<PAGE> PAGE 1
000 B000000 08/31/95
000 C000000 0000750406
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 MERRILL LYNCH FEDERAL SECURITIES TRUST
001 B000000 811-4077
001 C000000 6092827165
002 A000000 P.O. BOX 9066
002 B000000 PRINCETON
002 C000000 NJ
002 D010000 08543
002 D020000 9066
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 FUND ASSET MANAGEMENT, L.P.
008 B000001 A
008 C000001 801-12485
008 D010001 PRINCETON
008 D020001 NJ
008 D030001 08543
008 D040001 9011
011 A000001 MERRILL LYNCH FUNDS DISTRIBUTOR, INC.
011 B000001 8-14663
011 C010001 PRINCETON
011 C020001 NJ
011 C030001 08543
011 C040001 9011
012 A000001 MERRILL LYNCH FINANCIAL DATA SERVICES, INC.
012 B000001 84-01339
012 C010001 JACKSONVILLE
012 C020001 FL
012 C030001 32246
<PAGE> PAGE 2
012 C040001 6484
013 A000001 DELOITTE & TOUCHE LLP
013 B010001 PRINCETON
013 B020001 NJ
013 B030001 08540
014 A000001 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
014 B000001 8-7221
015 A000001 THE BANK OF NEW YORK
015 B000001 C
015 C010001 NEW YORK
015 C020001 NY
015 C030001 10286
015 E010001 X
018 000000 Y
019 A000000 Y
019 B000000 180
019 C000000 MERRILLLYN
020 C000001 0
020 C000002 0
020 C000003 0
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 0
022 A000001 NIKKO SECURITIES CO. INTERNATIONAL, INC.(THE)
022 B000001 94-1302123
022 C000001 14292900
022 D000001 0
022 A000002 LEHMAN BROTHERS INC.
022 B000002 13-2518466
022 C000002 2599626
022 D000002 2006177
022 A000003 PAINEWEBBER INCORPORATED
022 B000003 13-2638166
022 C000003 2680148
022 D000003 465740
022 A000004 GOLDMAN, SACHS & CO.
022 B000004 13-5108880
022 C000004 1476396
022 D000004 1227445
022 A000005 NOMURA SECURITIES INTERNATIONAL, INC.
022 B000005 13-2642206
022 C000005 2051654
022 D000005 98256
022 A000006 BEAR, STEARNS & CO. INC.
022 B000006 13-3299429
022 C000006 807394
<PAGE> PAGE 3
022 D000006 1097951
022 A000007 PRUDENTIAL SECURITIES INCORPORATED
022 B000007 22-2347336
022 C000007 1586114
022 D000007 31456
022 A000008 CS FIRST BOSTON CORPORATION
022 B000008 13-5659485
022 C000008 784699
022 D000008 594752
022 A000009 SALOMON BROTHERS INC
022 B000009 13-3082694
022 C000009 637238
022 D000009 330121
022 A000010 SMITH BARNEY INC.
022 B000010 13-1912900
022 C000010 378578
022 D000010 445664
023 C000000 28301047
023 D000000 6690043
024 000000 Y
025 A000001 NIKKO SECURITIES CO.
025 C000001 D
025 D000001 97000
025 A000002 PAINEWEBBER INCORPORATED
025 B000002 13-2638166
025 C000002 D
025 D000002 18000
025 D000003 0
025 D000004 0
025 D000005 0
025 D000006 0
025 D000007 0
025 D000008 0
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
028 A010000 33112
028 A020000 8184
028 A030000 0
028 A040000 55497
028 B010000 22852
028 B020000 6654
028 B030000 0
028 B040000 48054
<PAGE> PAGE 4
028 C010000 43606
028 C020000 6324
028 C030000 0
028 C040000 78603
028 D010000 33649
028 D020000 8060
028 D030000 0
028 D040000 67237
028 E010000 29806
028 E020000 6219
028 E030000 0
028 E040000 68218
028 F010000 40723
028 F020000 6124
028 F030000 0
028 F040000 53808
028 G010000 203748
028 G020000 41565
028 G030000 0
028 G040000 371417
028 H000000 55875
029 000000 Y
030 A000000 291
030 B000000 4.00
030 C000000 0.00
031 A000000 25
031 B000000 0
032 000000 0
033 000000 266
034 000000 Y
035 000000 2999
036 A000000 N
036 B000000 0
037 000000 N
038 000000 0
039 000000 N
040 000000 Y
041 000000 Y
042 A000000 0
042 B000000 0
042 C000000 100
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 12611
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
<PAGE> PAGE 5
048 000000 0.000
048 A010000 500000
048 A020000 0.500
048 B010000 500000
048 B020000 0.475
048 C010000 500000
048 C020000 0.450
048 D010000 500000
048 D020000 0.425
048 E010000 500000
048 E020000 0.400
048 F010000 1000000
048 F020000 0.375
048 G010000 1500000
048 G020000 0.350
048 H010000 1500000
048 H020000 0.325
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 6500000
048 K020000 0.300
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 Y
054 B000000 Y
054 C000000 N
054 D000000 N
054 E000000 N
054 F000000 N
054 G000000 N
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 N
