FEDERATED INCOME SECURITIES TRUST
N-30D, 1997-06-20
Previous: LIPOSOME CO INC, S-3/A, 1997-06-20
Next: COMPUFLIGHT INC, 10QSB, 1997-06-20



PRESIDENT'S MESSAGE


Dear Shareholder:

I am pleased to present  the Annual  Report for  Federated  Intermediate  Income
Fund, a portfolio of Federated  Income  Securities  Trust. The report covers the
twelve-month  period from May 1, 1996, through April 30, 1997. It begins with an
investment  review by the  fund's  portfolio  manager,  followed  by a  complete
listing of the fund's high-quality bond holdings,  and the financial statements.
In addition,  financial  highlights tables are included for Institutional Shares
and Institutional Service Shares.

During the  reporting  period,  the fund's  Institutional  Shares  delivered  an
average annual total return of 7.00% through  dividend income totaling $0.63 per
share,  a capital gain  distribution  of $0.01 per share,  and a $0.02 per share
increase in net asset value.* The  Institutional  Service Shares also produced a
competitive  average  annual  total  return  of 6.73%  through  dividend  income
totaling $0.61 per share, a capital gains distribution of $0.01 per share, and a
$0.03 per share  increase in net asset  value.*  The fund's net assets  stood at
$122 million at the end of the reporting period.

Thank you for  participating  in the  income  potential  of  high-quality  bonds
through Federated Intermediate Income Fund.

As always, we welcome your comments, questions and suggestions.

Sincerely,

[Graphic]

Glen R. Johnson
President
June 15, 1997

* Performance quoted represents past performance and is not indicative of future
  results.  Investment  return and  principal  value will  fluctuate  so that an
  investor's  shares,  when  redeemed,  may be  worth  more or less  than  their
  original cost.

FEDERATED INTERMEDIATE INCOME FUND

MANAGEMENT DISCUSSION AND ANALYSIS

Federated  Intermediate  Income Fund invests primarily in high quality corporate
debt securities rated in one of the three highest  categories (A or better) by a
nationally recognized statistical rating organization.  The fund also invests in
other high quality government and asset-backed securities.  The fund duration is
managed within a range of three to seven years.

The investment  environment for high quality fixed income  securities during the
one-year  reporting period ended April 30, 1997 was somewhat volatile but within
a  relative  trading  range.  Interest  rates  rose  slightly  across the entire
maturity  curve,  generally from 0.15% to 0.30% from the five-year  point inward
and 0% to 0.05%  from the  ten-year  point  outward.  As a  result,  the  fund's
performance  largely  reflected its coupon income flow plus some relative  price
appreciation.

A  general  constant  over  the  past  year  was  a  sustained  economic  growth
environment as the economy entered its seventh  consecutive year of expansion in
March 1997. With higher  earnings,  corporate credit  fundamentals  continued to
improve, and thus, high quality corporate bonds outperformed comparable maturity
Treasuries over the twelve-month  period. Fund duration was basically maintained
at a neutral  position to the Lehman Brothers  Government/Corporate  Total Index
(the "Index")* for most of the reporting period. Thus, with no designed interest
rate  anticipation  bias, the fund's relative  performance was attributed to its
overweight  in  corporate  securities  relative to the Index.  For the  one-year
period ended April 30, 1997, the fund's  Institutional Shares provided a 7.00%**
average annual total return  compared to a 6.72% average annual total return for
the Index.

As the  fund's  fiscal  year came to a close,  corporate  bond  spreads  were at
relatively   tight  levels  to   government   securities   based  on  historical
relationships. Thus, fund management may look to upgrade the portfolio into more
government securities over the coming months.

 * Lehman  Brothers  Government/Corporate  Total  Index  is an  unmanaged  index
   comprised of approximately  5,000 issues which include  nonconvertible  bonds
   publicly  issued by the U.S.  government  or its  agencies;  corporate  bonds
   guaranteed  by  the  U.S.  government  and  quasi-federal  corporations;  and
   publicly issued, fixed rate,  non-convertible  domestic bonds of companies in
   industry,  public utilities, and finance. The average maturity of these bonds
   approximates nine years. Tracked by Shearson Lehman Brothers,  Inc. the index
   calculated  total  returns  for  one-month,  three-month,  twelve-month,  and
   ten-year periods and year-to-date. Investments cannot be made in an index.

** Performance  quoted reflects past performance and is not indicative of future
   results.  Investment  return and  principal  value will  fluctuate so that an
   investors'  shares,  when  redeemed,  may be worth  more or less  than  their
   original cost. Total return for Institutional Service Shares for the one-year
   period ended April 30, 1997 was 6.73%.

FEDERATED INTERMEDIATE INCOME FUND
(INSTITUTIONAL SHARES)

GROWTH OF $25,000 INVESTED IN FEDERATED INTERMEDIATE INCOME FUND
(INSTITUTIONAL SHARES)

The graph  below  illustrates  the  hypothetical  investment  of  $25,000 in the
Federated  Intermediate  Income Fund  (Institutional  Shares)  (the "Fund") from
December  20, 1993  (start of  performance)  to April 30,  1997  compared to the
Lehman  Brothers  Government/Corporate  Total Index  ("LBGCTI")+  and the Lipper
Intermediate-Term   Investment   Grade   Debt   Funds   Average   ("LIIGDFA").++
Intermediate-Term Investment Grade Debt Funds Average ("LIIGDFA").++

[Graphic representation "A" omitted. See Appendix.]

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. YOUR INVESTMENT RETURN
AND  PRINCIPAL  VALUE WILL  FLUCTUATE SO WHEN SHARES ARE  REDEEMED,  THEY MAY BE
WORTH MORE OR LESS THAN ORIGINAL  COST.  MUTUAL FUNDS ARE NOT  OBLIGATIONS OF OR
GUARANTEED BY ANY BANK AND ARE NOT FEDERALLY INSURED.

 * The  Fund's  performance  assumes  the  reinvestment  of  all  dividends  and
   distributions.  The  LBGCTI and the  LIIGDFA  have been  adjusted  to reflect
   reinvestment of dividends on securities in the index and average.

 + The LBGCTI is not adjusted to reflect sales charges,  expenses, or other fees
   that the Securities and Exchange  Commission  requires to be reflected in the
   Fund's performance. This index is unmanaged.

++ The LIIGDFA  represents  the average of the total returns  reported by all of
   the mutual funds designated by Lipper  Analytical  Services,  Inc. as falling
   into the category, and is not adjusted to reflect any sales charges. However,
   these  total  returns  are  reported  net of  expenses or other fees that the
   Securities  and  Exchange  Commission  requires to be  reflected  in a fund's
   performance.

