<PAGE> PAGE 1
000 A000000 02/28/95
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 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 LEHMAN BROTHERS INC.
022 B000001 13-2518466
022 C000001 1843577
022 D000001 1585058
022 A000002 GOLDMAN, SACHS & CO.
022 B000002 13-5108880
022 C000002 952797
022 D000002 894634
022 A000003 BEAR, STEARNS & CO.
022 B000003 13-3299429
022 C000003 368879
022 D000003 615419
022 A000004 SMITH BARNEY INC.
022 B000004 13-1912900
022 C000004 324447
022 D000004 348717
022 A000005 CS FIRST BOSTON CORPORATION
022 B000005 13-5659485
022 C000005 298083
022 D000005 336665
022 A000006 PAINEWEBBER INCORPORATED
022 B000006 13-2638166
022 C000006 114469
<PAGE> PAGE 3
022 D000006 175068
022 A000007 MORGAN (J.P.) SECURITIES INC.
022 B000007 13-3224016
022 C000007 159700
022 D000007 124867
022 A000008 SALOMON BROTHERS INC.
022 B000008 13-3082694
022 C000008 90004
022 D000008 193239
022 A000009 MORGAN STANLEY & CO. INCORPORATED
022 B000009 13-2655998
022 C000009 149826
022 D000009 50000
022 A000010 NOMURA SECURITIES INTERNATIONAL, INC.
022 B000010 13-2642206
022 C000010 39749
022 D000010 91071
023 C000000 4366996
023 D000000 4477231
024 000000 N
025 A000001 NIKKO SECURITIES CO.
025 B000001 94-1302123
025 C000001 D
025 D000001 66000
025 D000002 0
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 20854
028 A020000 8876
028 A030000 0
028 A040000 89436
028 B010000 201295
028 B020000 6697
028 B030000 0
028 B040000 278343
028 C010000 25469
028 C020000 6782
<PAGE> PAGE 4
028 C030000 0
028 C040000 101562
028 D010000 24172
028 D020000 0
028 D030000 0
028 D040000 80039
028 E010000 39858
028 E020000 15956
028 E030000 0
028 E040000 73862
028 F010000 29157
028 F020000 7220
028 F030000 0
028 F040000 56858
028 G010000 340805
028 G020000 45531
028 G030000 0
028 G040000 680100
028 H000000 225193
029 000000 Y
030 A000000 124
030 B000000 4.00
030 C000000 0.00
031 A000000 9
031 B000000 0
032 000000 0
033 000000 115
034 000000 Y
035 000000 1959
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 6435
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.000
048 A010000 500000
<PAGE> PAGE 5
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
062 A000000 Y
062 B000000 0.0
<PAGE> PAGE 6
062 C000000 0.0
062 D000000 3.0
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 17.6
062 N000000 85.4
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 7.2
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
070 M020000 N
070 N010000 Y
<PAGE> PAGE 7
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 4597267
071 B000000 4777185
071 C000000 2513237
071 D000000 183
072 A000000 6
072 B000000 100331
072 C000000 0
072 D000000 0
072 E000000 1666
072 F000000 5785
072 G000000 146
072 H000000 0
072 I000000 1650
072 J000000 290
072 K000000 0
072 L000000 174
072 M000000 41
072 N000000 135
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 39
072 S000000 22
072 T000000 6435
072 U000000 0
072 V000000 0
072 W000000 32
072 X000000 14749
072 Y000000 0
072 Z000000 87248
072AA000000 4691
072BB000000 75677
072CC010000 48004
072CC020000 0
072DD010000 43454
072DD020000 43220
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 0
<PAGE> PAGE 8
074 B000000 75000
074 C000000 0
074 D000000 2613808
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 0
074 K000000 0
074 L000000 22517
074 M000000 116
074 N000000 2711441
074 O000000 153670
074 P000000 1809
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 18233
074 S000000 0
074 T000000 2537729
074 U010000 131735
074 U020000 139420
074 V010000 0.00
074 V020000 0.00
074 W000000 0.0000
074 X000000 191960
074 Y000000 0
075 A000000 0
075 B000000 2665707
076 000000 0.00
077 A000000 Y
077 C000000 Y
078 000000 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> FEB-28-1995
<INVESTMENTS-AT-COST> 2688691252
<INVESTMENTS-AT-VALUE> 2688808167
<RECEIVABLES> 22517462
<ASSETS-OTHER> 115416
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2711441045
<PAYABLE-FOR-SECURITIES> 153670358
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 20041700
<TOTAL-LIABILITIES> 173712058
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2991935048
<SHARES-COMMON-STOCK> 21565459
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> (124089)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (454198887)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 116915
<NET-ASSETS> 201833716
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 100331137
<OTHER-INCOME> 1665601
<EXPENSES-NET> 14749093
<NET-INVESTMENT-INCOME> 87247645
<REALIZED-GAINS-CURRENT> (70985612)
<APPREC-INCREASE-CURRENT> 48004089
<NET-CHANGE-FROM-OPS> 64266122
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 4788665
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 23698475
<NUMBER-OF-SHARES-REDEEMED> 2396056
<SHARES-REINVESTED> 263040
<NET-CHANGE-IN-ASSETS> (316608461)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5784901
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 14749093
