453,860
                 City and County of Honolulu, Hawaii, Series C
                    FGIC Insured
   7,750,000     5.125%, 07/01/14 ..........................................            Aaa/AAA               8,303,350
   2,510,000     5.000%, 07/01/18 ..........................................            Aaa/AAA               2,663,060
                 City and County of Honolulu, Hawaii, Series D,
                    MBIA Insured
   1,100,000     5.000%, 07/01/14 ..........................................            Aaa/AAA               1,202,443
   6,450,000     5.000%, 07/01/20 ..........................................            Aaa/AAA               6,901,178
                 City and County of Honolulu, Hawaii, Water Utility
                    Refunding and Improvement, Escrowed to Maturity,
                    FGIC Insured
   1,125,000     6.000%, 12/01/12 ..........................................            Aaa/AAA               1,298,531
   1,050,000     6.000%, 12/01/15 ..........................................            Aaa/AAA               1,241,121
                 County of Hawaii, Series A, FGIC Insured
   1,700,000     5.450%, 05/01/07 ..........................................            Aaa/AAA               1,762,135
   3,170,000     5.500%, 05/01/08 ..........................................            Aaa/AAA               3,354,209
   2,500,000     5.550%, 05/01/09 ..........................................            Aaa/AAA               2,695,900
   4,905,000     5.600%, 05/01/11 ..........................................            Aaa/AAA               5,440,577
   1,000,000     5.600%, 05/01/12 ..........................................            Aaa/AAA               1,118,580
   1,000,000     5.600%, 05/01/13 ..........................................            Aaa/AAA               1,127,970
   1,465,000     5.500%, 07/15/16 ..........................................            Aaa/AAA               1,596,982
                 County of Hawaii, Series A, FSA Insured
   1,000,000     5.375%, 05/15/13 ..........................................            Aaa/AAA               1,078,230
   1,000,000     5.400%, 05/15/15 ..........................................            Aaa/AAA               1,077,300
   1,000,000     5.000%, 07/15/16 ..........................................            Aaa/AAA               1,073,820







                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 County of Hawaii, Series A, FSA Insured (continued)
$  2,000,000     5.000%, 07/15/17 ..........................................            Aaa/AAA            $  2,137,960
   1,470,000     5.625%, 05/15/18 ..........................................            Aaa/AAA               1,590,099
   1,000,000     5.000%, 07/15/18 ..........................................            Aaa/AAA               1,064,840
                 County of Hawaii, Series A, Prerefunded
                    02/01/06 @ 101.5, FGIC Insured
   1,900,000     5.000%, 02/01/11 ..........................................            Aaa/AAA               1,941,686
   1,970,000     5.100%, 02/01/12 ..........................................            Aaa/AAA               2,013,852
   2,440,000     5.200%, 02/01/16 ..........................................            Aaa/AAA               2,495,095
                 County of Hawaii, Series B, MBIA Insured
   1,060,000     4.250%, 07/15/09 ..........................................            Aaa/AAA               1,098,881
                 County of Kauai, Hawaii, Series A, Prerefunded
                    08/01/10 @ 100, FGIC Insured
   1,000,000     6.125%, 08/01/13 ..........................................            Aaa/AAA               1,125,880
   1,010,000     6.250%, 08/01/14 ..........................................            Aaa/AAA               1,142,734
   1,000,000     6.250%, 08/01/15 ..........................................            Aaa/AAA               1,131,420
   1,000,000     6.250%, 08/01/16 ..........................................            Aaa/AAA               1,131,420
   1,275,000     6.250%, 08/01/17 ..........................................            Aaa/AAA               1,442,560
                 County of Kauai, Hawaii Refunding Bonds, Series A
                     MBIA Insured
   1,010,000     5.700%, 02/01/07 ..........................................            Aaa/AAA               1,020,645
   1,125,000     5.625%, 08/01/13 ..........................................            Aaa/AAA               1,244,261
   1,620,000     5.625%, 08/01/14 ..........................................            Aaa/AAA               1,789,047
   1,035,000     5.625%, 08/01/17 ..........................................            Aaa/AAA               1,136,171
   1,000,000     5.625%, 08/01/18 ..........................................            Aaa/AAA               1,096,100
   2,360,000     5.500%, 08/01/20 ..........................................            Aaa/AAA               2,562,512
                 County of Kauai, Hawaii Refunding Bonds,
                    Series B & C, AMBAC Insured
     435,000     5.900%, 08/01/08 ..........................................            Aaa/AAA                 467,286
   1,355,000     5.900%, 08/01/08 ..........................................            Aaa/AAA               1,455,568
   1,300,000     5.950%, 08/01/10 ..........................................            Aaa/AAA               1,451,736
                 County of Maui, Hawaii, MBIA Insured
   1,100,000     5.000%, 09/01/08 ..........................................            Aaa/AAA               1,156,672
                 County of Maui, Hawaii, MBIA Insured
   4,000,000     5.000%, 03/01/17 ..........................................            Aaa/AAA               4,323,880
   2,500,000     5.000%, 03/01/18 ..........................................            Aaa/AAA               2,690,225
   1,105,000     5.000%, 03/01/19 ..........................................            Aaa/AAA               1,183,709






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 County of Maui, Hawaii, Series A, FGIC Insured
                    Prerefunded 03/01/08 @ 101
$  1,200,000     5.125%, 03/01/14 ..........................................            Aaa/AAA            $  1,269,312
   1,050,000     5.125%, 03/01/16 ..........................................            Aaa/AAA               1,110,648
   2,590,000     5.250%, 03/01/18 ..........................................            Aaa/AAA               2,747,058
                 County of Maui, Hawaii, Series A, MBIA Insured
   1,105,000     5.250%, 03/01/15 ..........................................            Aaa/AAA               1,200,538
   1,205,000     5.250%, 03/01/16 ..........................................            Aaa/AAA               1,307,750
   1,000,000     5.250%, 03/01/18 ..........................................            Aaa/AAA               1,074,660
   1,750,000     5.250%, 03/01/19 ..........................................            Aaa/AAA               1,874,513
                 County of Maui, Hawai, Series A, MBIA Insured
   1,000,000     5.500%, 03/01/18 ..........................................            NR/AAA                1,081,310
                 County of Maui, Hawaii, Series A,
                    Prerefunded 09/01/07 @ 101, FGIC Insured
   1,130,000     5.250%, 09/01/13 ..........................................            Aaa/AAA               1,189,122
   1,265,000     5.250%, 09/01/15 ..........................................            Aaa/AAA               1,331,185
   1,335,000     5.250%, 09/01/16 ..........................................            Aaa/AAA               1,404,847
                 County of Maui, Hawaii, Series A,
                    Prerefunded 03/01/08 @101, FGIC Insured
     250,000     5.000%, 03/01/10 ..........................................            Aaa/AAA                 263,722
                 County of Maui, Hawaii, Unrefunded Series A,
                    FGIC Insured
     750,000     5.000%, 03/01/10 ..........................................            Aaa/AAA                 787,410
                 County of Maui, Hawaii, Series B, FGIC Insured
   1,065,000     5.250%, 03/01/11 ..........................................            Aaa/AAA               1,159,860
                 County of Maui, Hawaii, Series B, MBIA Insured
     825,000     5.375%, 09/01/13 ..........................................            Aaa/AAA                 916,468
                 County of Maui, Hawaii Refunding Bonds, Series B,
                    MBIA Insured
   1,445,000     5.375%, 09/01/12 ..........................................            Aaa/AAA               1,604,268
                 County of Maui, Hawaii, Series C, FGIC Insured
   1,020,000     5.250%, 03/01/16 ..........................................            Aaa/AAA               1,098,856
   1,000,000     5.250%, 03/01/17 ..........................................            Aaa/AAA               1,076,800
   1,250,000     5.250%, 03/01/20 ..........................................            Aaa/AAA               1,345,362
                 State of Hawaii, Series BW, FSA Insured
   1,000,000     6.400%, 03/01/09 ..........................................            Aaa/AAA               1,105,160