FEDERATED INTERMEDIATE INCOME FUND
(INSTITUTIONAL SERVICE SHARES)

GROWTH OF $25,000 INVESTED IN FEDERATED INTERMEDIATE INCOME FUND
(INSTITUTIONAL SERVICE SHARES)

The graph  below  illustrates  the  hypothetical  investment  of  $25,000 in the
Federated  Intermediate Income Fund (Institutional  Service Shares) (the "Fund")
from December 20, 1993 (start of  performance) to April 30, 1997 compared to the
Lehman  Brothers  Government/Corporate  Total Index  ("LBGCTI")+  and the Lipper
Intermediate-Term Investment Grade Debt Funds Average
("LIIGDFA").++

[Graphic representation "B" omitted. See Appendix.]

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. YOUR INVESTMENT RETURN
AND  PRINCIPAL  VALUE WILL  FLUCTUATE SO WHEN SHARES ARE  REDEEMED,  THEY MAY BE
WORTH MORE OR LESS THAN ORIGINAL  COST.  MUTUAL FUNDS ARE NOT  OBLIGATIONS OF OR
GUARANTEED BY ANY BANK AND ARE NOT FEDERALLY INSURED.

 * The  Fund's  performance  assumes  the  reinvestment  of  all  dividends  and
   distributions.  The  LBGCTI and the  LIIGDFA  have been  adjusted  to reflect
   reinvestment of dividends on securities in the index and average.

 + The LBGCTI is not adjusted to reflect sales charges,  expenses, or other fees
   that the Securities and Exchange  Commission  requires to be reflected in the
   Fund's performance. This index is unmanaged.

++ The LIIGDFA  represents  the average of the total returns  reported by all of
   the mutual funds designated by Lipper  Analytical  Services,  Inc. as falling
   into the category, and is not adjusted to reflect any sales charges. However,
   these  total  returns  are  reported  net of  expenses or other fees that the
   Securities  and  Exchange  Commission  requires to be  reflected  in a fund's
   performance.