054 L000000 N
054 M000000 Y
054 N000000 N
055 A000000 Y
055 B000000 N
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 Y
060 B000000 Y
061 000000 0
<PAGE> PAGE 6
062 A000000 Y
062 B000000 0.0
062 C000000 0.0
062 D000000 4.6
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 21.1
062 N000000 77.1
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 5.6
064 A000000 N
066 A000000 N
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 Y
070 B010000 N
070 B020000 N
070 C010000 Y
070 C020000 Y
070 D010000 N
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 N
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 N
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 N
070 K010000 Y
070 K020000 N
070 L010000 N
070 L020000 N
070 M010000 N
<PAGE> PAGE 7
070 M020000 N
070 N010000 Y
070 N020000 Y
070 O010000 Y
070 O020000 N
070 P010000 Y
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 6460393
071 B000000 6767431
071 C000000 2481564
071 D000000 260
072 A000000 12
072 B000000 199575
072 C000000 0
072 D000000 0
072 E000000 432
072 F000000 11490
072 G000000 410
072 H000000 0
072 I000000 3516
072 J000000 580
072 K000000 0
072 L000000 329
072 M000000 35
072 N000000 73
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 71
072 S000000 36
072 T000000 12611
072 U000000 0
072 V000000 0
072 W000000 50
072 X000000 29201
072 Y000000 0
072 Z000000 170806
072AA000000 44621
072BB000000 93397
072CC010000 92170
072CC020000 0
072DD010000 85790
072DD020000 84438
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
<PAGE> PAGE 8
073 C000000 0.0000
074 A000000 2496
074 B000000 115000
074 C000000 0
074 D000000 2433035
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 361
074 J000000 48469
074 K000000 0
074 L000000 22949
074 M000000 121
074 N000000 2622431
074 O000000 131694
074 P000000 1966
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 18
074 R040000 10749
074 S000000 0
074 T000000 2478004
074 U010000 124841
074 U020000 133081
074 V010000 0.00
074 V020000 0.00
074 W000000 0.0000
074 X000000 183334
074 Y000000 0
075 A000000 0
075 B000000 2594377
076 000000 0.00
077 A000000 Y
077 B000000 Y
078 000000 N
080 A000000 ICI MUTUAL INSURANCE CO.
080 C000000 2500
081 A000000 Y
081 B000000 110
082 A000000 N
082 B000000 0
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 N
SIGNATURE GERALD M. RICHARD
TITLE TREASURER
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> OCT-21-1994
<PERIOD-END> AUG-31-1995
<INVESTMENTS-AT-COST> 2504095971
<INVESTMENTS-AT-VALUE> 2548379275
<RECEIVABLES> 71417677
<ASSETS-OTHER> 2616386
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2622413338
<PAYABLE-FOR-SECURITIES> 131693516
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 12715792
<TOTAL-LIABILITIES> 144409308
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2865830274
<SHARES-COMMON-STOCK> 23232522
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (432109548)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 44283304
<NET-ASSETS> 223236939
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 199574230
<OTHER-INCOME> 432339
<EXPENSES-NET> 29200996
<NET-INVESTMENT-INCOME> 170805573
<REALIZED-GAINS-CURRENT> (48775962)
<APPREC-INCREASE-CURRENT> 92170478
<NET-CHANGE-FROM-OPS> 214200089
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 12352715
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 30530411
<NUMBER-OF-SHARES-REDEEMED> 7753541
<SHARES-REINVESTED> 455652
<NET-CHANGE-IN-ASSETS> (376333418)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 11490071
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 29200996
<AVERAGE-NET-ASSETS> 201110969
<PER-SHARE-NAV-BEGIN> 9.16
<PER-SHARE-NII> .58
<PER-SHARE-GAIN-APPREC> .45
<PER-SHARE-DIVIDEND> .58
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.61
<EXPENSE-RATIO> .64
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> SEP-01-1994
<PERIOD-END> AUG-31-1995
<INVESTMENTS-AT-COST> 2504095971
<INVESTMENTS-AT-VALUE> 2548379275
<RECEIVABLES> 71417677
<ASSETS-OTHER> 2616386
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2622413338
<PAYABLE-FOR-SECURITIES> 131693516
