<PAGE> PAGE 1
000 B000000 08/31/96
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 6092822800
002 A000000 P.O. BOX 9011
002 B000000 PRINCETON
002 C000000 NJ
002 D010000 08543
002 D020000 9011
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
008 A000002 MERRILL LYNCH ASSET MANAGEMENT U.K., LTD.
008 B000002 S
008 C000002 801-31780
008 D010002 LONDON
008 D050002 ENGLAND
008 D060002 ECZY 9LY
011 A000001 MERRILL LYNCH FUNDS DISTRIBUTOR, INC.
011 B000001 8-14663
011 C010001 PRINCETON
011 C020001 NJ
011 C030001 08543
<PAGE> PAGE 2
011 C040001 9011
012 A000001 MERRILL LYNCH FINANCIAL DATA SERVICES, INC.
012 B000001 84-01339
012 C010001 JACKSONVILLE
012 C020001 FL
012 C030001 32246
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 177
019 C000000 MERRILLLYN
020 C000001 0
020 C000002 0
020 C000003 0
020 C000004 0
<PAGE> PAGE 3
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 13754450
022 D000001 0
022 A000002 CS FIRST BOSTON CORPORATION
022 B000002 13-5659485
022 C000002 1750784
022 D000002 880865
022 A000003 GOLDMAN, SACHS & CO.
022 B000003 13-5108880
022 C000003 773163
022 D000003 872575
022 A000004 MORGAN STANLEY & CO. INCORPORATED
022 B000004 13-2655998
022 C000004 797234
022 D000004 675963
022 A000005 PAINEWEBBER INCORPORATED
022 B000005 13-2638166
022 C000005 948383
022 D000005 518174
022 A000006 SMITH BARNEY INC.
022 B000006 13-1912900
022 C000006 564476
022 D000006 649619
022 A000007 PRUDENTIAL SECURITIES INCORPORATED
022 B000007 22-2347336
022 C000007 464419
022 D000007 326631
022 A000008 BEAR, STEARNS & CO. INC.
022 B000008 13-3299429
022 C000008 293487
022 D000008 301971
022 A000009 LEHMAN BROTHERS INC.
022 B000009 13-2518466
022 C000009 345686
022 D000009 145474
022 A000010 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
022 B000010 13-2741729
022 C000010 150522
022 D000010 196093
023 C000000 20342032
023 D000000 4782919
024 000000 Y
025 A000001 NIKKO SECURITIES CO.
<PAGE> PAGE 4
025 C000001 D
025 D000001 88500
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 47261
028 A020000 6359
028 A030000 0
028 A040000 74024
028 B010000 44390
028 B020000 5215
028 B030000 0
028 B040000 96248
028 C010000 40882
028 C020000 6517
028 C030000 0
028 C040000 84374
028 D010000 32354
028 D020000 4929
028 D030000 0
028 D040000 81251
028 E010000 60891
028 E020000 4966
028 E030000 0
028 E040000 81776
028 F010000 32885
028 F020000 6193
028 F030000 0
028 F040000 70302
028 G010000 258663
028 G020000 34179
028 G030000 0
028 G040000 487975
028 H000000 68832
029 000000 Y
030 A000000 199
030 B000000 4.00
<PAGE> PAGE 5
030 C000000 0.00
031 A000000 21
031 B000000 0
032 000000 0
033 000000 178
034 000000 Y
035 000000 1322
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 11069
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
<PAGE> PAGE 6
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 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 4.9
062 D000000 4.2
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 11.5
062 N000000 87.2
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 0.0
064 A000000 N
066 A000000 N
067 000000 N
068 A000000 N
<PAGE> PAGE 7
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
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 4779400
071 B000000 5066446
071 C000000 2341201
071 D000000 204
072 A000000 12
072 B000000 170261
072 C000000 0
072 D000000 0
072 E000000 667
072 F000000 10651
072 G000000 286
072 H000000 0
072 I000000 2915
<PAGE> PAGE 8
072 J000000 426
072 K000000 0
072 L000000 187
072 M000000 80
072 N000000 108
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 59
072 S000000 65
072 T000000 11069
072 U000000 0
072 V000000 0
072 W000000 59
072 X000000 25905
072 Y000000 0
072 Z000000 145023
072AA000000 54265
072BB000000 36837
072CC010000 0
072CC020000 66407
072DD010000 77032
072DD020000 67871
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 47
074 B000000 88500
074 C000000 104495
074 D000000 2094712
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 1911
074 J000000 325724
074 K000000 0
074 L000000 18088
074 M000000 133
074 N000000 2633610
074 O000000 499364
074 P000000 1765
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 791
074 R040000 10094
074 S000000 0
074 T000000 2121596
<PAGE> PAGE 9
074 U010000 124914
074 U020000 100817
074 V010000 0.00
074 V020000 0.00
074 W000000 0.0000
074 X000000 158717
074 Y000000 0
075 A000000 0
075 B000000 2335677
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
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000750406
<NAME> MERRILL LYNCH FEDERAL SECURITIES TRUST
<SERIES>
<NUMBER> 001
<NAME> CLASS A
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> AUG-31-1996
<INVESTMENTS-AT-COST> 2310951552
<INVESTMENTS-AT-VALUE> 2288827563
<RECEIVABLES> 343811453
<ASSETS-OTHER> 179583
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2632818599
<PAYABLE-FOR-SECURITIES> 499363732
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 11858602
<TOTAL-LIABILITIES> 511222334
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2459631755
<SHARES-COMMON-STOCK> 24644296
<SHARES-COMMON-PRIOR> 23232522
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (315911501)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (22123989)
<NET-ASSETS> 231651242
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 170261306
<OTHER-INCOME> 666948
<EXPENSES-NET> (25904994)
<NET-INVESTMENT-INCOME> 145023260
<REALIZED-GAINS-CURRENT> 17428212