FEDERATED INTERMEDIATE INCOME FUND
PORTFOLIO OF INVESTMENTS
APRIL 30, 1997

<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
 ASSET-BACKED SECURITIES -- 1.0%
<C>           <S>                                                                                 <C>
                HOME EQUITY RECEIVABLES -- 0.1%
 $   118,337    TMS Home Equity Trust 1992-B, Class A, 6.90%, 7/15/2007                            $     117,542
                NON-GOVERNMENT AGENCY-MORTGAGE-BACKED SECURITIES -- 0.9%
     400,000    Prudential Bache, Series 8, Class F, 7.965%, 3/1/2019                                    409,120
     500,000    Residential Funding Corp. 1993-S26, Class A10, 7.50%, 7/25/2023                          474,400
     300,000    Residential Funding Corp. 1993-S31, Class A7, 7.00%, 9/25/2023                           269,355
                  Total                                                                                1,152,875
                  TOTAL ASSET BACKED SECURITIES (IDENTIFIED COST $1,342,315)                           1,270,417
 CORPORATE BONDS -- 75.1%
                AEROSPACE & DEFENSE -- 0.2%
     300,000    Boeing Co., Unsecd. Note, 6.35%, 6/15/2003                                               291,465
                AIR TRANSPORTATION -- 0.8%
   1,000,000    Southwest Airlines Co., Deb., 7.375%, 3/1/2027                                           957,100
                BANKING -- 11.3%
   1,250,000    ABN-AMRO Bank NV, Chicago, Sub. Deb., 7.30%, 12/1/2026                                 1,155,375
   2,000,000    African Development Bank, Note, 6.88%, 10/15/2015                                      1,889,960
   2,000,000    Banco Santander, Bank Guarantee, 7.88%, 4/15/2005                                      2,061,900
   2,000,000    Bank of Montreal, Sub. Note, 7.80%, 4/1/2007                                           2,060,980
   1,000,000    Barclays North America, Deb., 9.75%, 5/15/2021                                         1,102,950
     920,000    Chase Manhattan Corp., Sub. Note, 8.00%, 5/1/2005                                        934,324
   1,500,000    Export-Import Bank Korea, 7.10%, 3/15/2007                                             1,505,565
     250,000    First Chicago NBD Corp., Sub. Note, 8.10%, 3/1/2002                                      260,900
   1,000,000    National Bank of Canada, Montreal, Sub. Note, 8.13%, 8/15/2004                         1,046,160
     300,000    Northern Trust Corp., Sub. Note, 9.00%, 5/15/1998                                        308,271
   1,500,000    UBS - NY, Sub. Note, 7.25%, 7/15/2006                                                  1,496,085
                  Total                                                                               13,822,470
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
 CORPORATE BONDS -- CONTINUED
                BEVERAGE & TOBACCO -- 2.1%
 $   350,000    American Brands, Inc., Medium Term Note, 8.87%, 8/10/1998                          $     361,431
   2,000,000    Philip Morris Cos., Inc., Deb., 7.75%, 1/15/2027                                       1,916,340
     250,000    Philip Morris Cos., Inc., Deb., 9.25%, 12/1/1997                                         254,490
                  Total                                                                                2,532,261
                CHEMICALS & PLASTICS -- 1.5%
   1,500,000 (a)Bayer Corp., Deb., 6.50%, 10/1/2002                                                    1,471,770
     350,000    Monsanto Co., Deb., 8.80%, 7/15/1997                                                     352,429
                  Total                                                                                1,824,199
                COSMETICS & TOILETRIES -- 0.2%
     225,000    Gillette Co., Note, 6.25%, 8/15/2003                                                     217,550
                ECOLOGICAL SERVICES & EQUIPMENT -- 1.7%
   2,000,000    WMX Technologies, Inc., Deb., 8.75%, 5/1/2018                                          2,119,300
                EDUCATION -- 1.8%
   1,000,000    Columbia University, Medium Term Note, 8.62%, 2/21/2001                                1,063,320
   1,000,000    Harvard University, Revenue Bonds, 8.13% Bonds, 4/15/2007                              1,075,610
                  Total                                                                                2,138,930
                ELECTRONICS -- 2.3%
     300,000    Emerson Electric Co., Note, 6.30%, 11/1/2005                                             286,989
   2,250,000    Harris Corp., Deb., 10.38%, 12/1/2018                                                  2,475,473
                  Total                                                                                2,762,462
                FINANCE - AUTOMOTIVE -- 1.8%
   2,000,000    Ford Capital BV, Note, 9.38%, 5/15/2001                                                2,166,260
                FINANCIAL INTERMEDIARIES -- 8.8%
     250,000    American Express Credit Corp., Deb., 8.50%, 6/15/1999                                    259,408
   2,000,000    Associates Corp. of North America, Note, 6.68%, 9/17/1999                              2,003,680
   1,500,000    Donaldson, Lufkin and Jenrette Securities Corp., Note, 6.88%, 11/1/2005                1,441,950
   2,000,000    Lehman Brothers, Inc., Sr. Sub. Note, 7.38%, 1/15/2007                                 1,968,100
   1,000,000    Merrill Lynch & Co., Inc., Medium Term Note, 7.25%, 6/14/2004                          1,002,630
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
 CORPORATE BONDS -- CONTINUED
                FINANCIAL INTERMEDIARIES -- CONTINUED
 $ 2,000,000    Morgan Stanley Group, Inc., Deb., 9.25%, 3/1/1998                                  $   2,052,200
   1,050,000    Norwest Financial, Inc., Note, 6.23%, 9/1/1998                                         1,049,874
     996,187 (a)World Financial, Pass Thru Cert., Series 96 WFP-B, 6.91%, 9/1/2013                       968,483
                  Total                                                                               10,746,325
                FOOD PRODUCTS -- 0.2%
     300,000    Kraft General Foods, Inc., Deb., 6.00%, 6/15/2001                                        290,586
                FOREST PRODUCTS -- 1.0%
   1,250,000    Smurfit Capital, Note, 6.75%, 11/20/2005                                               1,197,650
                HEALTH SERVICES -- 2.0%
   1,000,000    Aetna Services Inc., Company Guarantee, 6.75%, 8/15/2001                                 993,910
   1,500,000    Columbia/HCA Healthcare Corp., Deb., 7.19%, 11/15/2015                                 1,423,680
                  Total                                                                                2,417,590
                INDUSTRIAL PRODUCTS & EQUIPMENT -- 0.2%
     300,000    Illinois Tool Works, Inc., Note, 5.88%, 3/1/2000                                         294,480
                INSURANCE -- 11.4%
   2,500,000    Allmerica Financial Corp., Sr. Note, 7.63%, 10/15/2025                                 2,402,375
   2,485,000    American General Corp., S.F. Deb., 9.63%, 2/1/2018                                     2,696,300
   2,000,000    CNA Financial Corp., Deb., 7.25%, 11/15/2023                                           1,831,340
     300,000    Chubb Capital Corp., Note, 6.00%, 2/1/1998                                               300,267
   1,500,000    GE Global Insurance, Note, 7.00%, 2/15/2026                                            1,390,365
   1,000,000    GEICO Corp., Deb., 9.15%, 9/15/2021                                                    1,095,320
     250,000    MBIA Corporation, Deb., 9.00%, 2/15/2001                                                 267,593
   1,500,000 (a)Reinsurance Group of America, Sr. Note, 7.25%, 4/1/2006                                1,480,560
   1,500,000    SunAmerica, Inc., Medium Term Note, 7.34%, 8/30/2005                                   1,493,150
   1,000,000    SunAmerica, Inc., Note, 6.20%, 10/31/1999                                                989,850
                  Total                                                                               13,947,120
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
 CORPORATE BONDS -- CONTINUED
                METALS & MINING -- 2.1%
 $ 1,000,000    Alcan Aluminum, Ltd., Deb., 9.20%, 3/15/2001                                       $   1,024,950
   1,500,000    Barrick Gold Corp., Deb., 7.50%, 5/1/2007                                              1,514,655
                  Total                                                                                2,539,605
                MUNICIPAL SERVICES -- 4.6%
   1,325,000    Kansas City, MO Redevelopment Authority, 7.65% Bonds (FSA LOC),
                11/1/2018                                                                              1,289,662
   1,000,000    Miami Florida Revenue Pension Obligation, 7.20% Bonds (AMBAC
                LOC), 12/1/2025                                                                          919,910
   1,250,000    Minneapolis/St. Paul, MN Airport Commission, UT GO Taxable
                Revenue Bonds (Series 9), 8.95% Bonds (Minneapolis/St. Paul, MN),
