MUNICIPAL SECURITIES INCOME TRUST
N-30D, 1994-05-02
Previous: CATELLUS DEVELOPMENT CORP, 10-Q, 1994-05-02
Next: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD INTERM TERM SER 186, 497, 1994-05-02




                                                         PENNSYLVANIA
                                                            MUNICIPAL
                                                               INCOME
                                                                 FUND

                                                   SEMI-ANNUAL REPORT
                                                      TO SHAREHOLDERS
                                                    FEBRUARY 28, 1994

[LOGO OF FEDERATED SECURITIES CORP.] FEDERATED SECURITIES CORP.
                                     Distributor

                                     A subsidiary of FEDERATED INVESTORS

                                     FEDERATED INVESTORS TOWER
                                     PITTSBURGH, PA 15222-3779

                                     2032304 (4/94)



President's Message
- -------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Pennsylvania
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Pennsylvania resident, you will find that the Fund may
deliver a high level of relief in the form of monthly income that is exempt from
federal regular income tax and the personal income taxes imposed by the
Commonwealth of Pennsylvania. This income is earned by a quality portfolio of
investment-grade, long-term Pennsylvania municipal securities. Shares of the
Fund are also exempt from Pennsylvania personal property tax.

Due to increased investor participation in the Fund, total net assets grew from
$87.9 million to $104.3 million between the first and last days of the report
period. Dividends paid to shareholders totaled $0.29 per share for Investment
Shares, $0.31 per share for Trust Shares, and $0.30 per share for Income Shares.
Reflecting the fact that, when interest rates rise, bond prices decline, the
Fund's net asset value of both Investment Shares and Trust Shares declined from
$11.68 to $11.47, and the net asset value of Income Shares declined from $11.68
to $11.43.

We believe that your investment in Pennsylvania Municipal Income Fund is a wise
way to pursue tax-free earnings. We encourage you to build up share holdings to
take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated, while inflation--the scourge of fixed-income investing--was
subdued. Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the
past six months at an annual pace of 5.2%. From September 1, 1993 to February
28, 1994, annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%.
In the meantime, however, increases for the Producer Price Index remained
miniscule--at yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of
February 28, 1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6%, due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$87.9 million to $104.3 million. Reflecting market activity, the net asset value
per Investment Share of the Fund grew from $11.68 on September 1, 1993 to $11.92
on October 15, 1993, then fell to $11.47 on February 28, 1994. For Trust Shares,
the net asset value was $11.68 on September 1, 1993; $11.92 on October 15, 1993;
and $11.47 on February 28, 1994. For Income Shares, the net asset value was
$11.68 on
September 1, 1993; $11.91 on October 15, 1993; and $11.43 on February 28, 1994.
On that date, the credit breakdown of the holdings of the Fund was: 46.7% in
"Aaa" issues; 39.4% in "Aa" issues; 12.0% in "A" issues; 1.8% in "Baa" issues;
and 0.1% in municipal cash equivalents within the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition
and industry/sector make-up, debt structure, debt service coverage, financial
flexibility, and contingent liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; water & sewer issues;
single-family mortgage revenue issues; and airport revenue issues--insured. The
average purchase yield for new investments by the Fund was 5.65%.

For the six month period ended February 28, 1994, an investor in Investment
Shares of the Fund experienced a "total return" of 0.70%.* This performance was
comprised of 2.50% income and reinvestment return (net of class expenses) and of
1.80% depreciation in the net asset value per share-- both on a non-annualized
basis. An investor in Trust Shares of the Fund experienced a "total return" of
0.84%* for the same period. This performance was comprised of 2.64% income and
reinvestment return (net of class expenses) and of 1.80% depreciation in the net
asset value--both on a non-annualized basis. For the six-month period ended
February 28, 1994, investors in Income Shares of the Fund experienced a "total
return" of 0.36%.* This performance was comprised of 2.50% income and
reinvestment return (net of class expenses) and of 2.14% depreciation in the net
asset value per share-- both on a non-annualized basis.

*Performance quoted represents past performance. 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.