<APPREC-INCREASE-CURRENT> (66407293)
<NET-CHANGE-FROM-OPS> 96044179
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (15541226)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 11032271
<NUMBER-OF-SHARES-REDEEMED> (9834489)
<SHARES-REINVESTED> 213992
<NET-CHANGE-IN-ASSETS> (356407765)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 10650590
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 25904994
<AVERAGE-NET-ASSETS> 232437833
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .64
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.64)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.40
<EXPENSE-RATIO> .62
<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> CLASS B
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> AUG-31-1996
<INVESTMENTS-AT-COST> 2310951552
<INVESTMENTS-AT-VALUE> 2288827563
<RECEIVABLES> 343811453
<ASSETS-OTHER> 179583
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2632818599
<PAYABLE-FOR-SECURITIES> 499363732
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 11858602
<TOTAL-LIABILITIES> 511222334
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2459631755
<SHARES-COMMON-STOCK> 98404386
<SHARES-COMMON-PRIOR> 131454676
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (315911501)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (22123989)
<NET-ASSETS> 924884437
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 170261306
<OTHER-INCOME> 666948
<EXPENSES-NET> (25904994)
<NET-INVESTMENT-INCOME> 145023260
<REALIZED-GAINS-CURRENT> 17428212
<APPREC-INCREASE-CURRENT> (66407293)
<NET-CHANGE-FROM-OPS> 96044179
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (66689844)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 16843373
<NUMBER-OF-SHARES-REDEEMED> (53912607)
<SHARES-REINVESTED> 4018944
<NET-CHANGE-IN-ASSETS> (356407765)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 10650590
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 25904994
<AVERAGE-NET-ASSETS> 1127947333
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .57
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.57)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.40
<EXPENSE-RATIO> 1.39
<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> CLASS C
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> AUG-31-1996
<INVESTMENTS-AT-COST> 2310951552
<INVESTMENTS-AT-VALUE> 2288827563
<RECEIVABLES> 343811453
<ASSETS-OTHER> 179583
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2632818599
<PAYABLE-FOR-SECURITIES> 499363732
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 11858602
<TOTAL-LIABILITIES> 511222334
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2459631755
<SHARES-COMMON-STOCK> 2412552
<SHARES-COMMON-PRIOR> 1626106
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (315911501)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (22123989)
<NET-ASSETS> 22672290
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 170261306
<OTHER-INCOME> 666948
<EXPENSES-NET> (25904994)
<NET-INVESTMENT-INCOME> 145023260
<REALIZED-GAINS-CURRENT> 17428212
<APPREC-INCREASE-CURRENT> (66407293)
<NET-CHANGE-FROM-OPS> 96044179
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (1181094)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 2160634
<NUMBER-OF-SHARES-REDEEMED> (1449722)
<SHARES-REINVESTED> 75534
<NET-CHANGE-IN-ASSETS> (356407765)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 10650590
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 25904994
<AVERAGE-NET-ASSETS> 20148608
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .56
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.56)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.40
<EXPENSE-RATIO> 1.43
<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> CLASS D
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> AUG-31-1996
<PERIOD-START> SEP-01-1995
<PERIOD-END> AUG-31-1996
<INVESTMENTS-AT-COST> 2310951552
<INVESTMENTS-AT-VALUE> 2288827563
<RECEIVABLES> 343811453
<ASSETS-OTHER> 179583
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 2632818599
<PAYABLE-FOR-SECURITIES> 499363732
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 11858602
<TOTAL-LIABILITIES> 511222334
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 2459631755
<SHARES-COMMON-STOCK> 100269823
<SHARES-COMMON-PRIOR> 101608151
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (315911501)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (22123989)
<NET-ASSETS> 942388296
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 170261306
<OTHER-INCOME> 666948
<EXPENSES-NET> (25904994)
<NET-INVESTMENT-INCOME> 145023260
<REALIZED-GAINS-CURRENT> 17428212
<APPREC-INCREASE-CURRENT> (66407293)
<NET-CHANGE-FROM-OPS> 96044179
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (61490784)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 34498862
<NUMBER-OF-SHARES-REDEEMED> (38921835)
<SHARES-REINVESTED> 3084645
<NET-CHANGE-IN-ASSETS> (356407765)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (432109548)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 10650590
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 25904994
<AVERAGE-NET-ASSETS> 955142771
<PER-SHARE-NAV-BEGIN> 9.61
<PER-SHARE-NII> .62
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.62)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.40
<EXPENSE-RATIO> .87
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