                1/1/2022                                                                               1,343,450
   1,000,000    Pittsburgh, PA Urban Redevelopment Authority, 9.07% Bonds (CGIC
                GTD), 9/1/2014                                                                         1,093,610
   1,000,000    St. Johns County, FL Convention Center, Taxable Municipal Revenue
                Bonds, 8.00% Bonds (FSA INS), 1/1/2026                                                 1,011,160
                  Total                                                                                5,657,792
                OIL & GAS -- 0.2%
     250,000    Shell Oil Co., Deb., 6.95%, 12/15/1998                                                   252,503
                PHARMACEUTICAL -- 0.2%
     250,000    American Home Products Corp., Note, 7.90%, 2/15/2005                                     262,280
                RAIL INDUSTRY -- 1.1%
   1,000,000    Atchison Topeka & Santa Fe RR, Equip. Trust, 6.55%, 1/6/2013                             944,380
     350,000    Norfolk Southern Corp., Equip. Trust, 7.75%, 8/15/1999                                   357,217
                  Total                                                                                1,301,597
                RETAILERS -- 3.7%
   2,000,000    May Department Stores Co., Deb., 8.13%, 8/15/2035                                      2,029,860
   2,250,000    Penney (J.C.) Co., Inc., Deb., 7.65%, 8/15/2016                                        2,211,615
     300,000    Sears, Roebuck & Co., Deb., 8.45%, 11/1/1998                                             308,640
                  Total                                                                                4,550,115
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
 CORPORATE BONDS -- CONTINUED
                SOVEREIGN GOVERNMENT -- 6.8%
 $ 1,000,000 (a)Freeport Terminal (Malta) Ltd., Gtd. Global Note, 7.50%, 3/29/2009                $    1,008,020
     850,000    Quebec, Province of, Deb., 7.00%, 1/30/2007                                              830,680
   1,500,000    Quebec, Province of, Deb., 7.50%, 7/15/2023                                            1,444,440
   1,000,000    Sweden, Kingdom of, Deb., 10.25%, 11/1/2015                                            1,251,740
   2,500,000    Swedish Export Credit, 9.88%, 3/15/2038                                                2,686,625
   1,000,000    Victoria Public Authority, Local Gov't. Guarantee, 8.25%, 1/15/2002                    1,048,125
                  Total                                                                                8,269,630
                SURFACE TRANSPORTATION -- 2.2%
   2,250,000    Trans Ocean Container Corp., Sr. Sub. Note, 12.25%, 7/1/2004                           2,627,910
                TELECOMMUNICATIONS & CELLULAR -- 0.7%
     800,000    New England Telephone & Telegraph, Deb., 8.63%, 8/1/2001                                 850,384
                UTILITIES -- 6.2%
     250,000    Central Illinois Public, 1st Mtg. Bond, 6.00%, 4/1/2000                                  245,720
     250,000    Consolidated Edison Co., Deb., 6.25%, 4/1/1998                                           250,378
     250,000    Consolidated Edison Co., Deb., Series 92B, 7.63%, 3/1/2004                               256,590
   1,250,000    Enersis S.A., Note, 7.40%, 12/1/2016                                                   1,188,100
   1,500,000 (a)Israel Electric Corp. Ltd., Sr. Note, 7.88%, 12/15/2026                                1,473,000
   1,000,000    Kansas Electric Power Cooperative, Collateral Trust, 9.73%, 12/15/2017                 1,069,890
     300,000    Midwest Power Systems, Inc., Mtg. Bond, 6.75%, 2/1/2000                                  300,078
     180,000    Minnesota Power and Light Co., 1st Mtg. Bond, 7.75%, 6/1/2007                            182,194
     975,000    Pedernales Electric Coop, 10.88% Bonds (MBIA INS), 9/1/2017                            1,043,045
     250,000    Pennsylvania Power & Light Company, Mtg. Bond, 5.50%, 4/1/1998                           248,667
     500,000 (a)Tenaga Nasional Berhad, Deb., 7.50%, 1/15/2096                                           465,760
     400,000    Virginia Electric Power Co., Mtg. Bond, Series A, 9.38%, 6/1/1998                        413,004
     500,000    Wisconsin Telephone Co., Deb., 6.25%, 8/1/2004                                           477,595
                  Total                                                                                7,614,021
                  TOTAL CORPORATE BONDS (IDENTIFIED COST $92,352,531)                                 91,651,585
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
                GOVERNMENT AGENCIES -- 7.3%
 $   200,000    Federal Home Loan Bank, 6.59%, 10/30/2000                                          $     198,546
     250,000    Federal Home Loan Bank, Deb., 6.18%, 1/10/2001                                           245,455
     550,000    Federal Home Loan Mortgage Corp., Deb. Note, 5.94%, 3/8/1999                             545,507
   1,000,000    Federal Home Loan Mortgage Corp., Deb. Note, 7.61%, 9/1/2004                             998,170
     300,000    Federal Home Loan Mortgage Corp., Deb., 6.28%, 7/15/2003                                 288,552
   4,500,000    Federal National Mortgage Association, 0/8.62%, 3/9/2022                               4,272,615
     500,000    Federal National Mortgage Association, 8.25%, 12/18/2000                                 527,070
     750,000    Federal National Mortgage Association, Medium Term Note, 7.43%,
                8/4/2005                                                                                 744,960
     250,000    Federal National Mortgage Association, Medium Term Note, 7.77%,
                7/18/2001                                                                                251,245
     500,000    Federal National Mortgage Association, Medium Term Note, 8.59%,
                2/3/2005                                                                                 508,070
     300,000    Tennessee Valley Authority, Deb., 6.875%, 1/15/2002                                      299,010
                  TOTAL GOVERNMENT AGENCIES (IDENTIFIED COST $8,728,608)                               8,879,200
 MORTGAGE-BACKED SECURITIES -- 12.6%
                FEDERAL HOME LOAN MORTGAGE CORPORATION -- 3.9%
          95    Pool M19098, 8.50%, 6/1/1997                                                                  95
   2,906,273    Pool D64184, 8.00%, 10/1/2025                                                          2,951,320
   1,877,151    Pool C00426, 7.00%, 10/1/2025                                                          1,825,285
                  Total                                                                                4,776,700
                FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 4.9%
   2,863,208    Pool 347571, 7.00%, 5/1/2003                                                           2,857,825
   1,947,028    Pool 354370, 6.50%, 8/1/2003                                                           1,912,351
   1,267,464    Pool 250412, 7.00%, 12/1/2010                                                          1,258,744
                  Total                                                                                6,028,920
                GOVERNMENT NATIONAL MORTGAGE ASSOCIATION -- 3.8%
   2,857,030    Pool 780359, 7.50%, 12/15/2023                                                         2,850,773
     951,612    Pool 379983, 7.50%, 2/15/2024                                                            950,127
</TABLE>
FEDERATED INTERMEDIATE INCOME FUND
<TABLE>
<CAPTION>
   PRINCIPAL
    AMOUNT                                                                                            VALUE
<C>           <S>                                                                                 <C>
 MORTGAGE BACKED SECURITIES -- CONTINUED
                GOVERNMENT NATIONAL MORTGAGE ASSOCIATION -- CONTINUED
 $   866,442    Pool 780204, 7.00%, 7/15/2025                                                      $     843,152
                  Total                                                                                4,644,052
                  TOTAL MORTGAGE-BACKED SECURITIES (IDENTIFIED COST $15,515,490)
              15,449,672
 TREASURY SECURITIES -- 0.5%
                U.S. TREASURY NOTES -- 0.5%
     300,000    8.50%, 2/15/2000                                                                         315,873
     300,000    7.50%, 11/15/2001                                                                        311,028
                  TOTAL TREASURY SECURITIES (IDENTIFIED COST $637,788)                                   626,901
 (B)REPURCHASE AGREEMENT -- 2.3%
   2,770,000    BT Securities Corporation, 5.43%, dated 4/30/1997, due 5/1/1997
                (AT AMORTIZED COST)                                                                    2,770,000
                  TOTAL INVESTMENTS (IDENTIFIED COST $121,346,732)(C)                               $120,647,775
</TABLE>