Pennsylvania Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                       Credit
                                                                                       Rating:
  Principal                                                                            Moody's
   Amount                                     issue                                    or S&P*         Value
<C>            <S>                                                                   <C>          <C>
- -------------  --------------------------------------------------------------------  -----------  ---------------
Long-Term Municipal Securities--98.3%
- -----------------------------------------------------------------------------------
               Pennsylvania--98.3%
               --------------------------------------------------------------------
$   1,000,000  Allegheny County, PA, 6.00% GO Bonds (Series C39)/ (AMBAC
               Insured)/(Original Issue Yield: 6.099%),
               5/1/2012                                                               Aaa         $     1,048,000
               --------------------------------------------------------------------
      900,000  Allegheny County, PA, 6.75% GO Bonds (Series C36)/ (Original Issue
               Yield: 6.80%), 12/1/2007                                               A                 1,002,114
               --------------------------------------------------------------------
      500,000  Allegheny County, PA, 6.75% GO Bonds (Series C36)/ (Original Issue
               Yield: 6.85%), 12/1/2009                                               A                   556,730
               --------------------------------------------------------------------
    2,700,000  Allegheny County, PA, HDA, 6.00% Refunding Revenue Bonds (Series
               1992)/(South Hills Health System)/(Original Issue Yield: 6.40%),
               5/1/2020                                                               A                 2,720,520
               --------------------------------------------------------------------
      850,000  Allegheny County, PA, Higher Education Building Authority, 5.80%
               College Revenue Bonds (Series 1993A)/(Community College of Allegheny
               County), 6/1/2013                                                      A                   861,135
               --------------------------------------------------------------------
    1,000,000  Allegheny County, PA, Hospital Development Authority, 5.625%
               Hospital Revenue Bonds (Series 1993)/(Magee
               Women's Hospital)/(FGIC Insured)/(Original Issue Yield: 5.72%),
               10/1/2023                                                              AAA                 989,270
               --------------------------------------------------------------------
    3,200,000  Allegheny County, PA, Hospital Development Authority, 6.00%
               Refunding Revenue Bonds (Series 1992)/ (Presbyterian University
               Health Centre)/(MBIA Insured)/ (Original Issue Yield: 6.40%),
               11/1/2023                                                              Aaa               3,280,800
               --------------------------------------------------------------------
      900,000  Allegheny County, PA, Hospital Development Authority, 6.00% Revenue
               Bonds (Presbyterian University Hospital)/ (MBIA Insured)/(Original
               Issue Yield: 6.499%), 11/1/2012                                        Aaa                 928,746
               --------------------------------------------------------------------
$   2,300,000  Allegheny County, PA, Hospital Development Authority, 6.25%
               Refunding Revenue Bonds (Series1992)/ (Presbyterian University
               Health Centre)/(MBIA Insured)/ (Original Issue Yield: 6.60%),
               11/1/2023                                                              Aaa         $     2,372,703
               --------------------------------------------------------------------
    1,000,000  Allegheny County, PA, Hospital Development Authority, 6.30%
               Refunding Revenue Bonds (Series 1992)/(Health Care Development,
               Inc.)/(MBIA Insured)/(Original Issue Yield: 6.40%), 9/1/2013           Aaa               1,063,200
               --------------------------------------------------------------------
    2,525,000  Allegheny County, PA, Hospital Development Authority, 6.875% Revenue
               Bonds (Children's Hospital of Pittsburgh)/(MBIA Insured)/(Original
               Issue Yield: 7.060%),
               7/1/2014                                                               Aaa               2,759,295
               --------------------------------------------------------------------
      200,000  Allegheny County, PA, Hospital Development Authority, 7.00% Revenue
               Bonds (Children's Hospital of Pittsburgh)/ (MBIA Insured), 7/1/2015    Aaa                 221,628
               --------------------------------------------------------------------
      775,000  Allegheny County, PA, Residential Finance Authority, 7.40% SFH
               Mortgage Revenue Bonds (Series Q)/(GNMA Collateralized)/(Subject to
               AMT), 12/1/2022                                                        Aaa                 839,015
               --------------------------------------------------------------------
      500,000  Allegheny County, PA, Residential Finance Authority, 7.75% SFH
               Mortgage Revenue Bonds (Series K)/(GNMA Collateralized)/(Subject to
               AMT), 12/1/2022                                                        Aaa                 528,535
               --------------------------------------------------------------------
      400,000  Allegheny County, PA, Sanitary Authority, 6.00% Sewer System Revenue
               Bonds (Series 1992)/(FGIC Insured)/ (Original Issue Yield: 6.20%),
               12/1/2012                                                              Aaa                 417,028
               --------------------------------------------------------------------
      300,000  Armstrong County, PA, Hospital Authority, 6.75% Health Facilities
               Revenue Bonds (St. Francis Health Care Services)/(AMBAC
               Insured)/(Original Issue Yield: 7.10%,
               8/15/2012                                                              Aaa                 331,167
               --------------------------------------------------------------------
      200,000  Berks County, PA, Municipal Authority, 7.40% Revenue Bonds (Albright
               College)/(CGIC Insured), 12/1/2018                                     Aaa                 232,192
               --------------------------------------------------------------------
$     750,000  Butler County, PA, Hospital Authority, 7.00% Revenue Bonds (Series
               1991A)/(North Hills Passavant Hospital)/ (CGIC Insured), 6/1/2022      AAA         $       843,435
               --------------------------------------------------------------------
    1,000,000  Central Bucks School District, PA, 6.90% GO Bonds
               (Series 1991), 2/1/2008                                                A1                1,102,320
               --------------------------------------------------------------------
    1,000,000  Chester County, PA, 7.00% GO Bonds (Series 1991A),
               12/15/2011                                                             Aa                1,147,430
               --------------------------------------------------------------------
    2,635,000  Delaware County, PA, 6.00% UT GO Bonds (Series 1992)/ (Original
               Issue Yield: 6.20%), 11/15/2022                                        Aa                2,704,801
               --------------------------------------------------------------------
      750,000  Derry Township School District, PA, 7.00% GO Bonds
               (Series 1991), 9/15/2009                                               A1                  809,047
               --------------------------------------------------------------------
    1,500,000  Erie, PA, 5.125% UT GO Bonds (Series B)/(Original Issue Yield:
               5.375%)/(FGIC Insured), 11/1/2017                                      AAA               1,399,605
               --------------------------------------------------------------------
    1,000,000  Geisinger, PA, Health System, 7.625% Revenue Bonds (Original Issue
               Yield: 7.695%), 7/1/2009                                               AA                1,164,670
               --------------------------------------------------------------------
      755,000  Hanover Area School District (Luzerne County), PA, 7.00% GO Bonds
               (Series 1991)/(FGIC Insured), 6/1/2008                                 Aaa                 823,516
               --------------------------------------------------------------------
      375,000  Harrisburg, PA, Water Authority, 7.00% Revenue Bonds (FGIC Insured),
               7/15/2010                                                              Aaa                 430,001
               --------------------------------------------------------------------
      250,000  Harrisburg, PA, Water Authority, 7.00% Revenue Bonds (FGIC Insured),
               11/15/2015                                                             Aaa                 286,668
               --------------------------------------------------------------------
    1,000,000  Lackawanna Trail School District (Wyoming and Lackawanna Counties),
               PA, 6.90% GO Bonds (Series 1991)/ (AMBAC Insured), 3/15/2010           Aaa               1,112,220
               --------------------------------------------------------------------
    1,000,000  Lancaster, PA, Hospital Authority, 6.50% Revenue Bonds (Masonic
               Homes)/(AMBAC Insured)/(Original Issue Yield: 7.15%), 10/1/2020        Aaa               1,115,550
               --------------------------------------------------------------------
$   1,875,000  Lebanon County, PA, 6.00% Hospital Authority Revenue Bonds (Good
               Samaritan Hospital)/(Original Issue Yield: 6.10%), 11/15/2018          BBB+        $     1,818,937
               --------------------------------------------------------------------
    1,000,000  Lehigh-Northampton, PA, Airport Authority, 5.60% Airport Revenue
               Bonds (Series A)/(Allentown-Bethlehem
               Easton International)/(Original Issue Yield: 5.75%)/(MBIA
               Insured)/(Subject to AMT), 1/1/2023                                    AAA                 977,530
               --------------------------------------------------------------------
    1,000,000  Montgomery County, PA, Higher Education and Health
               Facilities Authority, 7.375% Hospital Revenue Bonds (Byrn
               Mawr Hospital), 12/1/2019                                              A                 1,107,030
               --------------------------------------------------------------------
    1,000,000  Norristown, PA, Area School District, 6.90% GO Bonds
               (Series 1991), 9/1/2011                                                Aa                1,138,500
               --------------------------------------------------------------------
      995,000  Pennsylvania HFA, 5.45% SFM Revenue Bonds (Series 37A)/(Original
               Issue Yield: 5.46%, 10/1/2017                                          AA                  954,175
               --------------------------------------------------------------------
    5,000,000  Pennsylvania HFA, 5.60% SFM Revenue Bonds (Series 1993-37B)/(Subject
               to AMT), 10/1/2025                                                     AA                4,731,350
               --------------------------------------------------------------------
      750,000  Pennsylvania HFA, 6.90% SFM Revenue Bonds (Series 1991)/(Subject to
               AMT), 4/1/2017                                                         Aa                  787,170
               --------------------------------------------------------------------
    1,000,000  Pennsylvania HFA, 7.00% SFM Revenue Bonds, (Series 1992B34)/(Subject
               to AMT), 4/1/2024                                                      Aa                1,056,960
               --------------------------------------------------------------------
   4,540,000\  Pennsylvania HFA, 7.65% SFM Revenue Bonds, (Series 28)/(Subject to
               AMT), 10/1/2023                                                        Aa                4,851,444
               --------------------------------------------------------------------
    2,250,000  Pennsylvania Higher Educational Assistance Agency, 6.00% Revenue
               Bonds (Thomas Jefferson University),
               7/1/2019                                                               Aa                2,284,425
               --------------------------------------------------------------------
    1,000,000  Pennsylvania Higher Educational Facilities Authority, 5.50% Revenue
               Bonds (Series 1993A)/(Duquesne
               University)/(MBIA Insured)/(Original Issue Yield: 5.73%),
               9/1/2020                                                               AAA                 972,810
               --------------------------------------------------------------------
$   1,600,000  Pennsylvania Higher Educational Facilities Authority, 6.625% Revenue
               Bonds (Trustees of the University of
               Pennsylvania)/(Original Issue Yield: 6.75%), 1/1/2017                  Aa          $     1,674,832
               --------------------------------------------------------------------
    1,000,000  Pennsylvania Higher Educational Facilities Authority, 7.25% Revenue
               Bonds (Series 1991A)/(Allegheny General
               Hospital)/(Original Issue Yield: 7.40%), 9/1/2017                      Aa                1,127,680
               --------------------------------------------------------------------
      500,000  Pennsylvania Higher Educatonal Facilities Authority, 7.30% Revenue
               Bonds (Thomas Jefferson University and Jefferson Park College),
               7/1/2015                                                               Aa                  573,400
               --------------------------------------------------------------------
    1,025,000  Pennsylvania State Higher Education Assistance Agency, 6.05% Student
               Loan Revenue Bonds (Series 1988D)/ (AMBAC Insured)/(Subject to AMT),
               1/1/2019                                                               Aaa               1,050,266
               --------------------------------------------------------------------
      250,000  Pennsylvania State Higher Educational Facilities Authority, 6.625%
               Revenue Bonds (Thomas Jefferson University and Jefferson Park
               Hospital)/(Series 1992)/(Original Issue Yield: 6.77%), 8/15/2009       Aa                  275,200
               --------------------------------------------------------------------
      250,000  Pennsylvania State Higher Educational Facilities Authority, 6.625%
               Revenue Bonds (Trustees of the University of
               Pennsylvania), 1/1/2007                                                Aa                  263,525
               --------------------------------------------------------------------
    1,600,000  Pennsylvania State Higher Educational Facilities Authority, 7.15%
               Revenue Bonds (Thomas Jefferson University and
               Jefferson Park Hospital)/(MBIA Insured), 6/15/2015                     Aaa               1,826,352
               --------------------------------------------------------------------
      500,000  Pennsylvania State Higher Educational Facilities Authority, 7.55%
               Revenue Bonds (Thomas Jefferson University and
               Jefferson Park Hospital), 11/1/2010                                    Aa                  591,600
               --------------------------------------------------------------------
      290,000  Pennsylvania State Turnpike Commission, 5.50% Revenue Bonds
               (Original Issue Yield: 6.68%), 12/1/2017                               A                   281,004
               --------------------------------------------------------------------
    1,500,000  Pennsylvania State Turnpike Commission, 5.50% Revenue Bonds (Series
               O)/(FGIC Insured)/(Original Issue Yield: 6.06%), 12/1/2017             Aaa               1,461,060
               --------------------------------------------------------------------
$     875,000  Pennsylvania State Turnpike Commission, 6.00% Revenue Bonds (Series
               1991)/(MBIA Insured )/(Original Issue Yield: 6.85%), 6/1/2015          Aaa         $       902,475
               --------------------------------------------------------------------
      600,000  Pennsylvania State Turnpike Commission, 6.25% Revenue Bonds (Series
               1991N)/(FGIC Insured)/(Original Issue Yield: 6.60%), 11/15/2011        Aaa                 642,456
               --------------------------------------------------------------------
    1,250,000  Pennsylvania State University, 5.10% Refunding Bonds
               (Series 1993A)/(Original Issue Yield: 5.625%), 3/1/2018                A1                1,157,150
               --------------------------------------------------------------------
      400,000  Pennsylvania State University, 5.50% Refunding Revenue Bonds (Series
               1992A)/(Original Issue Yield: 5.90%),
               8/15/2016                                                              A1                  388,444
               --------------------------------------------------------------------
      650,000  Pennsylvania State University, 6.75% Revenue Bonds
               (Series 1989)/(Original Issue Yield: 7.02%), 7/1/2014                  A1                  704,444
               --------------------------------------------------------------------
      850,000  Pennsylvania State University, 7.00% Revenue Bonds
               (Series 1991)/(Original Issue Yield: 7.172%), 7/1/2016                 A1                  985,210
               --------------------------------------------------------------------
      750,000  Pennsylvania State, 6.50% UT GO Bonds (Series 1991A)/ (Original
               Issue Yield: 6.60%), 11/15/2010                                        A1                  840,705
               --------------------------------------------------------------------
    1,000,000  Pennsylvania State, 6.50% UT GO Bonds (Series 1991A)/ (Original
               Issue Yield: 6.60%), 11/15/2011                                        A1                1,073,240
               --------------------------------------------------------------------
    1,000,000  Pennsylvania State Turnpike Commission, 7.50% Revenue Bonds
               (Original Issue Yield: 7.625%), 12/1/2019                              A                 1,168,300
               --------------------------------------------------------------------
    1,250,000  Philadelphia, PA, Hospital and Higher Education Facility Authority,
               5.00% Revenue Refunding Bonds (Children's Hospital of
               Philadelphia)/(Original Issue Yield: 5.774%),
               2/15/2021                                                              AA                1,117,575
               --------------------------------------------------------------------
    1,500,000  Philadelphia, PA, Hospital and Higher Education Facility Authority,
               5.375% Hospital Revenue Bonds (Children's Hospital of
               Philadelphia)/(Original Issue Yield: 5.73%),
               2/15/2014                                                              AA                1,445,745
               --------------------------------------------------------------------
$   2,400,000  Philadelphia, PA, Hospital and Higher Education Facilities
               Authority, 5.50% Hospital Revenue Bonds (Children's Hospital of
               Philadelphia)/(Original Issue Yield: 6.75%,
               2/15/2022                                                              AA          $     2,307,288
               --------------------------------------------------------------------
      900,000  Philadelphia, PA, Hospital and Higher Education Facilities
               Authority, 6.50% Hospital Revenue Bonds (Children's Hospital of
               Philadelphia)/(Original Issue Yield: 6.85%),
               2/15/2021                                                              Aa                1,013,229
               --------------------------------------------------------------------
    1,775,000  Philadelphia, PA, Water System, 5.50% Revenue Bonds (CGIC
               Insured)/(Original Issue Yield: 5.78%),
               6/15/2015                                                              AAA               1,739,944
               --------------------------------------------------------------------
    1,400,000  Philadelphia, PA, Water System, 5.50% Revenue Bonds (CGIC
               Insured)/(Original Issue Yield: 5.780%), 6/15/2014                     AAA               1,373,036
               --------------------------------------------------------------------
      750,000  Pittsburgh, PA, Water and Sewer Authority, 6.50% System Refunding
               Revenue Bonds (Series 1991A)/(FGIC Insured)/ (Original Issue Yield:
               7.085%), 9/1/2014                                                      Aaa                 847,710
               --------------------------------------------------------------------
      600,000  Pittsburgh, PA, Water and Sewer Authority, 7.25%
               Refunding Bonds (FGIC Insured)/(Original Issue Yield: 7.766%),
               9/1/2014                                                               Aaa                 719,826
               --------------------------------------------------------------------
      220,000  Sayre, PA, Health Care Facilities Authority, 7.10% Revenue Bonds
               (Guthrie Healthcare System)/(AMBAC Insured),
               3/1/2017                                                               Aaa                 248,050
               --------------------------------------------------------------------
      900,000  Seneca Valley School District, PA, 5.50% GO Bonds
               (Series 1992A)/(FGIC Insured)/(Original Issue Yield:
               6.05%), 7/1/2014                                                       Aaa                 882,657
               --------------------------------------------------------------------
    5,500,000  Sewickley Valley, PA, Hospital Authority, 5.75% Revenue Refunding
               Bonds (Series 1993A)/(Sewickley Valley Hospital)/(Original Issue
               Yield: 5.875%), 10/15/2016                                             A                 5,410,680
               --------------------------------------------------------------------
$   1,400,000  Swarthmore Borough Authority, PA, 6.00% Revenue Bonds (Series
               1992)/(Swarthmore College)/(Original Issue Yield: 6.35%), 9/15/2020    AA          $     1,426,096
               --------------------------------------------------------------------
    1,000,000  Swarthmore Borough Authority, PA, 7.375% Revenue Bonds (Swarthmore
               College), 9/15/2020                                                    AA                1,160,540
               --------------------------------------------------------------------
    2,600,000  University of Pittsburgh, PA, 6.125% Capital Project
               Refunding Bonds (Series 1992A)/(MBIA Insured)/(Original
               Issue Yield: 6.488%), 6/1/2021                                         Aaa               2,699,996
               --------------------------------------------------------------------
    3,750,000  Washington County, PA, 5.375% Pool Capital Program Revenue Bonds
               (Shadyside Hospital)/(AMBAC Insured), 12/15/2013                       Aaa               3,824,700
               --------------------------------------------------------------------
    1,250,000  Washington County, PA, 6.00% Pooled Capital Program Revenue Bonds
               (Series 1992)/(Shadyside Hospital)/ (AMBAC Insured)/(Original Issue
               Yield: 6.40%),
               12/15/2018                                                             Aaa               1,280,813
               --------------------------------------------------------------------
    1,450,000  Washington County, PA, 7.45% Municipal Facilities Lease Revenue
               Bonds (Shadyside Hospital)/(AMBAC Insured), 12/15/2018                 Aaa               1,708,869
               --------------------------------------------------------------------
    1,300,000  West Jefferson Hills School District, PA, 7.15% GO Bonds (Series
               1991)/(FGIC Insured), 2/1/2015                                         Aaa               1,491,308
               --------------------------------------------------------------------
    1,000,000  Westmoreland County, PA, IDA, 6.00% Hospital Revenue Bonds (Series
               1992A)/(Westmoreland Health System)/ (AMBAC Insured)/(Original Issue
               Yield: 6.42%), 7/1/2022                                                Aaa               1,025,550
               --------------------------------------------------------------------               ---------------
               Total Long-Term Municipal Securities (identified cost
               $97,291,757)                                                                       $   102,482,627\
               --------------------------------------------------------------------               ---------------
</TABLE>

*Please refer to the appendix of the Statement of Additional Information for an
 explanation of the credit ratings.

\The cost of investments for federal tax purposes amounts to $97,291,757. The
 net unrealized appreciation on a federal tax basis amounts to $5,190,870, which
 is comprised of $5,831,337 appreciation and $640,467 depreciation at February
 28, 1994.


Pennsylvania Municipal Income Fund
- --------------------------------------------------------------------------------

Note: The category of investments is shown as a percentage of net assets
      ($104,267,813) at February 28, 1994.