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 State of Hawaii, Series BZ, FGIC Insured
$  3,700,000     6.000%, 10/01/11 ..........................................            Aaa/AAA            $  4,210,859
   3,500,000     6.000%, 10/01/12 ..........................................            Aaa/AAA               4,024,265
                 State of Hawai, Series CA, FGIC Insured
   2,000,000     5.750%, 01/01/11 ..........................................            Aaa/AAA               2,220,660
                 State of Hawaii, Series CC
     590,000     5.125%, 02/01/07 ..........................................            Aa3/AA-                 605,723
                 State of Hawaii, Series CH
   1,000,000     4.750%, 11/01/11 ..........................................            Aa3/AA-               1,070,080
                 State of Hawaii, Series CH, FGIC Insured
   5,000,000     6.000%, 11/01/07 ..........................................            Aaa/AAA               5,291,800
   3,390,000     6.000%, 11/01/08 ..........................................            Aaa/AAA               3,672,794
                 State of Hawaii, Series CI
   1,500,000     4.700%, 11/01/07 ..........................................            Aa3/AA-               1,548,690
                 State of Hawaii, Series CL, FGIC Insured
   2,305,000     6.000%, 03/01/11 ..........................................            Aaa/AAA               2,594,946
                 State of Hawaii, Series CM, FGIC Insured
   3,000,000     6.500%, 12/01/15 ..........................................            Aaa/AAA               3,671,340
                 State of Hawaii, Series CN, FGIC Insured
                    Prerefunded 03/01/07 @ 102
   4,000,000     5.250%, 03/01/10 ..........................................            Aaa/AAA               4,206,400
   4,000,000     5.250%, 03/01/13 ..........................................            Aaa/AAA               4,206,400
   3,000,000     5.500%, 03/01/14 ..........................................            Aaa/AAA               3,165,060
   7,950,000     5.250%, 03/01/15 ..........................................            Aaa/AAA               8,360,220
   1,000,000     5.250%, 03/01/17 ..........................................            Aaa/AAA               1,051,600
                 State of Hawaii, Series CP Prerefunded, FGIC Insured
   3,565,000     5.000%, 10/01/13 ..........................................            Aaa/AAA               3,740,897
   1,565,000     5.000%, 10/01/14 ..........................................            Aaa/AAA               1,642,217
   3,565,000     5.000%, 10/01/15 ..........................................            Aaa/AAA               3,740,897
   5,135,000     5.000%, 10/01/17 ..........................................            Aaa/AAA               5,388,361
                 State of Hawaii, Series CP Unrefunded, FGIC Insured
   1,435,000     5.000%, 10/01/13 ..........................................            Aaa/AAA               1,499,833
     630,000     5.000%, 10/01/14 ..........................................            Aaa/AAA                 658,344
   1,435,000     5.000%, 10/01/15 ..........................................            Aaa/AAA               1,499,833
   2,060,000     5.000%, 10/01/17 ..........................................            Aaa/AAA               2,151,052






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 State of Hawaii, Series CR, MBIA Insured
                    Prerefunded 04/01/08 @ 101
$  1,000,000     5.250%, 04/01/13 ..........................................            Aaa/AAA            $  1,062,360
   5,000,000     5.000%, 04/01/16 ..........................................            Aaa/AAA               5,282,050
   9,600,000     5.000%, 04/01/17 ..........................................            Aaa/AAA              10,141,536
                 State of Hawaii, Series CS, MBIA Insured
   5,500,000     5.000%, 04/01/09 ..........................................            Aaa/AAA               5,822,465
                 State of Hawaii, Series CU, MBIA Insured
   1,250,000     5.750%, 10/01/08 ..........................................            Aaa/AAA               1,342,750
   1,000,000     5.750%, 10/01/09 ..........................................            Aaa/AAA               1,094,390
                 State of Hawaii, Series CU, Prerefunded 10/01/10
                    @ 100, MBIA Insured
   3,000,000     5.600%, 10/01/19 ..........................................            Aaa/AAA               3,317,910
                 State of Hawaii, Series CV, FGIC Insured
  11,000,000     5.000%, 08/01/20 ..........................................            Aaa/AAA              11,554,070
   5,000,000     5.250%, 08/01/21 ..........................................            Aaa/AAA               5,407,750
   1,015,000     5.000%, 08/01/21 ..........................................            Aaa/AAA               1,063,436
                 State of Hawaii, Series CX, FSA Insured
   2,000,000     5.250%, 02/01/12 ..........................................            Aaa/AAA               2,189,740
   8,725,000     5.500%, 02/01/13 ..........................................            Aaa/AAA               9,680,475
     500,000     5.000%, 02/01/19 ..........................................            Aaa/AAA                 525,380
   2,500,000     5.500%, 02/01/21 ..........................................            Aaa/AAA               2,726,450
                 State of Hawaii, Series CY, FSA Insured
   2,500,000     5.750%, 02/01/14 ..........................................            Aaa/AAA               2,856,375
   2,000,000     5.750%, 02/01/15 ..........................................            Aaa/AAA               2,300,240
                 State of Hawaii, Series CZ, Prerefunded, FSA Insured
   1,255,000     5.250%, 07/01/16 ..........................................            Aaa/AAA               1,384,177
                 State of Hawaii, Series CZ, Unrefunded, FSA Insured
   8,135,000     5.250%, 07/01/16 ..........................................            Aaa/AAA               8,835,017
                 State of Hawaii, Series CZ, FSA Insured
   1,500,000     5.250%, 07/01/12 ..........................................            Aaa/AAA               1,650,615
   3,000,000     5.250%, 07/01/17 ..........................................            Aaa/AAA               3,308,790
   3,000,000     5.250%, 07/01/18 ..........................................            Aaa/AAA               3,234,120
                 State of Hawaii, Series DD, MBIA Insured
   2,000,000     4.250%, 05/01/10 ..........................................            Aaa/AAA               2,085,160






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII GENERAL OBLIGATION BONDS (CONTINUED)                              S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 State of Hawaii, Series DD, Prerefunded,
                    MBIA Insured
$  2,530,000     5.000%, 05/01/18 ..........................................            Aaa/AAA            $  2,769,642
                 State of Hawaii, Series DD Unrefunded,
                    MBIA Insured
   1,470,000     5.000%, 05/01/18 ..........................................            Aaa/AAA               1,573,547
                                                                                                           ------------
                                                                                                            404,776,143
                                                                                                           ------------