(a) Denotes a restricted  security  which is subject to  restrictions  on resale
    under Federal Securities laws. At April 30, 1997, these securities  amounted
    to $6,867,593 which represents 5.62% of net assets.

(b) The repurchase  agreement is fully  collateralized by U.S. government and/or
    agency obligations based on market prices at the date of the portfolio.  The
    investment in the repurchase  agreement is through  participation in a joint
    account with other Federated funds.

(c) The cost of investments  for federal tax purposes  amounts to  $121,346,732.
    The net  unrealized  depreciation  of  investments  on a  federal  tax basis
    amounts to $698,957 which comprised of $900,254  appreciation and $1,599,211
    depreciation at April 30, 1997.

Note: The categories of investments are shown as a percentage of net assets
      ($122,096,967) at April 30, 1997.

The following acronyms are used throughout this portfolio:

AMBAC -- American Municipal Bond Assurance  Corporation CGIC -- Capital Guaranty
Insurance  Corporation  FSA  --  Financial  Security  Assurance  GO  --  General
Obligation  GTD --  Guaranty  INS --  Insured  LOC -- Letter  of Credit  MBIA --
Municipal Bond Investors Assurance UT -- Unlimited Tax

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
APRIL 30, 1997
<TABLE>
<CAPTION>



<S>                                                                          <C>           <C>
 ASSETS:
 Total investments in securities, at value (identified and tax cost $121,346,732)                   $120,647,775
 Income receivable                                                                                     2,108,263
 Receivable for shares sold                                                                              254,000
 Deferred expenses                                                                                        16,603
    Total assets                                                                                     123,026,641
 LIABILITIES:
 Payable for shares redeemed                                                            $ 272,321
 Income distribution payable                                                              556,383
 Payable to Bank                                                                           66,719
 Accrued expenses                                                                          34,251
    Total liabilities                                                                                    929,674
 NET ASSETS for 12,466,999 shares outstanding                                                       $122,096,967
 NET ASSETS CONSIST OF:
 Paid in capital                                                                                    $123,164,139
 Net unrealized depreciation of investments                                                             (698,957)
 Accumulated net realized loss on investments                                                           (380,301)
 Undistributed net investment income                                                                      12,086
    Total Net Assets                                                                                $122,096,967
 NET ASSET VALUE, OFFERING PRICE AND REDEMPTION PROCEEDS PER SHARE:
 INSTITUTIONAL SHARES:
 $121,306,743 / 12,386,311 shares outstanding                                                              $9.79
 INSTITUTIONAL SERVICE SHARES:
 $790,224 / 80,688 shares outstanding                                                                      $9.79
</TABLE>

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
STATEMENT OF OPERATIONS
YEAR ENDED APRIL 30, 1997

<TABLE>
<S>                                                                     <C>            <C>          <C>
 INVESTMENT INCOME:
 Interest                                                                                            $7,598,796
 EXPENSES:
 Investment advisory fee                                                               $   539,952
 Administrative personnel and services fee                                                 155,001
 Custodian fees                                                                             22,478
 Transfer and dividend disbursing agent fees and expenses                                   46,349
 Directors'/Trustees' fees                                                                   2,680
 Auditing fees                                                                              17,478
 Legal fees                                                                                  3,295
 Portfolio accounting fees                                                                  67,480
 Distribution services fee -- Institutional Service Shares                                   1,835
 Shareholder services fee -- Institutional Shares                                          268,141
 Shareholder services fee -- Institutional Service Shares                                    1,835
 Share registration costs                                                                   29,672
 Printing and postage                                                                       22,613
 Insurance premiums                                                                          3,804
 Taxes                                                                                       5,428
 Miscellaneous                                                                              27,158
   Total expenses                                                                        1,215,199
 Waivers --
   Waiver of investment advisory fee $(344,689) Waiver of distribution  services
   fee -- Institutional  Service Shares (662) Waiver of shareholder services fee
   --  Institutional  Shares  (268,141)  Waiver of  shareholder  services fee --
   Institutional Service Shares (1,173)
     Total waivers                                                                        (614,665)
       Net expenses                                                                                     600,534
         Net investment income                                                                        6,998,262
 REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
 Net realized loss on investments                                                                      (380,854)
 Net change in unrealized depreciation of investments                                                   356,638
   Net realized and unrealized loss on investments                                                      (24,216)
     Change in net assets resulting from operations                                                  $6,974,046
</TABLE>

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED APRIL 30,
                                                                                1997               1996
<S>                                                                      <C>                 <C>
 INCREASE (DECREASE) IN NET ASSETS:
 OPERATIONS --
 Net investment income                                                      $  6,998,262       $ 3,704,305
 Net realized gain (loss) on investments ($268,793 net loss and $57,997
 net gain, respectively, as computed for federal tax purposes)                  (380,854)          592,904
 Net change in unrealized appreciation/depreciation                              356,638        (1,216,895)
  Change in net assets resulting from operations                               6,974,046         3,080,314
 DISTRIBUTIONS TO SHAREHOLDERS --
 Distributions from net investment income
  Institutional Shares                                                        (6,940,716)       (3,680,651)
  Institutional Service Shares                                                   (45,460)          (23,654)
 Distributions from net realized gains
  Institutional Shares                                                           (56,910)           --
  Institutional Service Shares                                                      (534)           --
  Change in net assets resulting from distributions to shareholders           (7,043,620)       (3,704,305)
 SHARE TRANSACTIONS --
 Proceeds from sale of shares                                                 70,364,497        73,115,997
 Net asset value of shares issued to shareholders in payment of
 distributions declared                                                        1,225,640           566,067
 Cost of shares redeemed                                                     (37,424,842)      (17,840,975)
  Change in net assets resulting from share transactions                      34,165,295        55,841,089
  Change in net assets                                                        34,095,721        55,217,098
 NET ASSETS:
 Beginning of period                                                          88,001,246        32,784,148
 End of period (including undistributed net investment income
 of $12,086 and $0, respectively)                                           $122,096,967       $88,001,246
</TABLE>

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
FINANCIAL HIGHLIGHTS -- INSTITUTIONAL SHARES
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
<TABLE>
<CAPTION>
                                                                        YEAR ENDED APRIL 30,
                                                              1997       1996        1995     1994(A)
<S>                                                       <C>          <C>        <C>          <C>
 NET ASSET VALUE, BEGINNING OF PERIOD                        $ 9.77    $ 9.55      $ 9.53     $10.00
 INCOME FROM INVESTMENT OPERATIONS
  Net investment income                                        0.63      0.66        0.66       0.23
  Net realized and unrealized gain (loss) on investments       0.03      0.22        0.02      (0.47)
  Total from investment operations                             0.66      0.88        0.68      (0.24)
 LESS DISTRIBUTIONS
  Distributions from net investment income                    (0.63)    (0.66)      (0.66)     (0.23)
  Distributions from net realized gain on investments         (0.01)      --          --         --
  Total distributions                                         (0.64)    (0.66)      (0.66)     (0.23)
 NET ASSET VALUE, END OF PERIOD                              $ 9.79    $ 9.77      $ 9.55     $ 9.53
 TOTAL RETURN(B)                                               7.00%     9.13%       7.53%     (2.48%)
 RATIOS TO AVERAGE NET ASSETS
  Expenses                                                     0.55%     0.55%       0.48%      0.00%*
  Net investment income                                        6.48%     6.52%       7.12%      6.36%*
  Expense waiver/reimbursement(c)                              0.57%     0.85%       1.22%      1.40%*
 SUPPLEMENTAL DATA
  Net assets, end of period (000 omitted)                  $121,307   $87,493     $32,508    $17,702
  Portfolio turnover                                             55%       66%         88%         0%
</TABLE>

* Computed on an annualized basis.