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
CGIC -- Capital Guaranty Insurance
          Corporation
FGIC -- Financial Guaranty Insurance
          Company
GNMA -- Government National Mortgage
            Association
GO -- General Obligation
HDA -- Hospital Development Authority
HFA -- Housing Finance Authority/Agency
IDA -- Industrial Development Authority
MBIA -- Municipal Bond Investors Assurance
SFH -- Single Family Housing
SFM -- Single Family Mortgage
UT -- Unlimited Tax

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



Pennsylvania Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                        <C>        <C>
Assets:
- ----------------------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $97,291,757)                  $102,482,627
- ----------------------------------------------------------------------------------------------------
Interest receivable                                                                                      1,781,702
- ----------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                            364,673
- ----------------------------------------------------------------------------------------------------
Deferred expenses (Note 2D)                                                                                  8,779
- ----------------------------------------------------------------------------------------------------  ------------
    Total assets                                                                                       104,637,781
- ----------------------------------------------------------------------------------------------------
Liabilities:
- ----------------------------------------------------------------------------------------------------
Dividends payable                                                                          $ 210,407
- -----------------------------------------------------------------------------------------
Payable to bank                                                                               82,184
- -----------------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                              54,647
- -----------------------------------------------------------------------------------------
Accrued expenses                                                                              22,730
- -----------------------------------------------------------------------------------------  ---------
    Total liabilities                                                                                      369,968
- ----------------------------------------------------------------------------------------------------  ------------
Net Assets for 9,090,520 shares of beneficial interest outstanding                                    $104,267,813
- ----------------------------------------------------------------------------------------------------  ------------
Net Assets Consist of:
- ----------------------------------------------------------------------------------------------------
Paid-in capital                                                                                       $ 99,079,674
- ----------------------------------------------------------------------------------------------------
Net unrealized appreciation of investments                                                               5,190,870
- ----------------------------------------------------------------------------------------------------
Accumulated undistributed net realized gain on investments                                                  54,486
- ----------------------------------------------------------------------------------------------------
Accumulated distributions in excess of net investment income (Note 3)                                      (57,217)
- ----------------------------------------------------------------------------------------------------  ------------
    Total                                                                                             $104,267,813
- ----------------------------------------------------------------------------------------------------  ------------
Net Asset Value:
- ----------------------------------------------------------------------------------------------------
Investment Shares ($75,963,915 / 6,620,770 shares of beneficial interest outstanding)                       $11.47
- ----------------------------------------------------------------------------------------------------  ------------
Trust Shares ($21,049,372 / 1,834,886 shares of beneficial interest outstanding)                            $11.47
- ----------------------------------------------------------------------------------------------------  ------------
Income Shares ($7,254,526 / 634,864 shares of beneficial interest outstanding)                              $11.43
- ----------------------------------------------------------------------------------------------------  ------------
Offering Price per Share:
- ----------------------------------------------------------------------------------------------------
Investment Shares (100/97 of $11.47)*                                                                       $11.82
- ----------------------------------------------------------------------------------------------------  ------------
Trust Shares                                                                                                $11.47
- ----------------------------------------------------------------------------------------------------  ------------
Income Shares                                                                                               $11.43
- ----------------------------------------------------------------------------------------------------  ------------
Redemption Proceeds per Share:
- ----------------------------------------------------------------------------------------------------
Investment Shares (99.5/100 of $11.47)**                                                                    $11.41
- ----------------------------------------------------------------------------------------------------  ------------
Trust Shares                                                                                                $11.47
- ----------------------------------------------------------------------------------------------------  ------------
Income Shares (97/100 of $11.43)***                                                                         $11.09
- ----------------------------------------------------------------------------------------------------  ------------
</TABLE>

 * See "What Shares Cost" in the prospectus.

 ** See "Redeeming Shares" in the prospectus.

*** See "Contingent Deferred Sales Charge" in the prospectus

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


Pennsylvania Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                    <C>          <C>
Investment Income:
- --------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                           $   2,890,593
- --------------------------------------------------------------------------------------------------
Expenses--
- --------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                       $   198,733
- -------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                             153,476
- -------------------------------------------------------------------------------------
Trustees' fees                                                                               1,247
- -------------------------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                               22,010
- -------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                    13,241
- -------------------------------------------------------------------------------------
Fund share registration costs                                                               18,261
- -------------------------------------------------------------------------------------
Printing and postage                                                                        19,500
- -------------------------------------------------------------------------------------
Legal fees                                                                                   4,621
- -------------------------------------------------------------------------------------
Auditing fees                                                                                8,488
- -------------------------------------------------------------------------------------
Shareholder services fees (Note 5)                                                         100,577
- -------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                          18,068
- -------------------------------------------------------------------------------------
Insurance premiums                                                                           3,623
- -------------------------------------------------------------------------------------
Miscellaneous                                                                                3,937
- -------------------------------------------------------------------------------------  -----------
     Total expenses                                                                        565,782
- -------------------------------------------------------------------------------------
Deduct--
- -------------------------------------------------------------------------------------
Waiver of investment advisory fee (Note 5)                                                 198,733
- -------------------------------------------------------------------------------------
     Net expenses                                                                                         367,049
- --------------------------------------------------------------------------------------------------  -------------
          Net investment income                                                                         2,523,544
- --------------------------------------------------------------------------------------------------  -------------
Realized and Unrealized Gain (Loss) on Investments:
- --------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)--                                          71,585
- --------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                                    (2,010,950)
- --------------------------------------------------------------------------------------------------  -------------
     Net realized and unrealized gain (loss) on investments                                            (1,939,365)
- --------------------------------------------------------------------------------------------------  -------------
          Change in net assets resulting from operations                                                  584,179
- --------------------------------------------------------------------------------------------------  -------------
</TABLE>

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


Pennsylvania Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                          Year Ended August 31,
<S>                                                                                     <C>           <C>
                                                                                           1994*         1993
Increase (Decrease) in Net Assets:
- --------------------------------------------------------------------------------------
Operations--
- --------------------------------------------------------------------------------------
Net investment income                                                                   $  2,523,544  $ 3,587,749
- --------------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($71,585 net gain and $63 net loss
respectively, as computed for federal tax purposes) (Note 2C)                                 71,585          (63)
- --------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                       (2,010,950)   4,748,657
- --------------------------------------------------------------------------------------  ------------  -----------
    Change in net assets resulting from operations                                           584,179    8,336,343
- --------------------------------------------------------------------------------------  ------------  -----------
Net Equalization Credits (Note 2E)--                                                          22,971       37,826
- --------------------------------------------------------------------------------------  ------------  -----------
Distributions to Shareholders (Note 3)--
- --------------------------------------------------------------------------------------
Dividends to shareholders from net investment income:
Investment Shares                                                                         (1,915,014)  (3,121,962)
- --------------------------------------------------------------------------------------
Trust Shares                                                                                (512,726)    (490,234)
- --------------------------------------------------------------------------------------
Income Shares                                                                               (123,819)      (1,788)
- --------------------------------------------------------------------------------------
Distributions in excess of net investment income:
Investment Shares                                                                                 --           --
- --------------------------------------------------------------------------------------
Trust Shares                                                                                      --           --
- --------------------------------------------------------------------------------------
Income Shares                                                                                 (5,814)          --
- --------------------------------------------------------------------------------------  ------------  -----------
Change in net assets resulting from distributions to shareholders                         (2,557,373)  (3,613,984)
- --------------------------------------------------------------------------------------  ------------  -----------
Fund Share (Principal) Transactions (Exclusive of amounts allocated to
net investment income) (Note 4)--
- --------------------------------------------------------------------------------------
Proceeds from sale of shares                                                              22,927,914   38,303,074
- --------------------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment
of dividends declared                                                                      1,400,483    2,177,736
- --------------------------------------------------------------------------------------
Cost of shares redeemed                                                                   (6,001,310)  (9,392,767)
- --------------------------------------------------------------------------------------  ------------  -----------
    Change in net assets resulting from Fund share transactions                           18,327,087   31,088,043
- --------------------------------------------------------------------------------------  ------------  -----------
        Change in net assets                                                              16,376,864   35,848,228
- --------------------------------------------------------------------------------------
Net Assets:
- --------------------------------------------------------------------------------------
Beginning of period                                                                       87,890,949   52,042,721
- --------------------------------------------------------------------------------------  ------------  -----------
End of period                                                                           $104,267,813  $87,890,949
- --------------------------------------------------------------------------------------  ------------  -----------
</TABLE>

* Six months ended February 28, 1994 (unaudited).

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


Pennsylvania Municipal Income Fund
Financial Highlights--Investment Shares
- --------------------------------------------------------------------------------
(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                    Year Ended August 31,
<S>                                                                       <C>        <C>        <C>        <C>
                                                                            1994*      1993       1992      1991**
Net asset value, beginning of period                                      $   11.68  $   10.93  $   10.44  $   10.00
- ------------------------------------------------------------------------
Income from investment operations
- ------------------------------------------------------------------------
  Net investment income                                                        0.29       0.60      0.627      0.588
- ------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                     (0.21)       0.75      0.493      0.456
- ------------------------------------------------------------------------  ---------  ---------  ---------  ---------
  Total from investment operations                                              0.08       1.35      1.120      1.044
- ------------------------------------------------------------------------
Less distributions
- ------------------------------------------------------------------------
  Dividends to shareholders from net investment income                       (0.29)     (0.60)    (0.627)    (0.588)
- ------------------------------------------------------------------------
  Distributions in excess of net investment income                               --         --  (0.003)(a) (0.016)(a)
- ------------------------------------------------------------------------  ---------  ---------  ---------  ---------
Total distributions                                                          (0.29)     (0.60)    (0.630)    (0.604)
- ------------------------------------------------------------------------  ---------  ---------  ---------  ---------
Net asset value, end of period                                            $    11.47 $    11.68 $   10.93  $   10.44
- ------------------------------------------------------------------------  ---------  ---------  ---------  ---------
Total return***                                                           0.70%      12.71%     11.06%     10.60%
- ------------------------------------------------------------------------
Ratios to Average Net Assets
- ------------------------------------------------------------------------
  Expenses                                                                 0.75%(c)      0.83%      0.73%   0.26%(c)
- ------------------------------------------------------------------------
  Net investment income                                                    5.06%(c)      5.33%      5.88%   6.45%(c)
- ------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                         0.40%(c)      0.70%      0.97%   1.24%(c)
- ------------------------------------------------------------------------
Supplemental Data
- ------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                  $75,964     $69,947   $48,261   $31,067
- ------------------------------------------------------------------------
  Portfolio turnover rate                                                      1%         0%        0%        10%
- ------------------------------------------------------------------------
</TABLE>

 * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from October 11, 1990 (date of initial
    public investment) to August 31, 1991. For the period from the start of
    business, October 1, 1990, to October 10, 1990, net investment income
    aggregating $0.014 per share ($140) was distributed to the Fund's investment
    adviser. Such distribution represented the net investment income of the Fund
    prior to the initial public investment in Fund shares.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 (a) Distributions in excess of net investment income for the year ended August
     31, 1992 and the period ended August 31, 1991 were a result of certain book
     and tax timing differences. These do not represent a return of capital for
     federal income tax purposes.

 (b) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

 (c) Computed on an annualized basis.

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


Pennsylvania Municipal Income Fund
Financial Highlights--Trust Shares
- --------------------------------------------------------------------------------

(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                  Year Ended August 31,
<S>                                                                         <C>        <C>        <C>
                                                                              1994*      1993       1992**
Net asset value, beginning of period                                        $   11.68  $   10.93   $    10.59
- --------------------------------------------------------------------------
Income from investment operations
- --------------------------------------------------------------------------
  Net investment income                                                          0.31       0.63         0.28
- --------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                       (0.21)       0.75         0.33
- --------------------------------------------------------------------------  ---------  ---------  -----------
  Total from investment operations                                               0.10       1.38         0.61
- --------------------------------------------------------------------------
Less distributions
- --------------------------------------------------------------------------
  Dividends to shareholders from net investment income                         (0.31)     (0.63)       (0.27)
- --------------------------------------------------------------------------  ---------  ---------  -----------
Net asset value, end of period                                              $   11.47  $   11.68  $     10.93
- --------------------------------------------------------------------------  ---------  ---------  -----------
Total return***                                                             0.84%      13.06%     6.32%
- --------------------------------------------------------------------------
Ratios to Average Net Assets
- --------------------------------------------------------------------------
  Expenses                                                                   0.50%(a)      0.54%     0.50%(a)
- --------------------------------------------------------------------------
  Net investment income                                                      5.33%(a)      5.60%     5.77%(a)
- --------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                           0.40%(a)      0.60%     0.89%(a)
- --------------------------------------------------------------------------
Supplemental Data
- --------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                   $21,049    $15,525    $    3,782
- --------------------------------------------------------------------------
  Portfolio turnover rate                                                       1%         0%           0%
- --------------------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period April 1, 1992 (date of initial public
    investment) to August 31, 1992.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 (a) Computed on an annualized basis.

 (b) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

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


Pennsylvania Municipal Income Fund
Financial Highlights--Income Shares
- --------------------------------------------------------------------------------

(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                                   Year Ended
                                                                                                   August 31,
<S>                                                                                          <C>        <C>
                                                                                               1994*      1993**
Net asset value, beginning of period                                                         $   11.68   $    11.43
- -------------------------------------------------------------------------------------------
Income from investment operations
- -------------------------------------------------------------------------------------------
  Net investment income                                                                           0.29         0.09
- -------------------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                                         (0.24)        0.21
- -------------------------------------------------------------------------------------------  ---------  -----------
  Total from investment operations                                                                0.05         0.30
- -------------------------------------------------------------------------------------------
Less distributions
- -------------------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                          (0.29)       (0.05)
- -------------------------------------------------------------------------------------------
  Distributions in excess of net investment income                                           (0.01)(c)           --
- -------------------------------------------------------------------------------------------  ---------  -----------
Total distributions                                                                             (0.30)       (0.05)
- -------------------------------------------------------------------------------------------  ---------  -----------
Net asset value, end of period                                                                  $11.43       $11.68
- -------------------------------------------------------------------------------------------  ---------  -----------
Total return***                                                                                  0.36%        1.20%
- -------------------------------------------------------------------------------------------
Ratios to Average Net Assets
- -------------------------------------------------------------------------------------------
  Expenses                                                                                    1.50%(a)     1.48%(a)
- -------------------------------------------------------------------------------------------
  Net investment income                                                                       4.38%(a)     6.13%(a)
- -------------------------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                                            0.40%(a)     0.60%(a)
- -------------------------------------------------------------------------------------------
Supplemental Data
- -------------------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                                       $7,255       $2,419
- -------------------------------------------------------------------------------------------
  Portfolio turnover rate                                                                           1%          0%
- -------------------------------------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from July 29, 1993 (date of initial
    public investment) to August 31, 1993.

*** Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.

 (a) Computed on an annualized basis.