                 HAWAII REVENUE BONDS (37.0%)
                 Board of Regents, University of Hawaii,
                    University System, Series A, FGIC Insured
   1,805,000     5.500%, 07/15/14 ..........................................            Aaa/AAA               2,004,940
   1,090,000     5.500%, 07/15/16 ..........................................            Aaa/AAA               1,207,295
   2,000,000     5.500%, 07/15/19 ..........................................            Aaa/AAA               2,197,600
   2,000,000     5.500%, 07/15/21 ..........................................            Aaa/AAA               2,192,600
   2,000,000     5.500%, 07/15/22 ..........................................            Aaa/AAA               2,202,620
   3,000,000     5.500%, 07/15/29 ..........................................            Aaa/AAA               3,264,660
                 Board of Regents, University of Hawaii, University
                    System, Series B, FSA Insured
   1,110,000     5.250%, 10/01/12 ..........................................            Aaa/AAA               1,210,377
   1,000,000     5.250%, 10/01/13 ..........................................            Aaa/AAA               1,088,180
   1,140,000     5.250%, 10/01/14 ..........................................            Aaa/AAA               1,231,599
   1,395,000     5.250%, 10/01/15 ..........................................            Aaa/AAA               1,508,637
                 City and County Board of Honolulu, Hawaii Water
                    Supply, Series A, FGIC Insured
     700,000     4.750%, 07/01/15 ..........................................            Aaa/AAA                 747,943
                 City and County of Honolulu, Hawaii Board of Water
                    Supply & System, FSA Insured
     620,000     5.500%, 07/01/15 ..........................................            Aaa/AAA                 677,189
   3,000,000     5.125%, 07/01/21 ..........................................            Aaa/AAA               3,206,250
   5,450,000     5.250%, 07/01/23 ..........................................            Aaa/AAA               5,865,345
                 City and County of Honolulu, Hawaii Board of Water
                    Supply & System, Series A, FGIC Insured
   1,000,000     3.000%, 07/01/11 ..........................................            Aaa/AAA                 968,760
     600,000     4.000%, 07/01/13 ..........................................            Aaa/AAA                 614,022
   1,365,000     4.000%, 07/01/14 ..........................................            Aaa/AAA               1,391,181
   2,700,000     4.750%, 07/01/16 ..........................................            Aaa/AAA               2,870,478
   2,805,000     4.750%, 07/01/17 ..........................................            Aaa/AAA               2,967,185






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII REVENUE BONDS (CONTINUED)                                         S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 City and County of Honolulu, Hawaii Board of Water
                    Supply & System, Series A, FGIC Insured (continued)
$  2,970,000     4.750%, 07/01/18 ..........................................            Aaa/AAA            $  3,128,271
   3,095,000     4.750%, 07/01/19 ..........................................            Aaa/AAA               3,245,974
   3,265,000     4.750%, 07/01/20 ..........................................            Aaa/AAA               3,414,472
   1,230,000     5.000%, 07/01/21 ..........................................            Aaa/AAA               1,308,683
                 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                  355,573
     290,000     6.900%, 10/15/06 ..........................................            NR/NR2                  293,593
                 City and County of Honolulu, Hawaii Wastewater
                    Systems, FGIC Insured
   1,395,000     5.000%, 07/01/12 ..........................................            Aaa/NR                1,488,019
                 City and County of Honolulu, Hawaii Wastewater
                    Systems, Series A, FGIC Insured
   3,950,000     5.000%, 07/01/16 ..........................................            Aaa/AAA               4,285,710
   1,000,000     5.000%, 07/01/17 ..........................................            Aaa/AAA               1,079,110
   2,825,000     5.000%, 07/01/22 ..........................................            Aaa/AAA               3,001,619
                 City and County of Honolulu, Hawaii Wastewater
                    Systems, Junior Series, FGIC Insured
   3,000,000     5.250%, 07/01/13 ..........................................            Aaa/AAA               3,228,390
   1,000,000     5.250%, 07/01/15 ..........................................            Aaa/AAA               1,076,130
   2,400,000     5.250%, 07/01/16 ..........................................            Aaa/AAA               2,577,432
   2,000,000     5.250%, 07/01/18 ..........................................            Aaa/AAA               2,144,220
   5,055,000     5.000%, 07/01/23 ..........................................            Aaa/AAA               5,304,313
                 City and County of Honolulu, Hawaii Wastewater
                    Systems, Senior Series, AMBAC Insured
   1,810,000     5.500%, 07/01/11 ..........................................            Aaa/NR                2,003,580
   1,065,000     5.500%, 07/01/16 ..........................................            Aaa/NR                1,159,796
   3,000,000     5.500%, 07/01/17 ..........................................            Aaa/NR                3,258,960
   2,310,000     5.500%, 07/01/18 ..........................................            Aaa/NR                2,501,961
   2,000,000     5.250%, 07/01/19 ..........................................            Aaa/NR                2,159,920
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc.), Series A, AMBAC Insured
   4,965,000     5.500%, 12/01/14 ..........................................            Aaa/AAA               5,384,691






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII REVENUE BONDS (CONTINUED)                                         S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc.), Series A, MBIA Insured
$  4,125,000     4.950%, 04/01/12 ..........................................            Aaa/AAA            $  4,454,588
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc.) Refunding Series A-AMT,
                    FGIC Insured
   3,000,000     4.800%, 01/01/25 ..........................................            Aaa/AAA               3,022,080
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc., and Subsidiaries Projects),
                    Series A-AMT, MBIA Insured
   5,700,000     5.650%, 10/01/27 ..........................................            Aaa/AAA               6,198,978
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc., and Subsidiaries Projects),
                    Series B-AMT, XL Capital Insured
   1,000,000     5.000%, 12/01/22 ..........................................            Aaa/AAA               1,037,280
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Hawaiian Electric
                    Company, Inc.), Series D-AMT, AMBAC Insured
   2,500,000     6.150%, 01/01/20 ..........................................            Aaa/AAA               2,727,400
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (Kapiolani Health
                    Care System), MBIA Insured
                    Prerefunded 07/01/06 @ 102
   1,000,000     6.000%, 07/01/11 ..........................................            Aaa/AAA               1,042,480
   1,000,000     6.200%, 07/01/16 ..........................................            Aaa/AAA               1,043,930
   1,000,000     6.250%, 07/01/21 ..........................................            Aaa/AAA               1,044,290
                 Department of Budget and Finance of the State of
                    Hawaii (North Hawaii Community Hospital)
                    Special Purpose , VRDO1 Enhancement LOC -
                    First Hawaiian Bank expiring 05/26/09
   1,675,000     2.79%, 05/01/19 ...........................................           VMIG1/Aa3              1,675,000






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII REVENUE BONDS (CONTINUED)                                         S&P                 VALUE
- ------------     -----------------------------------------------------------           --------            ------------
                                                                                                  