(a) Reflects  operations  for the period from December 15, 1993 (date of initial
    public offering) to April 30, 1994.

(b) Based on net  asset  value,  which  does not  reflect  the  sales  charge or
    contingent deferred sales charge, if applicable.

(c) This  voluntary  expense  decrease is  reflected in both the expense and net
    investment income ratios shown above.

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
FINANCIAL HIGHLIGHTS -- INSTITUTIONAL SERVICE SHARES
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                        YEAR ENDED APRIL 30,
                                                             1997     1996        1995      1994(A)
<S>                                                        <C>      <C>         <C>        <C>
 NET ASSET VALUE, BEGINNING OF PERIOD                       $ 9.76    $ 9.55     $ 9.53     $10.00
 INCOME FROM INVESTMENT OPERATIONS
  Net investment income                                       0.61      0.63       0.64       0.22
  Net realized and unrealized gain (loss) on investments      0.04      0.21       0.02      (0.47)
  Total from investment operations                            0.65      0.84       0.66      (0.25)
 LESS DISTRIBUTIONS
  Distributions from net investment income                   (0.61)    (0.63)     (0.64)     (0.22)
  Distributions from net realized gain on investments        (0.01)      --         --         --
  Total distributions                                        (0.62)    (0.63)     (0.64)     (0.22)
 NET ASSET VALUE, END OF PERIOD                             $ 9.79    $ 9.76     $ 9.55     $ 9.53
 TOTAL RETURN(B)                                              6.73%     8.86%      7.27%     (2.57%)
 RATIOS TO AVERAGE NET ASSETS
  Expenses                                                    0.80%     0.80%      0.72%      0.25%*
  Net investment income                                       6.21%     6.31%      6.85%      6.12%*
  Expense waiver/reimbursement(c)                             0.57%     0.85%      1.22%      1.40%*
 SUPPLEMENTAL DATA
  Net assets, end of period (000 omitted)                     $790      $508       $276       $225
  Portfolio turnover                                            55%       66%        88%         0%
</TABLE>

* Computed on an annualized basis.

(a) Reflects  operations  for the period from December 15, 1993 (date of initial
    public offering) to April 30, 1994.

(b) Based on net  asset  value,  which  does not  reflect  the  sales  charge or
    contingent deferred sales charge, if applicable.

(c) This  voluntary  expense  decrease is  reflected in both the expense and net
    investment income ratios shown above.

(See Notes which are an integral part of the Financial Statements)

FEDERATED INTERMEDIATE INCOME FUND
NOTES TO FINANCIAL STATEMENTS
APRIL 30, 1997

1. ORGANIZATION

Federated  Income  Securities  Trust  (the  "Trust")  is  registered  under  the
Investment  Company  Act  of  1940,  as  amended  (the  "Act")  as an  open-end,
management  investment  company.  The  Trust  consists  of two  portfolios.  The
financial  statements  included herein are only those of Federated  Intermediate
Income Fund (the "Fund"), a diversified  portfolio.  The investment objective of
the Fund is to provide  current  income.  The financial  statements of the other
portfolio are presented separately.  The assets of each portfolio are segregated
and a  shareholder's  interest is limited to the  portfolio  in which shares are
held.

The Fund offers two classes of shares: Institutional Shares and
Institutional Service Shares.

2. SIGNIFICANT ACCOUNTING POLICIES

The  following  is a summary of  significant  accounting  policies  consistently
followed  by the Fund in the  preparation  of its  financial  statements.  These
policies are in conformity with generally accepted accounting principles.

   INVESTMENT VALUATIONS -- U.S. government securities,  listed corporate bonds,
   other  fixed  income  and  asset-backed  securities,  and  private  placement
   securities are generally valued at the mean of the latest bid and asked price
   as furnished by an independent  pricing  service.  Short-term  securities are
   valued at the prices  provided by an independent  pricing  service.  However,
   short-term  securities with remaining maturities of sixty days or less at the
   time of purchase may be valued at amortized  cost,  which  approximates  fair
   market value.

   REPURCHASE  AGREEMENTS  -- It is  the  policy  of the  Fund  to  require  the
   custodian bank to take possession,  to have legally segregated in the Federal
   Reserve Book Entry System,  or to have segregated within the custodian bank's
   vault,  all  securities  held  as  collateral   under  repurchase   agreement
   transactions.  Additionally,  procedures have been established by the Fund to
   monitor,  on a daily basis,  the market value of each repurchase  agreement's
   collateral  to  ensure  that the  value of  collateral  at least  equals  the
   repurchase price to be paid under the repurchase agreement transaction.

   The Fund will only  enter  into  repurchase  agreements  with banks and other
   recognized financial institutions,  such as broker/dealers,  which are deemed
   by the Fund's adviser to be  creditworthy  pursuant to the guidelines  and/or
   standards  reviewed or established by the Board of Trustees (the "Trustees").
   Risks may arise from the potential  inability of  counterparties to honor the
   terms of the repurchase agreement.  Accordingly,  the Fund could receive less
   than the repurchase price on the sale of collateral securities.

   INVESTMENT INCOME, EXPENSES AND DISTRIBUTIONS -- Interest income and expenses
   are accrued daily. Bond premium and discount, if applicable, are amortized as
   required by the Internal Revenue Code, as amended (the "Code"). Distributions
   to shareholders are recorded on the ex-dividend date.

   FEDERAL TAXES -- It is the Fund's policy to comply with the provisions of the
   Code  applicable  to regulated  investment  companies  and to  distribute  to
   shareholders  each year  substantially  all of its  income.  Accordingly,  no
   provisions for federal tax are necessary.

   At April 30, 1997,  the Fund,  for federal tax  purposes,  had a capital loss
   carryforward of $268,793, which will reduce the Fund's taxable income arising
   from future net realized gain on investments, if any, to the extent permitted
   by the  Code,  and thus  will  reduce  the  amount  of the  distributions  to
   shareholders  which would  otherwise  be necessary to relieve the Fund of any
   liability  for  federal  tax.   Pursuant  to  the  Code,  such  capital  loss
   carryforward will expire in 2005.