<AVERAGE-NET-ASSETS> 185380504
<PER-SHARE-NAV-BEGIN> 9.16
<PER-SHARE-NII> .24
<PER-SHARE-GAIN-APPREC> .20
<PER-SHARE-DIVIDEND> .24
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.36
<EXPENSE-RATIO> .65
<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> 6-MOS
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> SEP-01-1994
<PERIOD-END> FEB-28-1995
<INVESTMENTS-AT-COST> 2688691252
<INVESTMENTS-AT-VALUE> 2688808167
<RECEIVABLES> 22517462
<ASSETS-OTHER> 115416
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2711441045
<PAYABLE-FOR-SECURITIES> 153670358
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 20041700
<TOTAL-LIABILITIES> 173712058
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2991935048
<SHARES-COMMON-STOCK> 138946632
<SHARES-COMMON-PRIOR> 159060141
<ACCUMULATED-NII-CURRENT> (124089)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (454198887)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 116915
<NET-ASSETS> 1300422669
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 100331137
<OTHER-INCOME> 1665601
<EXPENSES-NET> 14749093
<NET-INVESTMENT-INCOME> 87247645
<REALIZED-GAINS-CURRENT> (70985612)
<APPREC-INCREASE-CURRENT> 48004089
<NET-CHANGE-FROM-OPS> 64266122
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 43175585
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 10442664
<NUMBER-OF-SHARES-REDEEMED> 33269431
<SHARES-REINVESTED> 2713258
<NET-CHANGE-IN-ASSETS> (316608461)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5784901
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 14749093
<AVERAGE-NET-ASSETS> 1353850948
<PER-SHARE-NAV-BEGIN> 9.41
<PER-SHARE-NII> .29
<PER-SHARE-GAIN-APPREC> (.05)
<PER-SHARE-DIVIDEND> .29
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.36
<EXPENSE-RATIO> 1.40
<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> FEB-28-1995
<INVESTMENTS-AT-COST> 2688691252
<INVESTMENTS-AT-VALUE> 2688808167
<RECEIVABLES> 22517462
<ASSETS-OTHER> 115416
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2711441045
<PAYABLE-FOR-SECURITIES> 153670358
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 20041700
<TOTAL-LIABILITIES> 173712058
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2991935048
<SHARES-COMMON-STOCK> 473237
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> (124089)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (454198887)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 116915
<NET-ASSETS> 4427965
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 100331137
<OTHER-INCOME> 1665601
<EXPENSES-NET> 14749093
<NET-INVESTMENT-INCOME> 87247645
<REALIZED-GAINS-CURRENT> (70985612)
<APPREC-INCREASE-CURRENT> 48004089
<NET-CHANGE-FROM-OPS> 64266122
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 44648
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 496801
<NUMBER-OF-SHARES-REDEEMED> 27026
<SHARES-REINVESTED> 3462
<NET-CHANGE-IN-ASSETS> (316608461)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5784901
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 14749093
<AVERAGE-NET-ASSETS> 1927095
<PER-SHARE-NAV-BEGIN> 9.16
<PER-SHARE-NII> .21
<PER-SHARE-GAIN-APPREC> .20
<PER-SHARE-DIVIDEND> .21
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.36
<EXPENSE-RATIO> 1.49
<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> 6-MOS
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> SEP-01-1994
<PERIOD-END> FEB-28-1995
<INVESTMENTS-AT-COST> 2688691252
<INVESTMENTS-AT-VALUE> 2688808167
<RECEIVABLES> 22517462
<ASSETS-OTHER> 115416
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2711441045
<PAYABLE-FOR-SECURITIES> 153670358
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 20041700
<TOTAL-LIABILITIES> 173712058
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2991935048
<SHARES-COMMON-STOCK> 110169520
<SHARES-COMMON-PRIOR> 144154216
<ACCUMULATED-NII-CURRENT> (124089)
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (454198887)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 116915
<NET-ASSETS> 1031044637
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 100331137
<OTHER-INCOME> 1665601
<EXPENSES-NET> 14749093
<NET-INVESTMENT-INCOME> 87247645
<REALIZED-GAINS-CURRENT> (70985612)
<APPREC-INCREASE-CURRENT> 48004089
<NET-CHANGE-FROM-OPS> 64266122
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 38665683
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 2566956
<NUMBER-OF-SHARES-REDEEMED> 38547622
<SHARES-REINVESTED> 1995970
<NET-CHANGE-IN-ASSETS> (316608461)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (383910428)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5784901
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 14749093
<AVERAGE-NET-ASSETS> 1124548620
<PER-SHARE-NAV-BEGIN> 9.41
<PER-SHARE-NII> .32
<PER-SHARE-GAIN-APPREC> (.05)
<PER-SHARE-DIVIDEND> .32
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.36
<EXPENSE-RATIO> .88
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