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (The Evangelical Lutheran
                    Good Samaritan Society), AMBAC Insured
$    490,000     4.700%, 11/01/06 ..........................................            Aaa/AAA            $    499,026
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (The Queen's Health
                    System), Series A, Prerefunded 07/01/06 @ 102
   5,000,000     6.050%, 07/01/16 ..........................................             A1/A+                5,212,300
   8,625,000     6.000%, 07/01/20 ..........................................             A1/A+                8,988,113
   3,500,000     5.750%, 07/01/26 ..........................................             A1/A+                3,641,015
                 Department of Budget and Finance of the State of
                    Hawaii Special Purpose (The Queen's Health
                    System), Series B, MBIA Insured
   8,000,000     5.250%, 07/01/23 ..........................................            Aaa/AAA               8,464,400
                 Department of Hawaiian Home Lands (State of Hawaii)
   1,310,000     4.150%, 07/01/08 ..........................................             A3/NR                1,326,860
   1,525,000     4.350%, 07/01/10 ..........................................             A3/NR                1,569,652
   1,245,000     4.450%, 07/01/11 ..........................................             A3/NR                1,280,819
                 Hawaii Community Development Authority
                    Improvement District Special Assessment Bonds
                    (Kakaako Community Development District 2)
     435,000     5.500%, 07/01/06 ..........................................             NR/NR2                 439,650
     465,000     5.600%, 07/01/07 ..........................................             NR/NR2                 469,989
                 Housing Finance and Development Corporation
                    (State of Hawaii) Single Family Mortgage,
                    Series A-AMT, FNMA Insured
   2,830,000     5.300%, 07/01/22 ..........................................            Aaa/AAA               2,912,070
   6,750,000     5.750%, 07/01/30 ..........................................            Aaa/AAA               6,775,853
   1,330,000     5.400%, 07/01/30 ..........................................            Aaa/AAA               1,350,415
                 Housing Finance and Development Corporation
                    (State of Hawaii) Single Family Mortgage,
                    Series B, FNMA Insured
   9,350,000     5.450%, 07/01/17 ..........................................            Aaa/AAA               9,644,338
   6,800,000     5.300%, 07/01/28 ..........................................            Aaa/AAA               6,910,364
                 Housing Finance and Development Corporation
                    (State of Hawaii) University of Hawaii Faculty
                    Housing Project, AMBAC Insured
   2,125,000     5.650%, 10/01/16 ..........................................            Aaa/AAA              2,154,325
   4,000,000     5.700%, 10/01/25 ..........................................            Aaa/AAA              4,055,360






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII REVENUE BONDS (CONTINUED)                                         S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 State of Hawaii Airport System, AMT FGIC Insured
$  5,080,000     6.500%, 07/01/13 ..........................................            Aaa/AAA            $  5,723,636
   4,000,000     5.750%, 07/01/17 ..........................................            Aaa/AAA               4,372,640
   6,000,000     5.625%, 07/01/18 ..........................................            Aaa/AAA               6,488,760
   6,000,000     5.250%, 07/01/21 ..........................................            Aaa/AAA               6,268,140
                 State of Hawaii Airport System, AMT, Second Series,
                    Escrowed to Maturity, MBIA Insured
   6,455,000     6.900%, 07/01/12 ..........................................            Aaa/AAA               7,312,482
                 State of Hawaii Airport System, Series B-AMT,
                    FGIC Insured
   3,000,000     8.000%, 07/01/10 ..........................................            Aaa/AAA               3,530,070
                 State of Hawaii Harbor Capital Improvement, AMT,
                    MBIA Insured
   3,850,000     5.750%, 07/01/17 ..........................................            Aaa/AAA               4,055,744
                 State of Hawaii Harbor Capital Improvement,
                    Series B-AMT, AMBAC Insured
   3,000,000     5.500%, 07/01/19 ..........................................            Aaa/AAA               3,230,280
                 State of Hawaii Harbor System, Series A, FSA Insured
   1,350,000     4.500%, 01/01/07 ..........................................            Aaa/AAA               1,373,895
   1,285,000     4.500%, 01/01/08 ..........................................            Aaa/AAA               1,322,728
                 State of Hawaii Harbor System, Series A-AMT,
                    FSA Insured
   2,000,000     5.750%, 07/01/17 ..........................................            Aaa/AAA               2,169,780
   1,500,000     5.900%, 07/01/21 ..........................................            Aaa/AAA               1,632,900
                 State of Hawaii Harbor System, Series B-AMT,
                    FSA Insured
     870,000     5.000%, 01/01/07 ..........................................            Aaa/AAA                 890,114
   1,220,000     5.000%, 01/01/08 ..........................................            Aaa/AAA               1,263,542
   3,275,000     4.500%, 01/01/09 ..........................................            Aaa/AAA               3,383,435
   2,000,000     5.000%, 01/01/11 ..........................................            Aaa/AAA               2,129,540
                 State of Hawaii Highway
   1,000,000     3.000%, 07/01/06 ..........................................            Aa3/AA                1,000,550
   1,140,000     3.000%, 07/01/07 ..........................................            Aa3/AA                1,138,051
   1,000,000     6.000%, 07/01/09 ..........................................            Aa3/AA                1,097,500
                 State of Hawaii Highway, FSA Insured
   1,000,000     3.000%, 07/01/08 ..........................................            Aaa/AAA                 996,580
     750,000     3.000%, 07/01/09 ..........................................            Aaa/AAA                 744,472
   1,500,000     3.000%, 07/01/10 ..........................................            Aaa/AAA               1,471,065
   1,500,000     3.000%, 07/01/11 ..........................................            Aaa/AAA               1,455,975






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII REVENUE BONDS (CONTINUED)                                         S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 State of Hawaii Highway, Series A, FSA Insured
$  1,000,000     5.000%, 07/01/20 ..........................................            Aaa/AAA            $  1,069,950
                 State of Hawaii Highway, FSA Insured
     825,000     4.800%, 07/01/08 ..........................................            Aaa/AAA                 860,854
                 State of Hawaii Highway, FSA Insured
                    Prerefunded 07/01/11 @ 100
   1,000,000     5.375%, 07/01/19 ..........................................            Aaa/AAA               1,103,230
                 State of Hawaii Highway, Callable 07/01/10 @ 100,
                    FSA Insured
   2,000,000     4.500%, 07/01/10 ..........................................            Aaa/AAA               2,103,500
   2,000,000     4.500%, 07/01/11 ..........................................            Aaa/AAA               2,110,520
   5,105,000     5.000%, 07/01/12 ..........................................            Aaa/AAA               5,541,733
                 State of Hawaii Highway, Callable 07/01/10 @ 100,
                    Prerefunded 07/01/11 @ 100 FSA Insured
     500,000     5.250%, 07/01/13 ..........................................            Aaa/AAA                 548,380
   1,530,000     5.375%, 07/01/14 ..........................................            Aaa/AAA               1,687,942
     250,000     5.125%, 07/01/14 ..........................................            Aaa/AAA                 270,080
   2,720,000     5.500%, 07/01/19 ..........................................            Aaa/AAA               2,982,888
   1,110,000     5.500%, 07/01/20 ..........................................            Aaa/AAA               1,217,281
   2,000,000     5.375%, 07/01/20 ..........................................            Aaa/AAA               2,206,460
                 State of Hawaii Highway, FGIC Insured
                    Prerefunded 07/01/06 @ 102
   3,705,000     5.600%, 07/01/13 ..........................................            Aaa/AAA               3,851,644
   2,000,000     5.250%, 07/01/16 ..........................................            Aaa/AAA               2,074,080
                 State of Hawaii Housing & Community Development,
                    FSA Insured
     660,000     1.900%, 01/01/06 ..........................................            Aaa/NR                  657,690
     910,000     2.900%, 01/01/09 ..........................................            Aaa/NR                  896,568
     895,000     3.400%, 01/01/11 ..........................................            Aaa/NR                  891,143
     670,000     3.450%, 07/01/11 ..........................................            Aaa/NR                  667,903
     925,000     3.600%, 01/01/12 ..........................................            Aaa/NR                  923,936
     960,000     3.600%, 07/01/12 ..........................................            Aaa/NR                  957,686
   1,055,000     3.700%, 07/01/13 ..........................................            Aaa/NR                1,052,141
                                                                                                           ------------
                                                                                                            274,485,341
                                                                                                           ------------