 (b) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

 (c) Distributions in excess of net investment income for the period ended
     February 28, 1994 were the result of certain book and tax timing
     differences. These do not represent a return of capital for federal tax
     purposes.

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



Pennsylvania Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

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

Effective July 15, 1993, and March 23, 1992 (the effective dates for the Income
Shares Class and Trust Shares Class, respectively, of Pennsylvania Municipal
Income Fund) Pennsylvania Municipal Income Fund provides three classes of Shares
("Investment Shares", "Trust Shares", and "Income Shares"). Investment Shares,
Trust Shares, and Income Shares are subject to certain of the same expenses;
however, Investment Shares are subject to a shareholder services fee and certain
sales and redemption charges; and Income Shares are sold pursuant to a
distribution plan ("Plan") adopted in accordance with Investment Company Act
Rule 12b-1, a shareholder services fee and certain redemption charges.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, or any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state, than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors, at February 28, 1994, 45.6% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentages by financial institution ranged from 1.3% to 17.6% of
     total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.


Pennsylvania Municipal Income Fund
- --------------------------------------------------------------------------------

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to investment companies and to distribute
     to shareholders each year all of its net investment income, including any
     net realized gain on investments. Accordingly, no provision for federal
     income tax is necessary. Dividends paid by the Fund from net interest
     earned on tax-exempt municipal bonds are not includable by shareholders as
     gross income for federal income tax purposes, because the Fund intends to
     meet certain requirements of the Internal Revenue Code applicable to
     regulated investment companies which will enable the Fund to pay tax-exempt
     interest dividends. The portion of such interest, if any, earned on private
     activity bonds issued after August 7, 1986, may be considered a tax
     preference item for shareholders.

     At August 31, 1993, the Fund for federal tax purposes, had a capital loss
     carryforward of $17,100, $17,037 which expires in 2000, $63 which expires
     in 2001, which will reduce the Fund's taxable income arising from future
     net realized gains on investments, if any, to the extent permitted by the
     Internal Revenue 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 income tax.

D.   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 the shares, have been deferred and are being
     amortized using the straight-line basis over a period of five-years from
     the Fund's commencement date.

E.   Equalization--The Fund follows the accounting practice known as
     equalization by which a portion of the proceeds from sales and costs of
     redemptions of Fund shares equivalent, on a per share basis, to the amount
     of undistributed net investment income on the date of the transaction is
     credited or charged to undistributed net investment income. As a result,
     undistributed net investment income per share is unaffected by sales or
     redemptions of Fund shares.

F.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

G.   Other--Investment transactions are accounted for on the date of the
     transaction.

(3) Dividends

Dividends from net investment income are declared and paid monthly.
Distributions of any net realized capital gains will be made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.


Pennsylvania Municipal Income Fund
- --------------------------------------------------------------------------------

The amount shown in the financial statements for net investment income for the
period ended
August 31, 1991, for the year ended August 31, 1992, and for the six months
ended February 28, 1994, differ from those determined for tax purposes because
of certain timing differences. This resulted in distributions to shareholders in
excess of net investment income. These distributions do not represent a return
of capital for federal income tax purposes.

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                         Year Ended August 31,
                                                                   1994*                        1993
Investment Shares                                         Shares        Dollars        Shares        Dollars
<S>                                                     <C>          <C>             <C>          <C>
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, beginning of period                   5,987,227  $   63,536,449    4,416,127  $   45,935,722
- ------------------------------------------------------
Shares sold                                                 745,760       8,732,135    1,755,124      19,686,371
- ------------------------------------------------------
Shares issued to shareholders in payment
of dividends declared                                       105,673       1,230,205      187,851       2,102,669
- ------------------------------------------------------
Shares redeemed                                            (217,890)     (2,550,432)    (371,875)     (4,188,313)
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, end of period                         6,620,770  $   70,948,357    5,987,227  $   63,536,449
- ------------------------------------------------------  -----------  --------------  -----------  --------------
</TABLE>

<TABLE>
<CAPTION>
                                                                         Year Ended August 31,
                                                                   1994*                        1993
Trust Shares                                              Shares        Dollars        Shares        Dollars
<S>                                                     <C>          <C>             <C>          <C>
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, beginning of period                   1,328,924  $   14,809,930      346,087  $    3,728,821
- ------------------------------------------------------
Shares sold                                                 787,175       9,213,208    1,442,058      16,212,265
- ------------------------------------------------------
Shares issued to shareholders in payment
of dividends declared                                        11,553         133,938        6,460          73,298
- ------------------------------------------------------
Shares redeemed                                            (292,766)     (3,421,653)    (465,681)     (5,204,454)
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, end of period                         1,834,886  $   20,735,423    1,328,924  $   14,809,930
- ------------------------------------------------------  -----------  --------------  -----------  --------------
</TABLE>

* Six months ended February 28, 1994.


Pennsylvania Municipal Income Fund
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                             Year Ended August 31,
                                                                        1994*                      1993
Income Shares                                                   Shares       Dollars      Shares       Dollars
<S>                                                            <C>        <C>            <C>        <C>
- -------------------------------------------------------------  ---------  -------------  ---------  -------------
Shares outstanding, beginning of period                          207,149  $   2,406,207         --  $          --
- -------------------------------------------------------------
Shares sold                                                      427,072      4,982,571    206,997      2,404,438
- -------------------------------------------------------------
Shares issued to shareholders in payment
of dividends declared                                              3,147         36,340        152          1,769
- -------------------------------------------------------------
Shares redeemed                                                   (2,504)       (29,224)        --             --
- -------------------------------------------------------------  ---------  -------------  ---------  -------------
Shares outstanding, end of period                                634,864  $   7,395,894    207,149  $   2,406,207
- -------------------------------------------------------------  ---------  -------------  ---------  -------------
</TABLE>

* Six months ended February 28, 1994.

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee.
Adviser can modify or terminate this voluntary waiver of expense at any time at
its sole discretion. Administrative personnel and services were provided at
approximate cost by Federated Administrative Services, Inc. Effective March 1,
1994, Federated Administrative Services ("FAS") will provide administrative
personnel and services. The fee is based on the level of average aggregate net
assets of the total Federated Funds for the period. The administrative fee
received during any fiscal year shall be at least $125,000 per portfolio and
$30,000 per each additional class of shares.

Organizational expenses ($28,449) and start-up administrative service expenses
($100,330) were borne initially by Federated Administrative Services, Inc.,
Administrator to the Fund. The Fund has agreed to reimburse the Administrator,
at an annual rate of .005 of 1% of average daily net assets for organizational
expenses and .01 of 1% of average daily net assets for start-up costs, until the
organizational expenses and start-up costs initially borne by the Administrator
are reimbursed or the expiration of five years from October 1, 1990, the date
the Trust's portfolio became effective, whichever occurs earlier. For the six
months ended February 28, 1994, the Fund paid $2,410 and $4,819 respectively,
pursuant to this agreement.

During the period ended February 28, 1994, the Fund engaged in purchase and sale
transactions with other funds advised by the Adviser pursuant to Rule 17a-7 of
the Investment Company Act of 1940, amounting to $17,400,000 and $18,200,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund paid Federated Securities
Corp. ("FSC"), the principal distributor, up to .40 of 1% of the average daily
net assets of the Investment Shares for the period from September 1,
1992 to July 28, 1993; thereafter, no fee was charged. The fee for Income Shares
is equal to .75 of 1% of the average daily net assets.

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's Investment Shares and Income Shares. The Fund reimbursed
FSC from the net assets of the Fund for fees FSC paid which relate to
administrative support services of the Fund's shares. The Services Plan provides
that the Fund's Investment Shares and Income Shares may incur shareholder
services expenses up to .25 of 1% of the average daily net assets of the
Investment and Income Shares. Under the terms of a shareholder service agreement
with Federated Shareholder Services ("FSS") which take effect March 1, 1994, the
Fund will pay FSS a fee to obtain certain personal services for shareholders and
the maintenance of shareholder accounts. The fee is based on the level of
average net assets for the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the six
months ended
February 28, 1994, were as follows:

<TABLE>
<S>                                                                                                 <C>
- --------------------------------------------------------------------------------------------------
Purchases--                                                                                         $   21,273,660
- --------------------------------------------------------------------------------------------------  --------------
Sales--                                                                                             $    1,146,657
- --------------------------------------------------------------------------------------------------  --------------
</TABLE>




Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.



                                                           NEW JERSEY
                                                            MUNICIPAL
                                                               INCOME
                                                                 FUND

                                                   SEMI-ANNUAL REPORT
                                                      TO SHAREHOLDERS
                                                    FEBRUARY 28, 1994

[LOGO OF FEDERATED SECURITIES CORP.] FEDERATED SECURITIES CORP.
                                     Distributor

                                     A subsidiary of FEDERATED INVESTORS

                                     FEDERATED INVESTORS TOWER
                                     PITTSBURGH, PA 15222-3779

                                     4031008 (4/94)


President's Message
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for New Jersey
Municipal Income Fund (the "Fund") covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive New Jersey resident, you will find that the Fund may deliver
a high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the state of New
Jersey and its municipalities. This income is earned by a quality portfolio of
investment-grade, long-term New Jersey municipal securities.

During the past six months, the Fund paid a total of $0.28 per share in tax-free
distributions to shareholders. Reflecting the fact that, when interest rates
rise, bond prices decline, the Fund's net asset value declined from $10.30 to
$10.05. Due to increased investor participation in the Fund, total net assets
grew from $3.4 million to $9.4 milion between the first and last days of the
period.

We believe that your investment in New Jersey Municipal Income Fund is a wise
way to pursue tax-free earnings. We thank you for your confidence and encourage
you to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994



Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6%, due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$3.4 million to $9.4 million. Reflecting market activity, the net asset value
per share of the Fund grew from $10.30 on September 1, 1993 to $10.49 on October
15, 1993, then fell to $10.05 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 36.2% in "Aaa" issues; 22.4% in "Aa"
issues; 10.4% in "A" issues; 5.5% in "Baa" issues; 21.6% in "non-rated" issues;
and 3.9% in municipal cash equivalents within the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; university revenue issues;
single-family mortgage revenue issues; and pollution control revenue issues. The
average purchase yield for new investments by the Fund was 5.81%.

For the six-month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of 0.24%.* This performance was comprised of 2.67%
income and reinvestment return (net of Fund expenses) and of 2.43% depreciation
in the net asset value per share of the Fund--both on a non-annualized basis.

*Performance quoted represents past performance. 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.