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 12715792
<TOTAL-LIABILITIES> 144409308
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2865830274
<SHARES-COMMON-STOCK> 131454676
<SHARES-COMMON-PRIOR> 159060141
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (432109548)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 44283304
<NET-ASSETS> 1262985320
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 199574230
<OTHER-INCOME> 432339
<EXPENSES-NET> 29200996
<NET-INVESTMENT-INCOME> 170805573
<REALIZED-GAINS-CURRENT> (48775962)
<APPREC-INCREASE-CURRENT> 92170478
<NET-CHANGE-FROM-OPS> 214200089
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 84089808
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 21572051
<NUMBER-OF-SHARES-REDEEMED> 54319098
<SHARES-REINVESTED> 5141582
<NET-CHANGE-IN-ASSETS> (376333418)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 11490071
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 29200996
<AVERAGE-NET-ASSETS> 1320003209
<PER-SHARE-NAV-BEGIN> 9.41
<PER-SHARE-NII> .60
<PER-SHARE-GAIN-APPREC> .20
<PER-SHARE-DIVIDEND> .60
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.61
<EXPENSE-RATIO> 1.41
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> OCT-21-1994
<PERIOD-END> AUG-31-1995
<INVESTMENTS-AT-COST> 2504095971
<INVESTMENTS-AT-VALUE> 2548379275
<RECEIVABLES> 71417677
<ASSETS-OTHER> 2616386
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2622413338
<PAYABLE-FOR-SECURITIES> 131693516
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 12715792
<TOTAL-LIABILITIES> 144409308
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2865830274
<SHARES-COMMON-STOCK> 1626106
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (432109548)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 44283304
<NET-ASSETS> 15620610
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 199574230
<OTHER-INCOME> 432339
<EXPENSES-NET> 29200996
<NET-INVESTMENT-INCOME> 170805573
<REALIZED-GAINS-CURRENT> (48775962)
<APPREC-INCREASE-CURRENT> 92170478
<NET-CHANGE-FROM-OPS> 214200089
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 348549
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1942998
<NUMBER-OF-SHARES-REDEEMED> 339400
<SHARES-REINVESTED> 22508
<NET-CHANGE-IN-ASSETS> (376333418)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 11490071
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 29200996
<AVERAGE-NET-ASSETS> 6514022
<PER-SHARE-NAV-BEGIN> 9.16
<PER-SHARE-NII> .51
<PER-SHARE-GAIN-APPREC> .45
<PER-SHARE-DIVIDEND> .51
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.61
<EXPENSE-RATIO> 1.47
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> SEP-01-1994
<PERIOD-END> AUG-31-1995
<INVESTMENTS-AT-COST> 2504095971
<INVESTMENTS-AT-VALUE> 2548379275
<RECEIVABLES> 71417677
<ASSETS-OTHER> 2616386
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2622413338
<PAYABLE-FOR-SECURITIES> 131693516
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 12715792
<TOTAL-LIABILITIES> 144409308
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2865830274
<SHARES-COMMON-STOCK> 101608151
<SHARES-COMMON-PRIOR> 144154216
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (432109548)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 44283304
<NET-ASSETS> 976161161
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 199574230
<OTHER-INCOME> 432339
<EXPENSES-NET> 29200996
<NET-INVESTMENT-INCOME> 170805573
<REALIZED-GAINS-CURRENT> (48775962)
<APPREC-INCREASE-CURRENT> 92170478
<NET-CHANGE-FROM-OPS> 214200089
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 73437660
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 4702162
<NUMBER-OF-SHARES-REDEEMED> 50970271
<SHARES-REINVESTED> 3722044
<NET-CHANGE-IN-ASSETS> (376333418)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 11490071
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 29200996
<AVERAGE-NET-ASSETS> 1066748301
<PER-SHARE-NAV-BEGIN> 9.41
<PER-SHARE-NII> .64
<PER-SHARE-GAIN-APPREC> .20
<PER-SHARE-DIVIDEND> .64
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.61
<EXPENSE-RATIO> .89
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