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        PUERTO RICO MUNICIPAL BONDS (5.2%)                                       S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 Puerto Rico Commonwealth Aqueduct and Sewer
                    Authority Revenue Bonds, MBIA Insured
$  2,500,000     5.000%, 07/01/15 ..........................................            Aaa/AAA            $  2,570,975
                 Puerto Rico Commonwealth Government Facilities
                    Revenue Bonds, Series A FSA Insured
   1,600,000     5.250%, 07/01/19 ..........................................            NR/AAA                1,806,096
                 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               6,231,027
                 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               5,569,700
                 Puerto Rico Commonwealth Public Improvement
                    General Obligation Bonds, Series A, FGIC Insured
   4,000,000     5.500%, 07/01/13 ..........................................            Aaa/AAA               4,514,880
   2,000,000     5.500%, 07/01/16 ..........................................            Aaa/AAA               2,287,900
                 Puerto Rico Commonwealth Public Improvement
                    General Obligation Bonds, Series A, FSA Insured
   4,000,000     5.000%, 07/01/16 ..........................................            Aaa/AAA               4,353,880
                 Puerto Rico Commonwealth Public Improvement
                    General Obligation Bonds, MBIA Insured
   1,800,000     5.250%, 07/01/13 ..........................................            Aaa/AAA               1,946,160
                 Puerto Rico Commonwealth Public Improvement
   1,000,000     5.500%, 07/01/15 ..........................................             NR/AAA               1,140,740
                 Puerto Rico Commonwealth Public Improvement
                    General Obligation Bonds, Series CR, FSA Insured
   1,060,000     5.250%, 07/01/17 ..........................................            Aaa/AAA               1,190,497
                 Puerto Rico Public Finance Corp., Prerefunded,
                    FNMA Collateralized
   6,000,000     5.500%, 08/01/29 ..........................................            Aaa/BBB-              6,646,320
                                                                                                           ------------
                                                                                                             38,258,175
                                                                                                           ------------






                                                                                        RATING
    FACE                                                                               MOODY'S/
   AMOUNT        HAWAII COMMERCIAL PAPER (2.0%)                                           S&P                 VALUE
- ------------     -----------------------------------------------------------           ---------           ------------
                                                                                                  
                 City and County of Honolulu, Hawaii,
                    WestDeutsche Bank Insured
$ 10,000,000     2.650%, 12/01/05 ..........................................             P1/A1+            $ 10,000,000
   5,000,000     2.550%, 10/03/05 ..........................................             P1/A1+               5,000,000
                                                                                                           ------------
                                                                                                             15,000,000
                                                                                                           ------------

                 Total Investments (Cost $702,481,135)3 ....................              98.8%             732,519,659
                 Other assets less liabilities .............................               1.2%               8,660,719
                                                                                         -----             ------------
                 Net Assets ................................................             100.0%            $741,180,378
                                                                                         =====             ============


                                                                                       Percent of
                 Portfolio Distribution by Quality Rating (unaudited)                  Portfolio
                 -----------------------------------------------------------           ----------
                                                                                      
                 Aaa of Moody's and/or AAA of S&P. .........................              93.6%
                 Aa of Moody's and/or AA of S&P. ...........................               1.1
                 A of Moody's and/or S&P. ..................................               5.1
                 Not rated (2) .............................................               0.2
                                                                                         -----
                                                                                         100.0%
                                                                                         =====


                 (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 of the notes to financial statements.

                 PORTFOLIO ABBREVIATIONS:
                 ------------------------
                 AMBAC - American Municipal Bond Assurance Corporation
                 AMT - Alternative Minimum Tax
                 FGIC - Financial Guaranty Insurance Company
                 FNMA - Federal National Mortgage Association
                 FSA - Financial Securities Assurance
                 LOC - Letter of Credit
                 MBIA - Municipal Bond Investors Assurance
                 VRDO - Variable Rate Demand Obligation

                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                       STATEMENT OF ASSETS AND LIABILITIES
                               SEPTEMBER 30, 2005
                                   (UNAUDITED)


                                                                                        
ASSETS
   Investments at value (cost $702,481,135) .............................................  $ 732,519,659
   Cash .................................................................................        179,644
   Interest receivable ..................................................................      9,695,986
   Receivable for Trust shares sold .....................................................        159,266
   Other assets .........................................................................         51,194
                                                                                           -------------
   Total assets .........................................................................    742,605,749
                                                                                           -------------

LIABILITIES
   Dividends payable ....................................................................        430,102
   Distribution and service fees payable ................................................        297,616
   Payable for Trust shares redeemed ....................................................        292,091
   Adviser and Administrator fees payable ...............................................        244,427
   Accrued expenses .....................................................................        161,135
                                                                                           -------------
   Total liabilities ....................................................................      1,425,371
                                                                                           -------------

NET ASSETS ..............................................................................  $ 741,180,378
                                                                                           =============
   Net Assets consist of:
   Capital Stock - Authorized an unlimited number of shares, par value $0.01 per share ..  $     644,063
   Additional paid-in capital ...........................................................    707,073,417
   Net unrealized appreciation on investments (note 4) ..................................     30,038,524
   Accumulated net realized gain on investments .........................................      1,334,057
   Undistributed net investment income ..................................................      2,090,317
                                                                                           -------------
                                                                                           $ 741,180,378
                                                                                           =============

CLASS A
   Net Assets ...........................................................................  $ 683,268,140
                                                                                           =============
   Capital shares outstanding ...........................................................     59,374,853
                                                                                           =============
   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 ...........................................................................  $  36,876,945
                                                                                           =============
   Capital shares outstanding ...........................................................      3,206,212
                                                                                           =============
   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 ...........................................................................  $  21,035,293
                                                                                           =============
   Capital shares outstanding ...........................................................      1,825,217
                                                                                           =============
   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 SIX MONTHS ENDED SEPTEMBER 30, 2005
                                   (UNAUDITED)


                                                                                   
INVESTMENT INCOME:

   Interest income ..................................................                    $  16,742,276
Expenses:

   Investment Adviser fees (note 3) .................................   $     521,965
   Administrator fees (note 3) ......................................         969,371
   Distribution and service fees (note 3) ...........................         871,621
   Transfer and shareholder servicing agent fees ....................         202,743
   Trustees' fees and expenses (note 8) .............................          78,673
   Legal fees (note 3) ..............................................          75,459
   Shareholders' reports and proxy statements .......................          64,858
   Custodian fees ...................................................          62,638
   Insurance ........................................................          34,760
   Registration fees and dues .......................................          22,368
   Auditing and tax fees ............................................          13,007
   Chief compliance officer (note 3) ................................           2,278
   Miscellaneous ....................................................          19,097
                                                                        -------------
                                                                            2,938,838
   Expenses paid indirectly (note 6) ................................         (62,638)
                                                                        -------------
   Net expenses .....................................................                        2,876,200
                                                                                         -------------
   Net investment income ............................................                       13,866,076

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Net realized gain (loss) from securities transactions ............         875,073
   Change in unrealized appreciation on investments .................        (871,746)
                                                                        -------------
   Net realized and unrealized gain (loss) on investments ...........                            3,327
                                                                                         -------------
   Net change in net assets resulting from operations ...............                    $  13,869,403
                                                                                         =============


                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                       STATEMENTS OF CHANGES IN NET ASSETS



                                                                                          SIX MONTHS ENDED
                                                                                         SEPTEMBER 30, 2005             YEAR ENDED
                                                                                            (UNAUDITED)               MARCH 31, 2005
                                                                                         ------------------           --------------
                                                                                                                
OPERATIONS:
   Net investment income ..............................................................     $  13,866,076             $  28,686,242
   Net realized gain (loss) from securities transactions ..............................           875,073                 1,286,593
   Change in unrealized appreciation on investments ...................................          (871,746)              (20,663,429)
                                                                                            -------------             -------------
   Net change in net assets resulting from operations .................................        13,869,403                 9,309,406
                                                                                            -------------             -------------