New Jersey Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                          Credit
                                                                                          Rating:
  Principal                                                                              Moody's,
   Amount                                                                                 or S&P*        Value
<C>            <S>                                                                      <C>          <C>
- -------------  -----------------------------------------------------------------------  -----------  -------------
Short-Term Municipal Securities--3.7%
- --------------------------------------------------------------------------------------
$     350,000  Government Development Bank of Puerto Rico, Weekly VRDNs (Credit
               Suisse, Zurich LOC)/(Sumitomo Bank, Ltd. LOC)/(at amortized cost)(Note
               2A)                                                                      A-1+         $     350,000
               -----------------------------------------------------------------------               -------------
Long-Term Municipal Securities--96.2%
- --------------------------------------------------------------------------------------
               New Jersey--94.2%
               -----------------------------------------------------------------------
      100,000  Bordentown, NJ, Sewerage Authority, 5.40% Revenue Bonds (Series
               D)/(MBIA Insured), 12/1/2020                                             Aaa                 98,874
               -----------------------------------------------------------------------
      400,000  Camden County, NJ, Improvement Authority, 5.25% Revenue Bonds
               (Guaranteed Health Service Center)/
               (AMBAC Insured), 12/1/2018                                               AAA                384,956
               -----------------------------------------------------------------------
      100,000  Cape May County, NJ, Municipal Utilities Authority, 5.75% Sewer Revenue
               Bonds (MBIA Insured), 1/1/2016                                           AAA                101,767
               -----------------------------------------------------------------------
      350,000  Gloucester County, NJ, Pollution Control Financing Authority, 5.625%
               Revenue Refunding Bonds (Mobil Oil Refining Corp.), 12/1/2028            AA                 350,413
               -----------------------------------------------------------------------
      450,000  Keansburg, NJ, 5.625% Elderly Housing Mortgage Revenue Refunding Bonds
               (The Church Street Corp.), 3/1/2011                                      A+                 443,943
               -----------------------------------------------------------------------
      100,000  Mercer County, NJ, Improvement Authority, 5.25% (NJ County Courthouse
               Project 1993), 11/1/2014                                                 AA                  97,893
               -----------------------------------------------------------------------
      100,000  Montville Township, NJ, Municipal Utilities Authority, 5.50% (AMBAC
               Insured), 12/1/2013                                                      AAA                101,374
               -----------------------------------------------------------------------
      400,000  New Jersey EDA, 5.35% Pollution Control Revenue Bonds (General Motors),
               4/1/2009                                                                 BBB+               392,072
               -----------------------------------------------------------------------
      300,000  New Jersey EDA, 5.40% Growth Bonds (Series A)/(Richard L. Tauber
               Composite Issue)/(Subject to AMT)/(National Westminster Bank LOC),
               10/1/2013                                                                AA-                288,867
               -----------------------------------------------------------------------
$     260,000  New Jersey EDA, 5.75% Reserve Bonds (Deeter Weisenrieder-1993
               Project)/(Weiss-Aug Co., Inc.-1993 Project)/(Subject to
               AMT)/(Corestates Bank LOC), 12/1/2013                                    Aa3          $     258,154
               -----------------------------------------------------------------------
      250,000  New Jersey EDA, 5.55% Reserve Bonds (United Cerebral Palsy
               Project)/(Series 1993)/(Corestates Bank LOC), 8/1/2015                   Aa3                246,903
               -----------------------------------------------------------------------
      200,000  New Jersey EDA, 5.50% Water Facility Revenue Bonds (American Water
               Co.)/(FGIC Insured)/(Subject to AMT),
               6/1/2023                                                                 Aaa                197,686
               -----------------------------------------------------------------------
      350,000  New Jersey EDA, 5.375% National Gas Facility Revenue Bonds (New Jersey
               Natural Gas Project) 8/1/2023                                            A                  339,668
               -----------------------------------------------------------------------
      100,000  New Jersey State, 5.50% UT GO Bonds, 2/15/2012                           AA+                100,700
               -----------------------------------------------------------------------
      100,000  New Jersey State Highway Authority, 5.75% General
               Revenue Bonds (Garden State Parkway), 1/1/2019                           AA-                101,122
               -----------------------------------------------------------------------
      100,000  New Jersey Health Care Facility Financing Authority, 5.50% Revenue
               Bonds (Mountainside Hospital)/(MBIA Insured),
               7/1/2014                                                                 AAA                 99,628
               -----------------------------------------------------------------------
      250,000  New Jersey Health Care Facility Financing Authority, 5.00% Revenue
               Bonds (Chilton Memorial Hospital)/(Series D),
               7/1/2013                                                                 A1                 232,397
               -----------------------------------------------------------------------
      100,000  New Jersey Health Care Facility Financing Authority, 6.30% Revenue
               Bonds (Deborah Heart & Lung Center), 7/1/2023                            Baa1               100,641
               -----------------------------------------------------------------------
      100,000  New Jersey State Educational Facility Authority, 5.35%
               Revenue Bonds (Richard Stockton State College)/(AMBAC Insured),
               7/1/2023                                                                 AAA                 97,252
               -----------------------------------------------------------------------
    2,000,000  New Jersey State Educational Facility Authority, 6.625% Revenue Bonds
               (Fairleigh Dickinson University Issue)/
               (Series 1993-C), 7/1/2023 (restricted security)                          NR               1,933,920
               -----------------------------------------------------------------------
      100,000  New Jersey State Housing & Mortgage Finance Agency, 5.95% Revenue Bonds
               (MBIA Insured), 4/1/2025                                                 AAA                100,126
               -----------------------------------------------------------------------
$     700,000  New Jersey State Housing & Mortgage Finance Agency, 5.50% Revenue Bonds
               (MBIA Insured), 10/1/2026                                                AAA          $     675,318
               -----------------------------------------------------------------------
      150,000  New Jersey State Turnpike Authority, 6.50% Revenue Bonds (Series C),
               1/1/2016                                                                 A                  169,332
               -----------------------------------------------------------------------
      100,000  Ocean County, NJ, Utilities Authority, 5.75% Water Revenue Refunding
               Bonds, 1/1/2018                                                          AA-                102,559
               -----------------------------------------------------------------------
      100,000  Port Authority of New York & New Jersey, 5.625% Consolidated Revenue
               Bonds (Series 81), 8/1/2014                                              A-1                101,373
               -----------------------------------------------------------------------
      250,000  Port Authority of New York & New Jersey, 6.25% Consolidated Revenue
               Bonds (Series 77), 1/15/2027                                             AA-                262,000
               -----------------------------------------------------------------------
      100,000  Rutgers State University, NJ, 5.375% Revenue Refunding Bonds, 5/1/2016   AA                  98,527
               -----------------------------------------------------------------------
      400,000  Salem County, NJ, Industrial Pollution Control Finance
               Authority, 5.20% Revenue Refunding Bonds (Public Service Electric &
               Gas)/(Subject to AMT), 3/1/2025                                          AAA                367,252
               -----------------------------------------------------------------------
      350,000  Salem County, NJ, Industrial Pollution Control Finance
               Authority, 5.60% Revenue Refunding Bonds (Atlantic City Electric
               Co.)/(FSA Insured)/(Subject to AMT), 11/1/2025                           AAA                343,354
               -----------------------------------------------------------------------
      100,000  Salem County, NJ, Industrial Pollution Control Finance
               Authority, 5.70% Revenue Refunding Bonds (Public Service Electric &
               Gas)/(MBIA Insured), 5/1/2028                                            AAA                100,236
               -----------------------------------------------------------------------
      300,000  Salem County, NJ, Industrial Pollution Control Finance
               Authority, 5.45% Revenue Refunding Bonds (Public Service Electric &
               Gas)/(MBIA Insured), 2/1/2032                                            AAA                285,270
               -----------------------------------------------------------------------
      200,000  Salem County, NJ, Industrial Pollution Control Finance
               Authority, 5.55% Revenue Refunding Bonds (Public Service Electric &
               Gas)/(MBIA Insured), 11/1/2033                                           AAA                197,142
               -----------------------------------------------------------------------
$     100,000  Sussex County, NJ, Municipal Utilities, 5.50% Revenue
               Refunding Bonds (MBIA Insured), 12/1/2013                                AAA          $     100,404
               -----------------------------------------------------------------------               -------------
               Total                                                                                     8,871,123
               -----------------------------------------------------------------------               -------------
               Puerto Rico--2.0%
               -----------------------------------------------------------------------
      200,000  Puerto Rico Electric Power Authority, 5.00% Revenue Bonds, 7/1/2012      A-                 188,364
               -----------------------------------------------------------------------               -------------
               Total Long-Term Municipal Securities
               (identified cost, $9,228,001)                                                             9,059,487
               -----------------------------------------------------------------------               -------------
               Total Investments (identified cost $9,578,001)                                        $   9,409,487\
               -----------------------------------------------------------------------               -------------
</TABLE>

* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

\ The cost of investments for federal tax purposes amounts to $9,578,001. The
  net unrealized depreciation on a federal tax basis amounts to $168,514, which
  is comprised of $9,494 appreciation and $178,008 depreciation at February 28,
  1994.

Note: The categories of investments are shown as a percentage of net assets
      ($9,415,375) at February 28, 1994.

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
EDA -- Economic Development Authority
FGIC -- Financial Guaranty Insurance Company
FSA -- Financial Security Assurance
GO -- General Obligation
LOC -- Letter of Credit
MBIA -- Municipal Bond Investors Assurance
UT -- Unlimited Tax
VRDNs -- Variable Rate Demand Notes

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


New Jersey Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                       <C>         <C>
Assets:
- ----------------------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $9,578,001)                   $ 9,409,487
- ----------------------------------------------------------------------------------------------------
Cash                                                                                                       24,993
- ----------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                           360,195
- ----------------------------------------------------------------------------------------------------
Interest receivable                                                                                       135,013
- ----------------------------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                                           25,000
- ----------------------------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                                                 5,163
- ----------------------------------------------------------------------------------------------------  -----------
    Total assets                                                                                        9,959,851
- ----------------------------------------------------------------------------------------------------
Liabilities:
- ----------------------------------------------------------------------------------------------------
Payable for investments purchased                                                         $  445,701
- ----------------------------------------------------------------------------------------
Dividends payable                                                                             29,697
- ----------------------------------------------------------------------------------------
Accrued expenses                                                                              69,078
- ----------------------------------------------------------------------------------------  ----------
    Total liabilities                                                                                     544,476
- ----------------------------------------------------------------------------------------------------  -----------
Net Assets for 936,442 shares of beneficial interest outstanding                                      $ 9,415,375
- ----------------------------------------------------------------------------------------------------  -----------
Net Assets Consist of:
- ----------------------------------------------------------------------------------------------------
Paid-in capital                                                                                       $ 9,574,498
- ----------------------------------------------------------------------------------------------------
Net unrealized depreciation of investments                                                               (168,514)
- ----------------------------------------------------------------------------------------------------
Accumulated undistributed net realized gains on investments                                                 9,391
- ----------------------------------------------------------------------------------------------------  -----------
    Total                                                                                             $ 9,415,375
- ----------------------------------------------------------------------------------------------------  -----------
Net Asset Value and Offering Price per Share
($9,415,375 / 936,442 shares of beneficial interest outstanding)                                           $10.05
- ----------------------------------------------------------------------------------------------------  -----------
Redemption Proceeds per Share (97/100 of $10.05)*                                                           $9.75
- ----------------------------------------------------------------------------------------------------  -----------
</TABLE>

*See "Redeeming Shares" in the prospectus.

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


New Jersey Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                             <C>         <C>         <C>
Investment Income:
- ------------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                               $  179,074
- ------------------------------------------------------------------------------------------------------
Expenses:
- ------------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                            $   12,922
- ------------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                                  76,714
- ------------------------------------------------------------------------------------------
Trustees' fees                                                                                     375
- ------------------------------------------------------------------------------------------
Custodian and recordkeeper fees and expenses                                                    30,887
- ------------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                         6,335
- ------------------------------------------------------------------------------------------
Fund share registration costs                                                                    6,478
- ------------------------------------------------------------------------------------------
Printing and postage                                                                             7,000
- ------------------------------------------------------------------------------------------
Legal fees                                                                                       2,500
- ------------------------------------------------------------------------------------------
Auditing fees                                                                                    8,000
- ------------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                              24,229
- ------------------------------------------------------------------------------------------
Shareholder services fee (Note 5)                                                                8,076
- ------------------------------------------------------------------------------------------
Insurance premiums                                                                               2,521
- ------------------------------------------------------------------------------------------
Taxes                                                                                              125
- ------------------------------------------------------------------------------------------
Miscellaneous                                                                                      989
- ------------------------------------------------------------------------------------------  ----------
    Total expenses                                                                             187,151
- ------------------------------------------------------------------------------------------
Deduct--Waiver of investment advisory fee (Note 5)                              $   12,922
- ------------------------------------------------------------------------------
         Reimbursement of other operating expenses by Adviser (Note 5)             150,000     162,922
- ------------------------------------------------------------------------------  ----------  ----------
    Net expenses                                                                                            24,229
- ------------------------------------------------------------------------------------------------------  ----------
         Net investment income                                                                             154,845
- ------------------------------------------------------------------------------------------------------  ----------
Realized and Unrealized Gain (Loss) on Investments:
- ------------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)                                              9,391
- ------------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                       (242,846)
- ------------------------------------------------------------------------------------------------------  ----------
         Net realized and unrealized gain (loss) on investments                                           (233,455)
- ------------------------------------------------------------------------------------------------------  ----------
             Change in net assets resulting from operations                                             $  (78,610)
- ------------------------------------------------------------------------------------------------------  ----------
</TABLE>

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


New Jersey Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                         Year Ended August 31,
<S>                                                                                    <C>           <C>
                                                                                          1994*         1993**

Increase (Decrease) in Net Assets:
- -------------------------------------------------------------------------------------
Operations--
- -------------------------------------------------------------------------------------
Net investment income                                                                  $    154,845  $     20,003
- -------------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($9,391 net gain and $0
respectively, as computed for federal tax purposes)                                           9,391       --
- -------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                        (242,846)       74,332
- -------------------------------------------------------------------------------------  ------------  ------------
    Change in net assets resulting from operations                                          (78,610)       94,335
- -------------------------------------------------------------------------------------  ------------  ------------
Distributions to Shareholders (Note 3)--
- -------------------------------------------------------------------------------------
Dividends to shareholders from net investment income                                       (154,845)      (20,003)
- -------------------------------------------------------------------------------------
Distributions in excess of net investment income                                            (24,229)       (3,086)
- -------------------------------------------------------------------------------------  ------------  ------------
    Change in net assets resulting from distributions to shareholders                      (179,074)      (23,089)
- -------------------------------------------------------------------------------------  ------------  ------------
Fund Share (Principal) Transactions (Note 4)--
- -------------------------------------------------------------------------------------
Proceeds from sale of shares                                                              7,544,238     5,887,786
- -------------------------------------------------------------------------------------
Net asset value of shares issued to shareholders
in payment of dividends declared                                                             46,514         4,402
- -------------------------------------------------------------------------------------
Cost of shares redeemed                                                                  (1,268,189)   (2,612,938)
- -------------------------------------------------------------------------------------  ------------  ------------
    Change in net assets resulting from Fund share transactions                           6,322,563     3,279,250
- -------------------------------------------------------------------------------------  ------------  ------------
         Change in net assets                                                             6,064,879     3,350,496
- -------------------------------------------------------------------------------------
Net Assets:
- -------------------------------------------------------------------------------------
Beginning of period                                                                       3,350,496       --
- -------------------------------------------------------------------------------------  ------------  ------------
End of period                                                                          $  9,415,375  $  3,350,496
- -------------------------------------------------------------------------------------  ------------  ------------
</TABLE>

 * Six months ended February 28, 1994 (unaudited).