   Additionally,  net  capital  losses  of  $112,061  attributable  to  security
   transactions  incurred  after  October 31, 1996 are treated as arising on the
   first day of the Fund's next taxable year.

   WHEN-ISSUED  AND  DELAYED  DELIVERY  TRANSACTIONS  -- The Fund may  engage in
   when-issued or delayed delivery  transactions.  The Fund records  when-issued
   securities  on the trade  date and  maintains  security  positions  such that
   sufficient liquid assets will be available to make payment for the securities
   purchased.  Securities  purchased on a when-issued or delayed  delivery basis
   are marked to market daily and begin earning interest on the settlement date.

   DEFERRED  EXPENSES  --  The  costs  incurred  by the  Fund  with  respect  to
   registration  of its shares in its first fiscal year,  excluding  the initial
   expense of registering its shares, have been deferred and are being amortized
   over a period not to exceed five years from the Fund's commencement date.

   RESTRICTED  SECURITIES -- Restricted  securities are securities that may only
   be resold upon registration  under federal securities laws or in transactions
   exempt from such  registration.  Many restricted  securities may be resold in
   the secondary market in transactions exempt from registration. In some cases,
   the restricted securities may be resold without registration upon exercise of
   a demand feature.  Such restricted  securities may be determined to be liquid
   under  criteria  established  by the  Trustees.  The Fund  will not incur any
   registration costs upon such resales. Restricted securities are valued at the
   price  provided by dealers in  secondary  market or, if no market  prices are
   available, at the fair value as determined by the Fund's pricing committee.

   Additional  information on each restricted security held at April 30, 1997 is
   as follows:

<TABLE>
<S>                                                        <C>                 <C>
    SECURITY                                                ACQUISITION DATE    ACQUISITION COST
    Bayer Corp., Deb.                                            3/21/96          $1,495,927
    Reinsurance Group of America, Sr. Note                       3/19/96           1,495,410
    Tenaga Nasional Berhad, Deb.                                 3/3/97              474,925
    Word Financial, Pass Thru Cert. Series 96                   11/18/96             996,187
    Freeport Terminal (Malta) Ltd., Gtd. Global Note         3/17/94-7/19/94         972,965
    Israel Electric Corp. Ltd., Sr. Note                         1/28/97           1,497,051
</TABLE>

   USE OF ESTIMATES -- The  preparation  of financial  statements  in conformity
   with generally accepted  accounting  principles  requires  management to make
   estimates  and  assumptions  that affect the amounts of assets,  liabilities,
   expenses and revenues  reported in the financial  statements.  Actual results
   could differ from those estimated.

   OTHER -- Investment transactions are accounted for on the trade date.

3. SHARES OF BENEFICIAL INTEREST

The  Declaration  of Trust permits the Trustees to issue an unlimited  number of
full and fractional  shares of beneficial  interest (without par value) for each
class of shares.

Transactions in shares were as follows:

<TABLE>
<CAPTION>
                                                                     YEAR ENDED APRIL 30,
                                                            1997                         1996
<S>                                          <C>            <C>             <C>           <C>
 INSTITUTIONAL SHARES                             SHARES         AMOUNT         SHARES         AMOUNT
 Shares sold                                     7,046,674   $  69,424,049     7,294,867    $ 72,842,163
 Shares issued to shareholders in payment
 of distributions declared                         121,307       1,193,759        55,479         553,522
 Shares redeemed                                (3,741,544)    (36,732,127)   (1,794,289)    (17,784,858)
  Net change resulting from Institutional
  Share transactions                             3,426,437   $  33,885,681     5,556,057    $ 55,610,827

<CAPTION>
                                                                      YEAR ENDED APRIL 30,
                                                            1997                           1996
<S>                                          <C>            <C>             <C>           <C>
 INSTITUTIONAL SERVICE SHARES                    SHARES         AMOUNT          SHARES         AMOUNT
 Shares sold                                        95,657   $     940,448        28,008    $    273,834
 Shares issued to shareholders in payment
 of distributions declared                           3,236          31,881         1,255          12,545
 Shares redeemed                                   (70,216)       (692,715)       (6,200)        (56,117)
  Net change resulting from Institutional
  Service Share transactions                        28,677   $     279,614        23,063    $    230,262
  Net change resulting from Fund share
  transactions                                   3,455,114   $  34,165,295     5,579,120    $ 55,841,089
</TABLE>

4. INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

   INVESTMENT  ADVISORY  FEE --  Federated  Management,  the  Fund's  investment
   adviser,  (the  "Adviser"),  receives for its  services an annual  investment
   advisory  fee equal to 0.50% of the  Fund's  average  daily net  assets.  The
   Adviser may  voluntarily  choose to waive any portion of its fee. The Adviser
   can  modify  or  terminate  this  voluntary  waiver  at any  time at its sole
   discretion.

   ADMINISTRATIVE  FEE  --  Federated  Services  Company  ("FServ"),  under  the
   Administrative  Services  Agreement,  provides  the Fund with  administrative
   personnel  and  services.  The fee paid to  FServ  is  based on the  level of
   average  aggregate  daily net assets of all funds advised by  subsidiaries of
   Federated  Investors for the period.  The  administrative fee received during
   the  period  of the  Administrative  Services  Agreement  shall  be at  least
   $125,000 per portfolio and $30,000 per each additional class of shares.

   DISTRIBUTION  SERVICES FEE -- The Fund has adopted a  Distribution  Plan (the
   "Plan")  pursuant to Rule 12b-1  under the Act.  Under the terms of the Plan,
   the Fund will compensate  Federated  Securities Corp. ("FSC"),  the principal
   distributor,  from the net assets of the Fund to finance activities  intended
   to result in the sale of the Fund's  Institutional  Service Shares.  The Plan
   provides that the Fund may incur distribution expenses up to 0.25% of average
   daily net assets of the Institutional Service Shares, annually, to compensate
   FSC. The distributor may voluntarily  choose to waive any portion of its fee.
   The distributor can modify or terminate this voluntary  waiver at any time at
   its sole discretion.

   SHAREHOLDER  SERVICES  FEE --  Under  the  terms  of a  Shareholder  Services
   Agreement with Federated  Shareholder Services ("FSS"), the Fund will pay FSS
   up to 0.25% of average  daily net assets of the Fund for the period.  The fee
   paid to FSS is used to  finance  certain  services  for  shareholders  and to
   maintain  shareholder  accounts.  FSS may  voluntarily  choose  to waive  any
   portion of its fee. FSS can modify or terminate this voluntary  waiver at any
   time at its sole discretion.