DISTRIBUTIONS TO SHAREHOLDERS (NOTE 10):
   Class A Shares:
   Net investment income ..............................................................       (12,909,476)              (26,594,626)
   Net realized gain on investments ...................................................                --                (1,165,988)

   Class C Shares:
   Net investment income ..............................................................          (542,494)               (1,158,762)
   Net realized gain on investments ...................................................                --                   (65,029)

   Class Y Shares:
   Net investment income ..............................................................          (414,109)                 (926,612)
   Net realized gain on investments ...................................................                --                   (37,109)
                                                                                            -------------             -------------
   Change in net assets from distributions ............................................       (13,866,079)              (29,948,126)
                                                                                            -------------             -------------

CAPITAL SHARE TRANSACTIONS (NOTE 7):
   Proceeds from shares sold ..........................................................        29,765,590                62,021,734
   Reinvested dividends and distributions .............................................         7,834,687                17,008,650
   Cost of shares redeemed ............................................................       (35,684,061)              (74,491,462)
                                                                                            -------------             -------------
   Change in net assets from capital share transactions ...............................         1,916,216                 4,538,922
                                                                                            -------------             -------------
      Change in net assets ............................................................        1,919,540                (16,099,798)

NET ASSETS:
   Beginning of period ................................................................       739,260,838               755,360,636
                                                                                            -------------             -------------
   End of period* .....................................................................     $ 741,180,378             $ 739,260,838
                                                                                            =============             =============
   * Includes undistributed net investment income of:                                       $   2,090,317             $   2,090,319
                                                                                            =============             =============


                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2005 (UNAUDITED)

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.



      The Adviser and the Administrator  each agree 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
six months ended September 30, 2005.

      Under a 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.

      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.

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 six months ended  September  30, 2005,  service fees on
Class A Shares amounted to $687,971 of which the Distributor retained $41,567.

      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 six
months ended  September  30, 2005,  amounted to $137,738.  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 six months ended September 30, 2005, amounted to $45,912.  The total
of these



payments  made with respect to Class C Shares  amounted to $183,650 of which the
Distributor retained $39,925.

      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 six months
ended September 30, 2005, total  commissions on sales of Class A Shares amounted
to $613,092, of which the Distributor received $60,737.

c)    OTHER RELATED PARTY TRANSACTIONS:

      For the six months ended September 30, 2005, the Trust incurred $71,565 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 that firm.

4. PURCHASES AND SALES OF SECURITIES

      During the six months ended  September  30, 2005,  purchases of securities
and  proceeds  from  the  sales  of  securities   aggregated   $58,543,757   and
$62,837,435, respectively.

      At September 30, 2005  aggregate  gross  unrealized  appreciation  for all
securities  in which  there is an  excess  of value  over tax cost  amounted  to
$31,489,847 and gross unrealized  depreciation for all securities in which there
is an excess of tax cost over value  amounted to $1,451,323 for a net unrealized
appreciation of $30,038,524. The tax cost of the Trust's securities at September
30, 2005 equaled $702,481,135.

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:



                                        Six Months Ended
                                       September 30, 2005                   Year Ended
                                          (unaudited)                     March 31, 2005
                                 -----------------------------     -----------------------------
                                    Shares           Amount           Shares           Amount
                                 ------------     ------------     ------------     ------------
                                                                        
CLASS A SHARES:
   Proceeds from shares sold ..     2,149,293     $ 24,913,130        4,327,393     $ 50,338,345
   Reinvested distributions ...       638,450        7,398,264        1,374,724       16,002,996
   Cost of shares redeemed ....    (2,590,560)     (30,008,885)      (5,178,326)     (60,145,678)
                                 ------------     ------------     ------------     ------------
      Net change ..............       197,183        2,302,509          523,791        6,195,663
                                 ------------     ------------     ------------     ------------
CLASS C SHARES:
   Proceeds from shares sold ..       300,668        3,475,160          808,399        9,429,910
   Reinvested distributions ...        25,917          300,189           56,505          657,317
   Cost of shares redeemed ....      (389,908)      (4,511,078)        (823,950)      (9,543,036)
                                 ------------     ------------     ------------     ------------
      Net change ..............       (63,323)        (735,729)          40,954          544,191
                                 ------------     ------------     ------------     ------------
CLASS Y SHARES:
   Proceeds from shares sold ..       118,745        1,377,300          193,962        2,253,479
   Reinvested distributions ...        11,718          136,234           29,901          348,337
   Cost of shares redeemed ....      (100,346)      (1,164,098)        (410,603)      (4,802,748)
                                 ------------     ------------     ------------     ------------
      Net change ..............        30,117          349,436         (186,740)      (2,200,932)
                                 ------------     ------------     ------------     ------------
Total transactions in Trust
   shares .....................       163,977     $  1,916,216          378,005     $  4,538,922
                                 ============     ============     ============     ============


8. TRUSTEES' FEES AND EXPENSES

      At  September  30, 2005 there were 7 Trustees,  one of whom is  affiliated
with the Manager and is not paid any fees. The total amount of Trustees' service
and  attendance  fees paid during the six months  ended  September  30, 2005 was
$65,454,  to  cover  carrying  out  their  responsibilities  and  attendance  at
regularly  scheduled  quarterly  Board  Meeting and meetings of the  Independent
Trustees held prior to each quarterly Board Meeting.  When additional or special
meetings are held,  the meeting fees are paid to those  Trustees in  attendance.
Trustees are reimbursed for their  expenses such as travel,  accommodations  and
meals  incurred in connection  with  attendance at Board Meetings and the Annual
Meeting of  Shareholders.  For the six months ended  September  30,  2005,  such
meeting-related expenses amounted to $13,219.



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
                                                                  =============



11. CHANGE IN PRINCIPAL ACCOUNTANTS

      KPMG LLP was previously the principal  accountants  for Hawaiian  Tax-Free
Trust.  On July 27,  2005  KPMG LLP  declined  to stand  for  reelection  as the
principal accountants of the Trust and Tait, Weller and Baker LLP was engaged as
the principal  accountants  to audit the Trust's  financial  statements  for the
fiscal year of 2006.  The decision was made by the Audit  Committee of the Board
of Trustees.

      The audit  reports of KPMG LLP on the Trust's  financial  statements as of
and for the years  ended  March 31,  2005 and 2004 did not  contain  an  adverse
opinion or  disclaimer  of opinion,  nor were they  qualified  or modified as to
uncertainty, audit scope, or accounting principles.

      In connection with the audits of the two fiscal years ended March 31, 2005
and 2004 and the  subsequent  interim period through the opinion date of May 23,
2005,  there were no  reportable  events or  disagreements  with KPMG LLP on any
matter of accounting principles or practices, financial statement disclosure, or
auditing  scope  or  procedures,  which  disagreements  if not  resolved  to the
satisfaction  of KPMG LLP would have caused them to make reference in connection
with their opinion to the subject matter of the disagreements.