** For the period from June 1, 1993 (date of initial public investment) to
   August 31, 1993.

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


New Jersey Municipal Income Fund
Financial Highlights
- --------------------------------------------------------------------------------

(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                                Year Ended
                                                                                                August 31,
<S>                                                                                        <C>        <C>
                                                                                            1994**     1993***
Net asset value, beginning of period                                                       $   10.30  $   10.00
- -----------------------------------------------------------------------------------------
Income from investment operations
- -----------------------------------------------------------------------------------------
Net investment income                                                                           0.25       0.12
- -----------------------------------------------------------------------------------------
Net realized and unrealized gain (loss) on investments                                        (0.22)       0.31
- -----------------------------------------------------------------------------------------  ---------  ---------
Total from investment operations                                                                0.03       0.43
- -----------------------------------------------------------------------------------------
Less distributions
- -----------------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                        (0.25)     (0.12)
- -----------------------------------------------------------------------------------------
  Distributions in excess of net investment income                                         (0.03)(a)  (0.01)(a)
- -----------------------------------------------------------------------------------------  ---------  ---------
Total distributions                                                                           (0.28)     (0.13)
- -----------------------------------------------------------------------------------------  ---------  ---------
Net asset value, end of period                                                             $   10.05  $   10.30
- -----------------------------------------------------------------------------------------  ---------  ---------
Total return*                                                                                   0.24%      4.28%
- -----------------------------------------------------------------------------------------
Ratios to Average Net Assets
- -----------------------------------------------------------------------------------------
  Expenses                                                                                  0.75%(b)   0.75%(b)
- -----------------------------------------------------------------------------------------
  Net investment income                                                                     4.79%(b)   4.86%(b)
- -----------------------------------------------------------------------------------------
  Expense waiver/reimbursement (c)                                                          5.04%(b)   4.00%(b)
- -----------------------------------------------------------------------------------------
Supplemental Data
- -----------------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                                     $9,415     $3,350
- -----------------------------------------------------------------------------------------
  Portfolio turnover rate                                                                        30%         0%
- -----------------------------------------------------------------------------------------
</TABLE>

 * Based on net asset value which does not reflect the sales load or contingent
   deferred sales charge, if applicable.

 ** Six months ended February 28, 1994 (unaudited).

*** Reflects operations for the period from June 1, 1993 (date of initial public
    investment) to August 31, 1993.

(a) Distributions in excess of net investment income for the periods ended
    February 28, 1994, and August 31, 1993 were a result of certain book and tax
    timing differences. These distributions do not represent a return of capital
    for federal income tax purposes.

(b) Computed on an annualized basis.

(c) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above (Note 5).

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



New Jersey Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, an open-end, management investment
company. The financial statements included herein are only those of New Jersey
Municipal Income Fund, a non-diversified portfolio of the Trust. The financial
statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, or any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors, at February 28, 1994, 42.8% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentage by financial institutions ranged from 2.1% to 18.1% of
     total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to investment companies and to distribute
     to shareholders each year all of its net investment income, including any
     net realized gain on investments. Accordingly, no provision for federal
     income tax is necessary. Dividends paid by the Fund from net interest
     earned on tax-exempt municipal bonds are not includable by shareholders as
     gross income for federal income tax purposes, because the Fund intends to
     meet certain requirements of the Internal Revenue Code applicable to
     regulated investment companies which will enable the Fund to pay tax-exempt
     interest dividends. The portion of such interest, if any, earned on private
     activity bonds issued after August 7, 1986, may be considered a tax
     preference item for shareholders.


New Jersey Municipal Income Fund
- --------------------------------------------------------------------------------

D.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

E.   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 the shares, have been deferred and are being
     amortized using the straight-line method over a period of five years from
     the Fund's commencement date.

F.   Other--Investment transactions are accounted for on the date of the
     transaction.

(3) Dividends

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

Income distributions are determined in accordance with income tax regulations
which may differ from generally accepted accounting principles. This difference
is primarily due to differing treatments for Distribution Services Fees which
resulted in distributions to shareholders in excess of net investment income,
which were recorded for Financial statement purposes as a reduction of paid-in
capital. These distributions do not represent a return of capital for federal
income tax purposes for the six months ended February 28, 1994.

(4) 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).
Transactions in Fund shares were as follows:


New Jersey Municipal Income Fund
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                              Year Ended
                                                                                              August 31,
<S>                                                                                     <C>         <C>
                                                                                          1994*       1993**
- --------------------------------------------------------------------------------------
Shares outstanding, beginning of period                                                    325,174          --
- --------------------------------------------------------------------------------------
Shares sold                                                                                729,019     581,973
- --------------------------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared                               4,536         430
- --------------------------------------------------------------------------------------
Shares redeemed                                                                           (122,287)   (257,229)
- --------------------------------------------------------------------------------------  ----------  ----------
Shares outstanding, end of period                                                          936,442     325,174
- --------------------------------------------------------------------------------------  ----------  ----------
</TABLE>

 *Six months ended February 28, 1994.

**For the period from June 1, 1993 (date of initial public investment) to August
31, 1993.

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($30,100) and start-up administrative service expenses
($54,000) were initially borne by Adviser. The Fund has agreed to reimburse
Adviser for the organization expenses and start-up administrative expenses
initially borne by Adviser during the five year period following May 23, 1993
(date the Trust's portfolio first became effective).

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940, amounting to $4,300,000 and $3,950,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .75 of 1% of the Funds average
daily net assets.


New Jersey Municipal Income Fund
- --------------------------------------------------------------------------------

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's shares. The Fund reimbursed FSC from the net assets of the
Fund for fees which FSC paid which relate to administrative support services of
the Fund's shares. The Services Plan provides that the Fund may incur
shareholder services expenses up to 0.25 of 1% of the average daily net assets
of the Fund. Under the terms of a shareholder service agreement with Federated
Shareholder Services ("FSS") which takes effect March 1, 1994, the Fund will pay
FSS a fee to obtain certain personal services for shareholders and the
maintenance of shareholder accounts. The fee is based on the level of average
net assets for the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the six
months ended
February 28, 1994, were as follows:

<TABLE>
<S>                                                                                                  <C>
- ---------------------------------------------------------------------------------------------------
Purchases                                                                                            $   7,365,132
- ---------------------------------------------------------------------------------------------------  -------------
Sales                                                                                                $   1,986,121
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>




Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.


                                                                TEXAS
                                                            MUNICIPAL
                                                               INCOME
                                                                 FUND

                                                   SEMI-ANNUAL REPORT
                                                      TO SHAREHOLDERS
                                                    FEBRUARY 28, 1994

[LOGO OF FEDERATED SECURITIES CORP.] FEDERATED SECURITIES CORP.
                                     Distributor

                                     A subsidiary of FEDERATED INVESTORS

                                     FEDERATED INVESTORS TOWER
                                     PITTSBURGH, PA 15222-3779

                                     4031010 (4/94)




President's Message
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Texas
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Texas resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax. This income is earned by a quality portfolio of
investment-grade, long-term Texas municipal securities.

During the past six months, the Fund paid a total of $0.28 per share in tax-free
distributions to shareholders. Reflecting the fact that, when interest rates
rise, bond prices decline, the Fund's net asset value declined from $10.43 to
$10.15. Due to increased investor participation in the Fund, total net assets
have grown to $11.0 million since the Fund was introduced on June 1, 1993.

We believe that your investment in Texas Municipal Income Fund is a wise way to
pursue tax-free earnings. We thank you for your confidence and encourage you to
build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994

Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6% due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$5.0 million to $11.0 million. Reflecting market activity, the net asset value
per share of the Fund grew from $10.43 on September 1, 1993 to $10.64 on October
15, 1993, then fell to $10.15 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 40.6% in "Aaa" issues; 33.6% in "Aa"
issues; 18.9% in "A" issues; and 6.9% in "Baa" issues.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; water & sewer issues;
single-family mortgage revenue issues;
electric revenue issues; pollution control revenue issues; and local general
obligation issues. The average purchase yield for new investments by the Fund
was 5.59%.

For the six-month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of negative 0.01%.* This performance was comprised
of 2.67% income and reinvestment return (net of Fund expenses), and of 2.68%
depreciation in the net asset value per share of the Fund--both on a
non-annualized basis.

*Performance quoted represents past performance. 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.



Texas Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                        Credit
                                                                                        Rating:
  Principal                                                                            Moody's,
   Amount                                                                               or S&P*        Value
<C>            <S>                                                                    <C>          <C>
- -------------  ---------------------------------------------------------------------  -----------  --------------
Long-Term Municipal Securities--107.6%
- ------------------------------------------------------------------------------------
               Texas--107.6%
               ---------------------------------------------------------------------
$     100,000  Austin, TX, Utility System, 5.625% Refunding Revenue Bonds (Series
               A), 5/15/2016                                                          A            $       97,820
               ---------------------------------------------------------------------
      100,000  Austin, TX, Utility System, 5.75% Refunding Revenue Bonds (AMBAC
               Insured), 11/15/2016                                                   Aaa                 100,466
               ---------------------------------------------------------------------
      100,000  Bexar County, TX, 5.50% LT GO Bonds, Certificate of
               Obligation, 6/15/2013                                                  AA                   98,936
               ---------------------------------------------------------------------
      300,000  Bexar Metropolitan Water District, TX, 5.00% Waterworks System
               Revenue Bonds (Series 1994)/(AMBAC Insured),
               5/1/2019                                                               Aaa                 273,576
               ---------------------------------------------------------------------
      500,000  Brazos County, TX, 6.00% Health Facility Development Revenue Bonds
               (St. Joseph Hospital & Health Center),
               1/1/2019                                                               A-                  496,865
               ---------------------------------------------------------------------
      100,000  Brazos River Authority, TX, 6.10% PCR Bonds (Texas
               Utilities Electric Co.)/(FSA Insured)/(Subject to AMT),
               4/1/2028                                                               AAA                 102,094
               ---------------------------------------------------------------------
      100,000  Brazosport, TX, 5.50% Water Authority Revenue Bonds, (AMBAC Insured),
               9/1/2018                                                               AAA                  97,504
               ---------------------------------------------------------------------
      120,000  Cameron, TX, Independent School District, 4.50% GO
               Unlimited Bonds (Texas Permanent School Fund Guaranty), 8/1/2013       Aaa                 105,521
               ---------------------------------------------------------------------
      100,000  Clint, TX, Independent School District, 5.25% UT GO Bonds (Texas
               Permanent School Fund Guaranty), 3/1/2016                              Aaa                  95,299
               ---------------------------------------------------------------------
      100,000  Colorado River, TX, 5.15%, Municipal Water Refunding Revenue Bonds,
               (AMBAC Insured), 1/1/2021                                              Aaa                  93,387
               ---------------------------------------------------------------------
      200,000  Colorado River, TX, 5.375%, Municipal Water Revenue Bonds, (AMBAC
               Insured), 1/1/2013                                                     Aaa                 194,786
               ---------------------------------------------------------------------
$     200,000  Edinburg, TX, Consolidated Independent School District, 5.00%
               Unlimited GO Refunding Bonds (Series 1993)/(Texas Permanent School
               Fund Guaranty), 2/15/2014                                              Aaa          $      185,680
               ---------------------------------------------------------------------
      100,000  Fort Bend, TX, Independent School District, 5.50% LT GO Bonds (Texas
               Permanent School Fund Guaranty),
               2/15/2011                                                              AAA                 100,253
               ---------------------------------------------------------------------
      100,000  Fort Worth, TX, 5.00% UT GO Bonds, 3/1/2013                            AA                   93,367
               ---------------------------------------------------------------------
      300,000  Gregg County, TX, 5.50% Health Facility Development
               Hospital Revenue Bonds (Good Shepherd Medical Center
               Project)/(AMBAC Insured), 10/1/2015                                    AAA                 291,858
               ---------------------------------------------------------------------
      200,000  Harris County Municipal Utility District, TX, 5.25%
               Limited GO Refunding Bonds, 3/1/2010                                   Aa                  193,894
               ---------------------------------------------------------------------
      200,000  Harris County, TX, 5.375% Toll Road Senior Lien Revenue Refunding
               Bonds (Series 1994)/(FGIC Insured), 8/15/2020                          Aaa                 190,904
               ---------------------------------------------------------------------
      100,000  Houston, TX, Independent School District, 5.50% LT GO Bonds (Texas
               Permanent School Fund Guaranty),
               8/15/2011                                                              AAA                  99,775
               ---------------------------------------------------------------------
      200,000  Houston, TX, Water & Sewer System, 5.00% Revenue Bonds (Series B),
               12/1/2018                                                              A                   178,852
               ---------------------------------------------------------------------
      200,000  Interwood Municipal Utility District, TX, 5.25% LT GO Bonds,
               Refunding Revenue Bonds, 3/1/2010                                      AA-                 193,482
               ---------------------------------------------------------------------
      100,000  Lower Colorado River Authority, TX, 5.375% Revenue
               Refunding Bonds, 1/1/2016                                              A                    94,529
               ---------------------------------------------------------------------
      250,000  Lower Colorado River Authority, TX, 5.625% Revenue
               Refunding Bonds, 1/1/2017                                              Aaa                 247,285
               ---------------------------------------------------------------------
      300,000  Lower Neches Valley Authority, TX, 5.35% PCR Bonds (NRTC
               Project--Mobil Oil Corp), 11/1/2028                                    Aa                  283,743
               ---------------------------------------------------------------------
$     100,000  Lubbock, TX, Health Facility Development Corporation, 5.25% Revenue
               Bonds (Methodist Hospital)/(Series B)/ (AMBAC Insured), 12/1/2019      Aaa          $       93,568
               ---------------------------------------------------------------------
      300,000  Lubbock, TX, Health Facility Develpment Corporation, 5.50% Revenue
               Bonds (St. Joseph Health System),
               7/1/2014                                                               AA                  293,508
               ---------------------------------------------------------------------
      100,000  Lubbock, TX, Health Facility Development Corporation, 5.50% Hospital
               Revenue Bonds (Methodist Hospital)/
               (Series B)/(AMBAC Insured), 12/1/2014                                  AAA                  97,693
               ---------------------------------------------------------------------
    1,350,000  Matagorda County, TX, 6.00% Texas Navigation District Number One, PCR
               Bonds (Central Power & Light),
               7/1/2028                                                               A-                1,363,689
               ---------------------------------------------------------------------
      100,000  McAllen, TX, Health Facility Development Corporation, 5.00% Refunding
               Revenue Bonds (Sisters of Mercy Health System), 6/1/2015               AA                   92,122
               ---------------------------------------------------------------------
      100,000  North Central, TX, Health Facility Development, 5.75% Refunding
               Revenue Bonds (Children's Medical Center)/(MBIA Insured), 8/15/2013    Aaa                 102,415
               ---------------------------------------------------------------------
      100,000  North Central, TX, Health Facility Development Corporation, 5.80%
               Revenue Bonds (Presbyterian Healthcare),
               6/1/2013                                                               Aa                  100,564
               ---------------------------------------------------------------------
      300,000  North Central, TX, Health Facility Development Corporation, 5.90%
               Revenue Bonds (Presbyterian Healthcare),
               6/1/2021                                                               Aa                  301,683
               ---------------------------------------------------------------------
      100,000  Nueces County, TX, Hospital District, 5.50% LT GO Bonds, Refunding
               Revenue Bonds (FGIC Insured),
               7/1/2015                                                               AAA                  97,781
               ---------------------------------------------------------------------
      250,000  Plano, TX, 5.00% UT GO Bonds, (FGIC Insured),
               9/1/2013                                                               Aaa                 233,455
               ---------------------------------------------------------------------
$     200,000  Plano, TX, Waterworks & Sewer System, 5.35% Revenue Bonds, 5/1/2013    Aaa          $      195,068
               ---------------------------------------------------------------------
      210,000  Sabine River Authority, TX, 5.55% PCR Refunding Bonds (Texas
               Utilities Electric Co.)/(FSA Insured), 5/1/2022                        Aaa                 204,154
               ---------------------------------------------------------------------
      650,000  Sabine River Authority, TX, 5.85% PCR Revenue Bonds (Texas Utilities
               Electric Co.)/(FGIC Insured), 5/1/2022                                 Aaa                 631,514
               ---------------------------------------------------------------------
      300,000  San Antonio, TX, 5.00% Electric & Gas Refunding Revenue Bonds (Series
               B), 2/1/2016                                                           AA                  274,941
               ---------------------------------------------------------------------
      400,000  San Antonio, TX, 5.00% Electric & Gas Refunding
               Revenue Bonds, 2/1/2017                                                AA                  365,832
               ---------------------------------------------------------------------
      100,000  San Antonio, TX, 5.75% LT GO Bonds, Revenue Bonds,
               8/1/2013                                                               AA                  100,724
               ---------------------------------------------------------------------
      300,000  San Antonio, TX, 6.00% Electric & Gas Refunding
               Revenue Bonds (Series B), 2/1/2014                                     AA                  305,244
               ---------------------------------------------------------------------
      200,000  Tarrant County, TX, 5.25% Health Facility Development Corporation
               Revenue Bonds (Adventist Health System/Sun Belt, Inc.)/(Capital
               Guaranty Insured), 11/15/2023                                          Aaa                 186,354
               ---------------------------------------------------------------------
      150,000  Tarrant County, TX, 5.75% Water Control & Improvement District Number
               One, Revenue Bonds, 3/1/2013                                           Aaa                 159,771
               ---------------------------------------------------------------------
      200,000  Texas Municipal Power Agency, 5.25% Refunding Revenue Bonds (MBIA
               Insured), 9/1/2012                                                     AAA                 194,464
               ---------------------------------------------------------------------
      200,000  Texas State, 5.25%, 10/1/2011                                          AA                  193,740
               ---------------------------------------------------------------------
      200,000  Texas State, 5.50% Public Property Finance Corporation of Texas,
               Acquisition and Refunding Revenue Bonds (Series 1993)/(Mental Health
               and Mental Retardation Center)/ (Capital Guaranty Insured), 9/1/2013   Aaa                 196,710
               ---------------------------------------------------------------------
    1,000,000  Texas State, 5.70% Veterans Housing Assistance GO Bonds (Series
               1994-B1), 12/1/2014                                                    Aa                  972,640
               ---------------------------------------------------------------------
$     200,000  Tyler, TX, 6.75% Health Facility Development Corporation Revenue
               Bonds (East Texas Medical Center Regulated Health-A), 11/1/2025        Baa          $      201,596
               ---------------------------------------------------------------------
      120,000  Weslaco, TX, 5.375% Health Facility Development Corporation (Knapp
               Medical Center Project B), 6/1/2023                                    AAA                 111,830
               ---------------------------------------------------------------------
      600,000  West Side Calhoun County, TX, 6.40% NAV District Solid Waste (Union
               Carbide Chemicals Project)/(Subject to AMT), 5/1/2023                  BBB                 613,914
               ---------------------------------------------------------------------
      100,000  West University Place, TX, 5.25% Permanent Improvement, LT GO Bonds,
               2/1/2013                                                               AA-                  96,055
               ---------------------------------------------------------------------
      100,000  Wharton County, TX, 5.00% LT GO Bonds (MBIA
               Insured), 2/15/2011                                                    AAA                  94,845
               ---------------------------------------------------------------------               --------------
               Total Long-Term Municipal Securities
               (identified cost, $11,976,519)                                                      $   11,785,750\
               ---------------------------------------------------------------------               --------------
</TABLE>

* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

\ The cost of investments for federal tax purposes amounts to $11,976,519. The
  net unrealized depreciation on a federal tax basis amounts to $190,769, which
  is comprised of $22,865 appreciation and $213,634 depreciation at February 28,
  1994.

Note: The category of investments is shown as a percentage of net assets
      ($10,952,097) at February 28, 1994.

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
FGIC -- Financial Guaranty Insurance Company
FSA -- Financial Security Assurance
GO -- General Obligation
LT -- Limited Term
MBIA -- Municipal Bond Investors Assurance
PCR -- Pollution Control Revenue
UT -- Unlimited Tax

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


Texas Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                  <C>            <C>
Assets:
- --------------------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $11,976,519)                $   11,785,750
- --------------------------------------------------------------------------------------------------
Cash                                                                                                         8,078
- --------------------------------------------------------------------------------------------------
Interest receivable                                                                                        165,875
- --------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                            149,308
- --------------------------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                                            25,000
- --------------------------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                                                 18,415
- --------------------------------------------------------------------------------------------------  --------------
     Total assets                                                                                       12,152,426
- --------------------------------------------------------------------------------------------------
Liabilities:
- --------------------------------------------------------------------------------------------------
Payable for investments purchased                                                    $   1,006,967
- -----------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                            88,810
- -----------------------------------------------------------------------------------
Dividends payable                                                                           37,024
- -----------------------------------------------------------------------------------
Payable to distributor (Note 5)                                                              6,307
- -----------------------------------------------------------------------------------
Accrued expenses                                                                            61,221
- -----------------------------------------------------------------------------------  -------------
     Total liabilities                                                                                   1,200,329
- --------------------------------------------------------------------------------------------------  --------------
Net Assets for 1,078,674 shares of beneficial interest outstanding                                  $   10,952,097
- --------------------------------------------------------------------------------------------------  --------------
Net Assets Consist of:
- --------------------------------------------------------------------------------------------------
Paid-in capital                                                                                     $   11,142,866
- --------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                                 (190,769)
- --------------------------------------------------------------------------------------------------  --------------
     Total                                                                                          $   10,952,097
- --------------------------------------------------------------------------------------------------  --------------
Net Asset Value and Offering Price per Share
($10,952,097/ 1,078,674 shares of beneficial interest outstanding)                                          $10.15
- --------------------------------------------------------------------------------------------------  --------------
Redemption Proceeds per Share (97/100 of $10.15)*                                                            $9.85
- --------------------------------------------------------------------------------------------------  --------------
</TABLE>

*See "Redeeming Shares" in the prospectus.

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


Texas Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                         <C>          <C>          <C>
Investment Income:
- ----------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                             $   228,492
- ----------------------------------------------------------------------------------------------------
Expenses:
- ----------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                         $    16,426
- ---------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                                68,690
- ---------------------------------------------------------------------------------------
Custodian and recordkeeper fees and expenses                                                  31,703
- ---------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                       3,460
- ---------------------------------------------------------------------------------------
Fund share registration costs                                                                  6,233
- ---------------------------------------------------------------------------------------
Printing and postage                                                                           5,230
- ---------------------------------------------------------------------------------------
Legal fees                                                                                     2,761
- ---------------------------------------------------------------------------------------
Auditing fees                                                                                 16,000
- ---------------------------------------------------------------------------------------
Shareholder services fee (Note 5)                                                             10,267
- ---------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                            30,799
- ---------------------------------------------------------------------------------------
Insurance premiums                                                                             5,022
- ---------------------------------------------------------------------------------------
Miscellaneous                                                                                    636
- ---------------------------------------------------------------------------------------  -----------
     Total expenses                                                                          197,227
- ---------------------------------------------------------------------------------------
Deduct--
- ---------------------------------------------------------------------------------------
     Waiver of investment advisory fee (Note 5)                             $    16,426
- --------------------------------------------------------------------------
     Reimbursement of other operating expenses by Adviser (Note 5)              150,000      166,426
- --------------------------------------------------------------------------  -----------  -----------
          Net expenses                                                                                     30,801
- ----------------------------------------------------------------------------------------------------  -----------
               Net investment income                                                                      197,691
- ----------------------------------------------------------------------------------------------------  -----------
Realized and Unrealized Gain (Loss) on Investments:
- ----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                      (281,412)
- ----------------------------------------------------------------------------------------------------  -----------
     Change in net assets from operations                                                             $   (83,721)
- ----------------------------------------------------------------------------------------------------  -----------
</TABLE>

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


Texas Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                        Year Ended August 31,
<S>                                                                                 <C>             <C>
                                                                                        1994*          1993**
Increase (Decrease) in Net Assets:
- ----------------------------------------------------------------------------------
Operations--
- ----------------------------------------------------------------------------------
Net investment income                                                               $      197,691  $      22,648
- ----------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                       (281,412)        90,643
- ----------------------------------------------------------------------------------  --------------  -------------
     Change in net assets from operations                                                  (83,721)       113,291
- ----------------------------------------------------------------------------------  --------------  -------------
Distributions to Shareholders (Note 3)--
- ----------------------------------------------------------------------------------
Dividends to shareholders from net investment income                                      (197,691)       (22,648)
- ----------------------------------------------------------------------------------
Distributions in excess of net investment income                                           (30,801)        (3,328)
- ----------------------------------------------------------------------------------  --------------  -------------
     Change in net assets resulting from distributions to shareholders                    (228,492)       (25,976)
- ----------------------------------------------------------------------------------  --------------  -------------
Fund Share (Principal) Transactions (Note 4)--
- ----------------------------------------------------------------------------------
Proceeds from sale of shares                                                             6,691,560      7,402,170
- ----------------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment
of dividends declared                                                                       45,023            766
- ----------------------------------------------------------------------------------
Cost of shares redeemed                                                                   (495,153)    (2,467,371)
- ----------------------------------------------------------------------------------  --------------  -------------
     Change in net assets resulting from Fund share transactions                         6,241,430      4,935,565
- ----------------------------------------------------------------------------------  --------------  -------------
          Change in net assets                                                           5,929,217      5,022,880
- ----------------------------------------------------------------------------------
Net Assets:
- ----------------------------------------------------------------------------------
Beginning of period                                                                      5,022,880             --
- ----------------------------------------------------------------------------------  --------------  -------------
End of period                                                                       $   10,952,097  $   5,022,880
- ----------------------------------------------------------------------------------  --------------  -------------
</TABLE>

 * Six months ended February 28, 1994 (unaudited).