   TRANSFER  AGENT AND  DIVIDEND  DISBURSING  AGENT FEES -- FServ,  through  its
   subsidiary,   Federated  Shareholder  Services  Company  ("FSSC")  serves  as
   transfer and dividend  disbursing agent for the Fund. The fee paid to FSSC is
   based on the size,  type,  and number of accounts  and  transactions  made by
   shareholders.

   PORTFOLIO  ACCOUNTING FEES -- FServ maintains the Fund's  accounting  records
   for which it  receives  a fee.  The fee is based on the  level of the  Fund's
   average daily net assets for the period, plus out-of-pocket expenses.

   ORGANIZATIONAL  EXPENSES --  Organizational  expenses  of $86,699  were borne
   initially  by  Adviser.  The Fund has  agreed to  reimburse  Adviser  for the
   organizational expenses during the five-year period following effective date.
   For the period ended April 30, 1997,  the Fund paid $19,748  pursuant to this
   agreement.

   GENERAL -- Certain of the Officers and Trustees of the Trust are Officers and
   Directors or Trustees of the above companies.

5. INVESTMENT TRANSACTIONS

Purchases and sales of investments,  excluding  short-term  securities,  for the
period ended April 30, 1997, were as follows:

<TABLE>
<S>                                             <C>
 PURCHASES                                         $91,351,372
 SALES                                             $56,639,326
</TABLE>

REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

To the Trustees and Shareholders of
FEDERATED  INTERMEDIATE  INCOME FUND (a portfolio of Federated Income Securities
Trust):

We have audited the accompanying statement of assets and liabilities,  including
the portfolio of investments,  of Federated Intermediate Income Fund (one of the
portfolios  comprising Federated Income Securities Trust), as of April 30, 1997,
and the related  statement of operations for the year then ended, the statements
of changes in net assets for each of the two years in the period  then ended and
the financial  highlights  for each of the periods  presented.  These  financial
statements  and  financial  highlights  are  the  responsibility  of the  Fund's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and financial highlights based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements. Our procedures included confirmation of securities owned as of April
30, 1997,  by  correspondence  with the  custodian  and a broker.  An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Federated  Intermediate  Income Fund, a portfolio of Federated Income Securities
Trust, at April 30, 1997, the results of its operations for the year then ended,
the  changes  in its net  assets  for each of the two years in the  period  then
ended, and financial highlights for each of the periods presented, in conformity
with generally accepted accounting principles.

                                                          ERNST & YOUNG LLP

Pittsburgh, Pennsylvania
June 13, 1997

TRUSTEES

John F. Donahue
Thomas G. Bigley
John T. Conroy, Jr.
William J. Copeland
James E. Dowd
Lawrence D. Ellis, M.D.
Edward L. Flaherty, Jr.
Peter E. Madden
Gregor F. Meyer
John E. Murray, Jr.
Wesley W. Posvar
Marjorie P. Smuts

OFFICERS
John F. Donahue
  Chairman
Glen R. Johnson
  President
J. Christopher Donahue
  Executive Vice President
Edward C. Gonzales
  Executive Vice President
John W. McGonigle
  Executive Vice President, Treasurer, and Secretary
Richard B. Fisher
  Vice President
S. Elliott Cohan
  Assistant Secretary

Mutual funds are not bank  deposits or  obligations,  are not  guaranteed by any
bank,  and are not insured or  guaranteed  by the U.S.  government,  the Federal
Deposit  Insurance  Corporation,   the  Federal  Reserve  Board,  or  any  other
government  agency.   Investment  in  mutual  funds  involves  investment  risk,
including possible loss of principal.

This report is authorized for  distribution  to prospective  investors only when
preceded or accompanied by the fund's prospectus which contains facts concerning
its objective and policies, management fees, expenses, and other information.

FEDERATED
INTERMEDIATE
INCOME
FUND

ANNUAL REPORT
TO SHAREHOLDERS
APRIL 30, 1997

[Graphic]

Federated Investors
Federated Securities Corp., Distributor

Cusip 31420C407
Cusip 31420C506
G00715-02 (6/97)

[Graphic]

                                    Appendix

         A. The graphic  presentation here displayed consists of a legend in the
upper left quadrant  indicating the components of the corresponding  line graph.
Federated  Intermediate  Income  Fund  (Institutional  Shares)  (the  "Fund") is
represented  by a solid line.  The Lehman  Brothers  Government/Corporate  Total
Index  ("LBGCTI") is represented by a broken line. The Lipper  Intermediate-Term
Investment Grade Debt Funds Average ("LIIGDFA") is represented by a dashed line.
The line graph is a visual  representation of a comparison of change in value of
a hypothetical $25,000 investment in the Fund, LBGCTI, and LIIGDFA. The "y" axis
reflects the cost of the investment.  The "x" axis reflects  annual  computation
periods from the Fund's start of business,  December 20, 1993, through April 30,
1997. The right margin reflects the ending value of the hypothetical  investment
in the Fund as compared to LBGCTI and  LIIGDFA;  the ending  values are $30,612,
$29,772, and $29,291, respectively.  There is also a legend in the bottom center
of the graphic  presentation which indicates the Average Annual Total Return for
the period ended April 30, 1997,  beginning  with the one-year  period,  and the
inception  date;  the  Average  Annual  Total  Returns  are  7.00%,  and  6.20%,
respectively.

         B. The graphic  presentation here displayed consists of a legend in the
upper left quadrant  indicating the components of the corresponding  line graph.
Federated  Intermediate Income Fund (Institutional  Service Shares) (the "Fund")
is represented by a solid line. The Lehman Brothers  Government/Corporate  Total
Index  ("LBGCTI") is represented by a broken line. The Lipper  Intermediate-Term
Investment Grade Debt Funds Average ("LIIGDFA") is represented by a dashed line.
The line graph is a visual  representation of a comparison of change in value of
a hypothetical $25,000 investment in the Fund, LBGCTI, and LIIGDFA. The "y" axis
reflects the cost of the investment.  The "x" axis reflects  annual  computation
periods from the Fund's start of business,  December 20, 1993, through April 30,
1997. The right margin reflects the ending value of the hypothetical  investment
in the Fund as compared to LBGCTI and  LIIGDFA;  the ending  values are $30,357,
$29,772, and $29,291, respectively.  There is also a legend in the bottom center
of the graphic  presentation which indicates the Average Annual Total Return for
the period ended April 30, 1997,  beginning  with the one-year  period,  and the
inception  date;  the  Average  Annual  Total  Returns  are  6.73%,  and  5.94%,
respectively.





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission