<PAGE> PAGE 1
000 A000000 02/29/96
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
015 A000002 BANKERS TRUST COMPANY
015 B000002 S
015 C010002 NEW YORK
015 C020002 NY
015 C030002 10006
015 E010002 X
015 A000003 CHEMICAL BANK
015 B000003 S
015 C010003 NEW YORK
015 C020003 NY
015 C030003 10017
015 E010003 X
015 A000004 CUSTODIAL TRUST CO.
015 B000004 S
015 C010004 NEW YORK
015 C020004 NY
015 C030004 10167
015 E010004 X
015 A000005 MORGAN GUARANTEE TRUST CO.
015 B000005 S
015 C010005 NEW YORK
015 C020005 NY
015 C030005 10260
015 E010005 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
<PAGE> PAGE 3
021 000000 0
022 A000001 NIKKO SECURITIES CO. INTERNATIONAL, INC.(THE)
022 B000001 94-1302123
022 C000001 7787650
022 D000001 0
022 A000002 CS FIRST BOSTON CORPORATION
022 B000002 13-5659485
022 C000002 493947
022 D000002 228987
022 A000003 BEAR, STEARNS & CO. INC.
022 B000003 13-3299429
022 C000003 234463
022 D000003 272628
022 A000004 PAINEWEBBER INCORPORATED
022 B000004 13-2638166
022 C000004 361466
022 D000004 129081
022 A000005 SMITH BARNEY INC.
022 B000005 13-1912900
022 C000005 186010
022 D000005 241004
022 A000006 MORGAN STANLEY & CO. INCORPORATED
022 B000006 13-2655998
022 C000006 221845
022 D000006 170676
022 A000007 SALOMON BROTHERS INC
022 B000007 13-3082694
022 C000007 206550
022 D000007 65460
022 A000008 GOLDMAN, SACHS, & CO.
022 B000008 13-5108880
022 C000008 134088
022 D000008 50093
022 A000009 LEHMAN BROTHERS INC.
022 B000009 13-2518466
022 C000009 74232
022 D000009 49781
022 A000010 PRUDENTIAL SECURITIES INCORPORATED
022 B000010 22-2347336
022 C000010 0
022 D000010 51875
023 C000000 9700251
023 D000000 1302372
024 000000 Y
025 A000001 NIKKO SECURITIES CO.
025 C000001 D
025 D000001 72000
025 A000002 DELETE
025 D000002 0
025 D000003 0
025 D000004 0
<PAGE> PAGE 4
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 35096
028 A020000 7399
028 A030000 0
028 A040000 80111
028 B010000 36508
028 B020000 5696
028 B030000 0
028 B040000 47695
028 C010000 27668
028 C020000 5733
028 C030000 0
028 C040000 49890
028 D010000 26106
028 D020000 0
028 D030000 0
028 D040000 60918
028 E010000 63828
028 E020000 12349
028 E030000 0
028 E040000 88800
028 F010000 63164
028 F020000 5560
028 F030000 0
028 F040000 74109
028 G010000 252370
028 G020000 36737
028 G030000 0
028 G040000 401523
028 H000000 72889
029 000000 Y
030 A000000 136
030 B000000 4.00
030 C000000 0.00
031 A000000 11
031 B000000 0
032 000000 0
033 000000 125
<PAGE> PAGE 5
034 000000 Y
035 000000 666
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 5840
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
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
<PAGE> PAGE 6
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 N
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
062 C000000 1.3
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 0.1
062 L000000 0.0
062 M000000 17.5
062 N000000 79.9
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 5.1
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
<PAGE> PAGE 7
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
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 1291035
071 B000000 1528143
071 C000000 2363434
071 D000000 55
072 A000000 6
072 B000000 87646
072 C000000 0
072 D000000 0
072 E000000 534
072 F000000 5471
072 G000000 214
072 H000000 0
072 I000000 1573
072 J000000 225
072 K000000 0
072 L000000 145
072 M000000 41
072 N000000 45
<PAGE> PAGE 8
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 30
072 S000000 31
072 T000000 5840
072 U000000 0
072 V000000 0
072 W000000 29
072 X000000 13644
072 Y000000 0
072 Z000000 74536
072AA000000 25773
072BB000000 4167
072CC010000 0
072CC020000 8071
072DD010000 38315
072DD020000 36419
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 927
074 B000000 72000
074 C000000 30000
074 D000000 2316230
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 2456
074 J000000 105692
074 K000000 0
074 L000000 18585
074 M000000 83
074 N000000 2545973
074 O000000 152326
074 P000000 1773
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 12949
074 S000000 0
074 T000000 2378925
074 U010000 122090
074 U020000 124223
074 V010000 0.00
074 V020000 0.00
074 W000000 0.0000
<PAGE> PAGE 9
074 X000000 165583
074 Y000000 0
075 A000000 0
075 B000000 2437817
076 000000 0.00
077 A000000 N
078 000000 N
SIGNATURE GERALD M. RICHARD
TITLE TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<SERIES>
<NUMBER> 001
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST - CLASS A
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> FEB-29-1996
<INVESTMENTS-AT-COST> 2384473837
<INVESTMENTS-AT-VALUE> 2420686113
<RECEIVABLES> 124277076
<ASSETS-OTHER> 1010185
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2545973374
<PAYABLE-FOR-SECURITIES> 152325736
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 14722372
<TOTAL-LIABILITIES> 167048108
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2753414279
<SHARES-COMMON-STOCK> 24981673
<SHARES-COMMON-PRIOR> 23232522
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (410701289)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 36212276
<NET-ASSETS> 241310627
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 87645989
<OTHER-INCOME> 533550
<EXPENSES-NET> (13643361)
<NET-INVESTMENT-INCOME> 74536178
<REALIZED-GAINS-CURRENT> 21606306
<APPREC-INCREASE-CURRENT> (8071028)
<NET-CHANGE-FROM-OPS> 88071456
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (7662168)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 6390906
<NUMBER-OF-SHARES-REDEEMED> (4758277)
<SHARES-REINVESTED> 116522
<NET-CHANGE-IN-ASSETS> (99078764)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5470576
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 13643361
<AVERAGE-NET-ASSETS> 231595405
<PER-SHARE-NAV-BEGIN> 9.61
<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> 9.66
<EXPENSE-RATIO> .63
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<SERIES>
<NUMBER> 002
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST - CLASS B
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> FEB-29-1996
<INVESTMENTS-AT-COST> 2384473837
<INVESTMENTS-AT-VALUE> 2420686113
<RECEIVABLES> 124277076
<ASSETS-OTHER> 1010185
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2545973374
<PAYABLE-FOR-SECURITIES> 152325736
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 14722372
<TOTAL-LIABILITIES> 167048108
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2753414279
<SHARES-COMMON-STOCK> 121976368
<SHARES-COMMON-PRIOR> 131454676
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (410701289)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 36212276
<NET-ASSETS> 1178087547
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 87645989
<OTHER-INCOME> 533550
<EXPENSES-NET> (13643361)
<NET-INVESTMENT-INCOME> 74536178
<REALIZED-GAINS-CURRENT> 21606306
<APPREC-INCREASE-CURRENT> (8071028)
<NET-CHANGE-FROM-OPS> 88071456
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (35905073)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 9483009
<NUMBER-OF-SHARES-REDEEMED> (21092863)
<SHARES-REINVESTED> 2131546
<NET-CHANGE-IN-ASSETS> (99078764)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5470576
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 13643361
<AVERAGE-NET-ASSETS> 1226296933
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .28
<PER-SHARE-GAIN-APPREC> .05
<PER-SHARE-DIVIDEND> (.28)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.66
<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
<SERIES>
<NUMBER> 003
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST - CLASS C
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> FEB-29-1996
<INVESTMENTS-AT-COST> 2384473837
<INVESTMENTS-AT-VALUE> 2420686113
<RECEIVABLES> 124277076
<ASSETS-OTHER> 1010185
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2545973374
<PAYABLE-FOR-SECURITIES> 152325736
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 14722372
<TOTAL-LIABILITIES> 167048108
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2753414279
<SHARES-COMMON-STOCK> 2246279
<SHARES-COMMON-PRIOR> 1626106
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (410701289)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 36212276
<NET-ASSETS> 21691454
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 87645989
<OTHER-INCOME> 533550
<EXPENSES-NET> (13643361)
<NET-INVESTMENT-INCOME> 74536178
<REALIZED-GAINS-CURRENT> 21606306
<APPREC-INCREASE-CURRENT> (8071028)
<NET-CHANGE-FROM-OPS> 88071456
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (513902)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1422434
<NUMBER-OF-SHARES-REDEEMED> (833919)
<SHARES-REINVESTED> 31658
<NET-CHANGE-IN-ASSETS> (99078764)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5470576
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 13643361
<AVERAGE-NET-ASSETS> 17735940
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .28
<PER-SHARE-GAIN-APPREC> .05
<PER-SHARE-DIVIDEND> (.28)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.66
<EXPENSE-RATIO> 1.45
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<SERIES>
<NUMBER> 004
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST - CLASS D
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> FEB-29-1996
<INVESTMENTS-AT-COST> 2384473837
<INVESTMENTS-AT-VALUE> 2420686113
<RECEIVABLES> 124277076
<ASSETS-OTHER> 1010185
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2545973374
<PAYABLE-FOR-SECURITIES> 152325736
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 14722372
<TOTAL-LIABILITIES> 167048108
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2753414279
<SHARES-COMMON-STOCK> 97108263
<SHARES-COMMON-PRIOR> 101608151
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (410701289)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 36212276
<NET-ASSETS> 937835638
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 87645989
<OTHER-INCOME> 533550
<EXPENSES-NET> (13643361)
<NET-INVESTMENT-INCOME> 74536178
<REALIZED-GAINS-CURRENT> 21606306
<APPREC-INCREASE-CURRENT> (8071028)
<NET-CHANGE-FROM-OPS> 88071456
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (30653082)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 8990918
<NUMBER-OF-SHARES-REDEEMED> (15000027)
<SHARES-REINVESTED> 1509221
<NET-CHANGE-IN-ASSETS> (99078764)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 5470576
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 13643361
<AVERAGE-NET-ASSETS> 962188969
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .31
<PER-SHARE-GAIN-APPREC> .05
<PER-SHARE-DIVIDEND> (.31)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.66
<EXPENSE-RATIO> .88
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