                             HAWAIIAN TAX-FREE TRUST
                              FINANCIAL HIGHLIGHTS

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                         Class A
                                                      ----------------------------------------------------------------------------
                                                      Six Months
                                                         Ended                             Year Ended March 31,
                                                        9/30/05        -----------------------------------------------------------
                                                      (unaudited)        2005         2004         2003         2002         2001
                                                      -----------      -------      -------      -------      -------      -------
                                                                                                         
Net asset value, beginning of period                    $ 11.51        $ 11.83      $ 11.73      $ 11.26      $ 11.37      $ 10.94
                                                        -------        -------      -------      -------      -------      -------
Income (loss) from investment operations:
   Net investment income                                   0.22           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                        0.22           0.15         0.56         0.95         0.41         0.97
                                                        -------        -------      -------      -------      -------      -------
Less distributions (note 10):
   Dividends from net investment income                   (0.22)         (0.45)       (0.46)       (0.48)       (0.52)       (0.54)
   Distributions from capital gains                          --          (0.02)          --           --           --           --
                                                        -------        -------      -------      -------      -------      -------
   Total distributions                                    (0.22)         (0.47)       (0.46)       (0.48)       (0.52)       (0.54)
                                                        -------        -------      -------      -------      -------      -------
Net asset value, end of period                          $ 11.51        $ 11.51      $ 11.83      $ 11.73      $ 11.26      $ 11.37
                                                        =======        =======      =======      =======      =======      =======
Total return (not reflecting sales charge)                 1.92%*         1.33%        4.83%        8.57%        3.62%        9.14%

Ratios/supplemental data
   Net assets, end of period (in millions)              $   683        $   681      $   694      $   675      $   625      $   593
   Ratio of expenses to average net assets                 0.75%**        0.74%        0.73%        0.71%        0.72%        0.74%
   Ratio of net investment income to average
      net assets                                           3.74%**        3.90%        3.89%        4.15%        4.51%        4.88%
   Portfolio turnover rate                                    8%*           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%**        0.74%        0.72%        0.70%        0.70%        0.72%


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

*     Not Annualized.

**    Annualized.

                 See accompanying notes to financial statements.



                             HAWAIIAN TAX-FREE TRUST
                        FINANCIAL HIGHLIGHTS (continued)

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                         Class C
                                                      ----------------------------------------------------------------------------
                                                      Six Months
                                                         Ended                             Year Ended March 31,
                                                        9/30/05        -----------------------------------------------------------
                                                      (unaudited)        2005         2004         2003         2002         2001
                                                      -----------      -------      -------      -------      -------      -------
                                                                                                         
Net asset value, beginning of period                    $ 11.50        $ 11.82      $ 11.73      $ 11.26      $ 11.36      $ 10.93
                                                        -------        -------      -------      -------      -------      -------
Income (loss) from investment operations:
   Net investment income                                   0.17           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                        0.17           0.06         0.45         0.86         0.33         0.88
                                                        -------        -------      -------      -------      -------      -------
Less distributions (note 10):
   Dividends from net investment income                   (0.17)         (0.36)       (0.36)       (0.39)       (0.43)       (0.45)
   Distributions from capital gains                          --          (0.02)          --           --           --           --
                                                        -------        -------      -------      -------      -------      -------
   Total distributions                                    (0.17)         (0.38)       (0.36)       (0.39)       (0.43)       (0.45)
                                                        -------        -------      -------      -------      -------      -------
Net asset value, end of period                          $ 11.50        $ 11.50      $ 11.82      $ 11.73      $ 11.26      $ 11.36
                                                        =======        =======      =======      =======      =======      =======
Total return (not reflecting sales charge)                 1.51%*         0.53%        3.91%        7.70%        2.91%        8.28%

Ratios/supplemental data
   Net assets, end of period (in millions)              $  36.9        $  37.6      $  38.2      $  33.8      $  24.1      $  15.0
   Ratio of expenses to average net assets                 1.55%**        1.54%        1.54%        1.51%        1.51%        1.54%
   Ratio of net investment income to
      average net assets                                   2.94%**        3.10%        3.08%        3.33%        3.68%        4.06%
   Portfolio turnover rate                                    8%*           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%**        1.54%        1.52%        1.50%        1.50%        1.51%


                                                                                         Class Y
                                                      ----------------------------------------------------------------------------
                                                      Six Months
                                                         Ended                             Year Ended March 31,
                                                        9/30/05        -----------------------------------------------------------
                                                      (unaudited)        2005         2004         2003         2002         2001
                                                      -----------      -------      -------      -------      -------      -------
                                                                                                         
Net asset value, beginning of period                    $ 11.52        $ 11.84      $ 11.75      $ 11.28      $ 11.39      $ 10.95
                                                        -------        -------      -------      -------      -------      -------
Income (loss) from investment operations:
   Net investment income                                   0.23           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                        0.23           0.18         0.57         0.97         0.43         1.00
                                                        -------        -------      -------      -------      -------      -------
Less distributions (note 10):
   Dividends from net investment income                   (0.23)         (0.48)       (0.48)       (0.50)       (0.54)       (0.56)
   Distributions from capital gains                          --          (0.02)          --           --           --           --
                                                        -------        -------      -------      -------      -------      -------
   Total distributions                                    (0.23)         (0.50)       (0.48)       (0.50)       (0.54)       (0.56)
                                                        -------        -------      -------      -------      -------      -------
Net asset value, end of period                          $ 11.52        $ 11.52      $ 11.84      $ 11.75      $ 11.28      $ 11.39
                                                        =======        =======      =======      =======      =======      =======
Total return (not reflecting sales charge)                 2.00%*         1.54%        4.97%        8.77%        3.80%        9.44%

Ratios/supplemental data
   Net assets, end of period (in millions)              $  21.0        $  20.7      $  23.5      $  25.2      $  19.3      $   7.9
   Ratio of expenses to average net assets                 0.55%**        0.54%        0.53%        0.51%        0.52%        0.54%
   Ratio of net investment income to
      average net assets                                   3.93%**        4.09%        4.09%        4.33%        4.69%        5.00%
   Portfolio turnover rate                                    8%*           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%**        0.54%        0.52%        0.50%        0.50%        0.51%


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

*     Not Annualized.

**    Annualized.

                 See accompanying notes to financial statements.



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

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 April 1,
2005 and held for the six months ended September 30, 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 SEPTEMBER 30, 2005

                       ACTUAL
                    TOTAL RETURN     BEGINNING         ENDING        EXPENSES
                       WITHOUT        ACCOUNT          ACCOUNT      PAID DURING
                   SALES CHARGES(1)    VALUE            VALUE      THE PERIOD(2)
- --------------------------------------------------------------------------------
Class A                 1.92%        $1,000.00        $1,019.20        $3.75
- --------------------------------------------------------------------------------
Class C                 1.51%        $1,000.00        $1,015.10        $7.78
- --------------------------------------------------------------------------------
Class Y                 2.00%        $1,000.00        $1,020.00        $2.73
- --------------------------------------------------------------------------------

(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 183/365 (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 SEPTEMBER 30, 2005

                    HYPOTHETICAL
                     ANNUALIZED      BEGINNING         ENDING        EXPENSES
                        TOTAL         ACCOUNT          ACCOUNT     PAID DURING
                       RETURN          VALUE            VALUE      THE PERIOD(1)
- --------------------------------------------------------------------------------
Class A                 5.00%        $1,000.00        $1,021.36        $3.75
- --------------------------------------------------------------------------------
Class C                 5.00%        $1,000.00        $1,017.35        $7.79
- --------------------------------------------------------------------------------
Class Y                 5.00%        $1,000.00        $1,022.36        $2.74
- --------------------------------------------------------------------------------

(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 183/365 (TO
      REFLECT THE ONE-HALF YEAR PERIOD).

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



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

SHAREHOLDER MEETING RESULTS (UNAUDITED)

      The Annual  Meeting of  Shareholders  of the Hawaiian  Tax-Free Trust (the
"Trust") was held on September 21, 2005. The holders of shares  representing 67%
of the total net asset  value of the  shares  entitled  to vote were  present in
person or by proxy.  At the meeting,  the following  matters were voted upon and
approved by the shareholders (the resulting votes are presented below).

      To elect Trustees.

                                  Dollar Amount of Votes:

      Trustee                     For                                  Withheld
      -------                     ---                                  --------
      Thomas W. Courtney          $497,985,849                        $3,719,484
      Diana P. Herrmann           $498,367,795                        $3,337,538
      Stanley W. Hong             $498,162,217                        $3,543,105
      Theodore T. Mason           $498,205,893                        $3,499,440
      Russell K. Okata            $495,510,202                        $6,195,131
      Douglas Philpotts           $497,067,823                        $4,637,510
      Oswald K. Stender           $497,512,312                        $4,193,021

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

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

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
(http://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 http://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,  2005 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.

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



ADDITIONAL INFORMATION (UNAUDITED)

RENEWAL OF THE INVESTMENT ADVISORY AGREEMENT

      Renewal  until June 30, 2006 of the  Investment  Advisory  Agreement  (the
"Advisory  Agreement")  between the Trust and the  Adviser  was  approved by the
Board of  Trustees  and the  independent  Trustees in June,  2005.  At a meeting
called and held for that purpose at which a majority of the independent Trustees
were present in person, the following materials were considered:

      o     Copies of the agreements to be renewed;

      o     A term sheet describing the material terms of the agreements;

      o     The Annual Report of the Trust for the year ended March 31, 2005;

      o     A Report by the Administrator  containing data about the performance
            of the  Trust,  data  about its fees,  expenses  and  purchases  and
            redemptions together with comparisons of such data with similar data
            about  other   comparable   funds,   as  well  as  data  as  to  the
            profitability of the Adviser and the Administrator; and

      o     Quarterly  materials  reviewed  at  prior  meetings  on the  Trust's
            performance, operations, portfolio and compliance.

      The Trustees reviewed materials relevant to, and considered, the following
factors:

THE NATURE, EXTENT, AND QUALITY OF THE SERVICES PROVIDED BY THE ADVISER.

      The Adviser has provided local  management of the Trust's  portfolio.  The
Trustees noted that the Adviser employed as portfolio manager for the Trust, Mr.
Robert Crowell,  and had provided  facilities for credit analysis of the Trust's
portfolio  securities.  Mr.  Crowell,  based in  Honolulu,  has  provided  local
information regarding specific holdings in the Trust's portfolio.  The portfolio
manager has also been  available to and has met with the brokerage and financial
planner  community and with investors and prospective  investors to provide them
with information generally about the Trust's portfolio, with which to assess the
Trust as an  investment  vehicle for  residents of Hawaii in light of prevailing
interest rates and local economic conditions.

      The Board  considered that the Adviser had provided all services the Board
deemed necessary or appropriate,  including the specific services that the Board
has determined are required for the Trust,  given that its purpose is to provide
shareholders with as high a level of current income exempt from Hawaii state and
regular Federal income taxes as is consistent with preservation of capital.

      The Board  concluded  that a commendable  quality of services was provided
and that the Trust would be well served if they  continued.  Evaluation  of this
factor weighed in favor of renewal of the Advisory Agreement.

THE INVESTMENT PERFORMANCE OF THE TRUST AND ADVISER.

      The Board  determined it appropriate to consider the Trust's  performance.
For the fiscal  year ended March 31,  2005 the  Trust's  average  annual rate of
return for Class A Shares was 1.33%;  the net asset  value of Class A Shares was
$11.83 at the  beginning  of the fiscal year and $11.51 at the end.  Performance
for the other classes was similar.



      The Board reviewed each aspect of the Trust's performance and compared its
performance with that of its local  competitors and with national  averages.  It
was noted  that the  materials  provided  by the  Administrator  indicated  that
compared  to the four  largest  competitive  Hawaii  funds,  the  Trust  has had
investment  performance  that is comparable to that of its peers for one-, five-
and  ten-year  periods,  with lower  rates of return  explained  by the  Trust's
generally higher-quality portfolio and generally shorter average maturities. The
Board considered these results to be consistent with the purposes of the Trust.

      The Board  concluded that the performance of the Trust, in light of market
conditions,  was  satisfactory.  Evaluation  of  this  factor  indicated  to the
Trustees that renewal of the Advisory Agreement would be appropriate.

THE COSTS OF THE  SERVICES  TO BE  PROVIDED  AND  PROFITS TO BE  REALIZED BY THE
ADVISER AND ITS AFFILIATES FROM THE RELATIONSHIP WITH THE TRUST.

      The information provided in connection with renewal contained expense data
for the  Trust and its local  competitors  as well as data for all  single-state
tax-free municipal bond funds nationwide,  including data for all such front-end
load  funds  of  a  comparable   asset  size.  The  materials  also  showed  the
profitability to the Adviser of its services to the Trust.

      The Board  compared  the expense and fee data with respect to the Trust to
similar data about other funds that it found to be relevant. The Board concluded
that the  expenses  of the  Trust and the fees  paid  were  similar  to and were
reasonable  as  compared  to  those  being  paid by its  local  competitors  and
single-state tax-free municipal bond funds nationwide.

      The Board considered that the foregoing  indicated the  appropriateness of
the  costs of the  services  to the  Trust,  which  was being  well  managed  as
indicated by the factors considered previously.

      The Board further  concluded that the profitability to the Adviser did not
argue against approval of the fees to be paid under the Advisory Agreement.

THE EXTENT TO WHICH ECONOMIES OF SCALE WOULD BE REALIZED AS THE TRUST GROWS.

      Data provided to the Trustees  showed that the Trust's asset size had been
generally increasing in recent years. However, they concluded that the uncertain
interest rate environment might make it difficult to achieve  substantial growth
in assets  in the near  future.  The  Trustees  also  noted  that the  materials
indicated that the Trust's fees were already  generally  lower than those of its
peers, including those with breakpoints.  Evaluation of this factor indicated to
the Board that the  Advisory  Agreement  should be renewed  without  addition of
breakpoints at this time.

BENEFITS  DERIVED OR TO BE DERIVED BY THE  ADVISER AND ITS  AFFILIATES  FROM THE
RELATIONSHIP WITH THE TRUST.

      The Board observed that, as is generally true of most fund complexes,  the
Adviser and its affiliates,  by providing services to a number of funds or other
investment  clients including the Trust, were able to spread costs as they would
otherwise be unable to do. The Board noted that while that produces efficiencies
and increased  profitability  for the Adviser and its affiliates,  it also makes
their  services  available to the Trust at favorable  levels of quality and cost
which  are more  advantageous  to the  Trust  than  would  otherwise  have  been
possible.



                      (THIS PAGE INTENTIONALLY LEFT BLANK)



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

Tait, Weller and Baker LLP
1818 Market Street, Suite 2400
Philadelphia, PA 19103

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




ITEM 2.  CODE OF ETHICS.
		Not applicable.

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.
		Not applicable.

ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES
		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)(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
December 7, 2005


By:  /s/  Joseph P. DiMaggio
- - -----------------------------------
Chief Financial Officer and Treasurer
December 7, 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, President and Trustee
December 7, 2005

By:  /s/  Joseph P. DiMaggio
- - -----------------------------------
Joseph P. DiMaggio
Chief Financial Officer and Treasurer
December 7, 2005




HAWAIIAN TAX-FREE TRUST

EXHIBIT INDEX

(a)(1) Not applicable.

(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.