** For the period from June 1, 1993 (date of intial public investment) to August
31, 1993.

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


Texas Municipal Income Fund
Financial Highlights
- --------------------------------------------------------------------------------
(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                           Year Ended
                                                                                           August 31,
<S>                                                                                   <C>        <C>
                                                                                        1994*     1993**
Net asset value, beginning of period                                                  $   10.43  $   10.00
- ------------------------------------------------------------------------------------
Income from investment operations
- ------------------------------------------------------------------------------------
  Net investment income                                                                    0.24       0.12
- ------------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                                 (0.24)       0.44
- ------------------------------------------------------------------------------------  ---------  ---------
  Total from investment operations                                                       (0.00)       0.56
- ------------------------------------------------------------------------------------
Less distribution
- ------------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                   (0.24)     (0.12)
- ------------------------------------------------------------------------------------
  Distributions in excess of net investment income                                    (0.04)(a)  (0.01)(a)
- ------------------------------------------------------------------------------------  ---------  ---------
  Total distributions                                                                    (0.28)     (0.13)
- ------------------------------------------------------------------------------------  ---------  ---------
Net asset value, end of period                                                        $   10.15  $   10.43
- ------------------------------------------------------------------------------------  ---------  ---------
Total return***                                                                         (0.01%)      5.67%
- ------------------------------------------------------------------------------------
Ratios to Average Net Assets
- ------------------------------------------------------------------------------------
  Expenses                                                                             0.75%(b)   0.75%(b)
- ------------------------------------------------------------------------------------
  Net investment income                                                                4.81%(b)   5.10%(b)
- ------------------------------------------------------------------------------------
  Expense waiver/reimbursement (c)                                                     4.05%(b)   3.70%(b)
- ------------------------------------------------------------------------------------
Supplemental Data
- ------------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                               $10,952     $5,023
- ------------------------------------------------------------------------------------
  Portfolio turnover rate                                                                    0%         0%
- ------------------------------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from June 1, 1993 (date of initial public
    investment) to August 31, 1993.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 (a) Distributions in excess of net investment income for the periods ended
     February 28, 1994, and August 31, 1993 were a result of certain book and
     tax timing differences. These distributions do not represent a return of
     capital for federal income tax purposes.

 (b) Computed on an annualized basis.

 (c) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

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


Texas Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

Municipal Securities Income Trust (the "Trust") is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The financial statements included herein are only those of
Texas Municipal Income Fund, a non-diversified portfolio of the Trust. The
financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, or any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors, at February 28, 1994, 24.1% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentage by financial institutions ranged from 2.6% to 10.5% of
     total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to investment companies and distribute to
     shareholders each year all of its net investment income, including any net
     realized gain on investments. Accordingly, no provision for federal income
     tax is necessary. Dividends paid by the Fund from net interest earned on
     tax-exempt municipal bonds are not includable by shareholders as gross
     income for federal income tax purposes, because the Fund intends to meet
     certain requirements of the Internal Revenue Code applicable to regulated
     investment companies which will enable the Fund to pay tax-exempt
     interest dividends. The portion of such interest, if any, earned on private
     activity bonds issued after August 7, 1986, may be considered a tax
     preference item for shareholders.

D.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

E.   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 the shares, have been deferred and are being
     amortized using the straight-line method over a period of five years from
     the Fund's commencement date.

F.   Other--Investment transactions are accounted for on the date of the
     transaction.

(3) Dividends

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

Income distributions are determined in accordance with income tax regulations
which may differ from generally accepted accounting principles. This difference
is primarily due to differing treatments for Distribution Services Fees which
resulted in distributions to shareholders in excess of net investment income,
which were recorded for Financial Statement purposes as a reduction of paid-in
capital. These distributions do not represent a return of capital for federal
income tax purposes for the six months ended February 28, 1994.

(4) 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).
Transactions in Fund shares were as follows:


Texas Municipal Income Fund
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                 Year Ended
                                                                                                 August 31,
<S>                                                                                       <C>          <C>
                                                                                             1994*       1993**
- ----------------------------------------------------------------------------------------
Shares outstanding, beginning of period                                                       481,753           --
- ----------------------------------------------------------------------------------------
Shares sold                                                                                   640,143      721,782
- ----------------------------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared                                  4,337           74
- ----------------------------------------------------------------------------------------
Shares redeemed                                                                               (47,559)    (240,103)
- ----------------------------------------------------------------------------------------  -----------  -----------
Shares outstanding, end of period                                                           1,078,674      481,753
- ----------------------------------------------------------------------------------------  -----------  -----------
</TABLE>

 *Six months ended February 28, 1994.

**For the period from June 1, 1993 (date of initial public investment) to August
31, 1993.

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($30,100) and start-up administrative service expenses
($54,000) will be borne initially be Adviser. The Fund has agreed to reimburse
Adviser for the organizational expenses and start-up administrative service
expenses initially borne by Adviser during the five year period following May
23, 1993 (date the Trust's portfolio first became effective).

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940 amounting to $355,422 and $5,000,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .75 of 1% of the Fund's average
daily net assets.


Texas Municipal Income Fund
- --------------------------------------------------------------------------------

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's shares. The Fund reimbursed FSC from the net assets of the
Fund for fees which FSC paid which relate to administrative support services of
the Fund's shares. The Services Plan provides that the Fund may incur
shareholder services expenses up to .25 of 1% of the average daily net assets of
the Fund. Under the terms of a shareholder service agreement with Federated
Shareholder Services ("FSS") which takes effect March 1, 1994, the Fund will pay
FSS a fee to obtain certain personal services for shareholders and the
maintenance of shareholder accounts. The fee is based on the level of average
net assets for the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1994, were as follows:

<TABLE>
<S>                                                                                                  <C>
- ---------------------------------------------------------------------------------------------------
Purchases                                                                                            $   7,532,354
- ---------------------------------------------------------------------------------------------------  -------------
Sales                                                                                                           --
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>



Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.


                                                             VIRGINIA
                                                            MUNICIPAL
                                                               INCOME
                                                                 FUND

                                                   SEMI-ANNUAL REPORT
                                                      TO SHAREHOLDERS
                                                    FEBRUARY 28, 1994

[LOGO OF FEDERATED SECURITIES CORP.] FEDERATED SECURITIES CORP.
                                     Distributor

                                     A subsidiary of FEDERATED INVESTORS

                                     FEDERATED INVESTORS TOWER
                                     PITTSBURGH, PA 15222-3779

                                     4031011 (4/94)


President's Message
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Virginia
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Virginia resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the Commonwealth of
Virginia and it's municipalities. This income is earned by a quality portfolio
of investment-grade, long-term Virginia municipal securities.

During the past six months, the Fund paid a total of $0.25 per share in tax-free
dividends to shareholders. Reflecting the fact that, when interest rates rise,
bond prices decline, the Fund's net asset value declined from $10.00 to $9.73.
Since the Fund was introduced on September 1, 1993, total net assets have grown
to $3.0 million.

We believe that your investment in Virginia Municipal Income Fund is a wise way
to pursue tax-free earnings. We thank you for your confidence and encourage you
to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6% due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew to $3.0
million. Reflecting market activity, the net asset value per share of the Fund
grew from $10.00 on September 1, 1993 to $10.31 on October 15, 1993, then fell
to $9.73 on February 28, 1994. On that date, the credit breakdown of the
holdings of the Fund was: 25.8% in "Aaa" issues; 35.0% in "Aa" issues; 30.0% in
"A" issues; 9.2% in municipal cash equivalents within the highest rating
category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; water & sewer issues;
single-family mortgage revenue issues; local general obligation issues; and
university revenue issues. The average purchase yield for new investments by the
Fund was 5.48%.*

*Performance quoted represents past performance. 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.


Virginia Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                         Credit
                                                                                         Rating:
  Principal                                                                             Moody's,
   Amount                                                                                or S&P*        Value
<C>            <S>                                                                     <C>          <C>
- -------------  ----------------------------------------------------------------------  -----------  -------------
Short-Term Municipal Securities--10.1%
- -------------------------------------------------------------------------------------
               Virginia--10.1%
               ----------------------------------------------------------------------
$     300,000  Peninsula Port Authority of Virginia, Daily VRDN (Kinyo Virginia,
               Inc.)/(Industrial Bank of Japan Ltd., Tokyo LOC)/ (Subject to AMT)(at
               amortized cost)(Note 2A)                                                Aa2          $     300,000
               ----------------------------------------------------------------------               -------------
Long-Term Municipal Securities--99.0%
- -------------------------------------------------------------------------------------
               Virginia--99.0%
               ----------------------------------------------------------------------
      150,000  Arlington County, VA, IDA 5.30% Hospital Facilities Revenue Bonds
               (Arlington Hospital)/(Original Issue Yield: 5.47%), 9/1/2015            A1                 143,151
               ----------------------------------------------------------------------
      100,000  Arlington County, VA, IDA 5.00% Hospital Revenue Refunding Bonds
               (Series 1993)/(Arlington Hospital)/(Original Issue Yield: 5.53%),
               9/1/2021                                                                A1                  89,571
               ----------------------------------------------------------------------
      100,000  Augusta County, VA, IDA 5.125% Hospital Revenue Bonds (Augusta
               Hospital Corp.)/(AMBAC Insured)/(Original Issue Yield: 5.60%),
               9/1/2021                                                                AAA                 92,977
               ----------------------------------------------------------------------
      100,000  Augusta County, VA, Service Authority, 5.00% Water & Sewer System
               Revenue Bonds (Series 1994)/(MBIA Insured)/ (Original Issue Yield:
               5.42%), 11/1/2024                                                       AAA                 91,382
               ----------------------------------------------------------------------
      200,000  City of Hampton, VA, IDA 5.125% Hospital Revenue Refunding Bonds
               (Series 1994A)/(Sentara Hampton General Hospital)/(Original Issue
               Yield: 5.55%), 11/1/2016                                                AA                 183,072
               ----------------------------------------------------------------------
      100,000  Fairfax County, VA, IDA 5.25% Hospital Revenue Refunding Bonds (Inova
               Health System)/(Original Issue Yield: 5.35%), 8/15/2019                 AA-                 94,117
               ----------------------------------------------------------------------
      100,000  Hampton Roads, VA, Sanitation District 5.00% Wastewater Refunding and
               Capital Improvement Revenue Bonds (Series 1993)/(Original Issue Yield:
               5.48%), 10/1/2023                                                       AA                  90,437
               ----------------------------------------------------------------------
$     100,000  Harrisburg, VA, IDA 5.25% Hospital Revenue Bonds (Rockingham Memorial
               Hospital)/(MBIA Insured)/(Original Issue Yield: 5.85%), 12/1/2022       A            $      94,067
               ----------------------------------------------------------------------
      100,000  Alexandria, VA, IDA 5.375%, PCR Refunding Bonds (Potomac Electric
               Power Co.)/(Original Issue Yield: 5.45%), 2/15/ 2024                    A1                  96,186
               ----------------------------------------------------------------------
      100,000  Louisa, VA, IDA 5.45% PCR Bonds (Series 1994)/(Virginia Electric &
               Power Co. Project), 1/1/2024                                            A                   95,872
               ----------------------------------------------------------------------
      100,000  Isle of Wight County, VA, 5.20% GO Unlimited School Improvement Bonds
               (Original Issue Yield: 5.30%), 8/1/2010                                 A                   97,516
               ----------------------------------------------------------------------
      200,000  Lynchburg, VA, Redevelopment & Housing Authority 5.70% Revenue
               Refunding Bonds (Series A)/(GNMA--Waldon Pond II)/(GNMA Guaranteed),
               7/20/2023                                                               AAA                191,512
               ----------------------------------------------------------------------
      100,000  Portsmouth, VA, 5.50% UT GO Bonds (Original Issue Yield: 5.75%),
               8/1/2013                                                                AA-                 99,405
               ----------------------------------------------------------------------
      200,000  Prince William County, VA, 5.625% IDA Hospital Revenue Refunding Bonds
               (Prince William Hospital)/(Original Issue Yield: 5.75%), 4/1/2012       A                  200,396
               ----------------------------------------------------------------------
      100,000  Prince William County, VA, Service Authority, 5.00% Water & Sewer
               System Revenue Refunding Bonds (FGIC Insured)/ (Original Issue Yield:
               5.25%), 7/1/2021                                                        AAA                 91,254
               ----------------------------------------------------------------------
      100,000  Richmond, VA, 5.50% GO Public Improvement Bonds (Series B)/(Original
               Issue Yield: 5.72%), 7/15/2023                                          AA                  97,854
               ----------------------------------------------------------------------
      100,000  Rivanna, VA, Water & Sewer Authority, 4.875% Regional Water and Sewer
               System Revenue Refunding Bonds (Original Issue Yield: 5.13%),
               10/1/2018                                                               A+                  90,624
               ----------------------------------------------------------------------
      100,000  Roanoke County, VA, 5.00% Water System Revenue
               Refunding Bonds (FGIC Insured)/(Original Issue Yield:
               5.267%), 7/1/2021                                                       AAA                 91,775
               ----------------------------------------------------------------------
$     100,000  Roanoke, VA, IDA 5.25% Hospital Revenue Bonds (Series A)/(Roanoke
               Memorial Hospital)/(MBIA Insured)/(Original Issue Yield: 5.65%),
               7/1/2025                                                                AAA          $      93,868
               ----------------------------------------------------------------------
      100,000  Upper Occoquan, VA, Sewer Authority, 5.00% Regional Sewer System
               Revenue Refunding Bonds (Series 1993)/ (FGIC Insured)/(Original Issue
               Yield: 5.41%), 7/1/2021                                                 AAA                 91,254
               ----------------------------------------------------------------------
      100,000  Virginia College Building Authority, 5.75% (Hampton
               University)/(Original Issue Yield: 5.928%), 4/1/2014                    A+                  99,907
               ----------------------------------------------------------------------
      150,000  Virginia Education Loan Authority, 6.15% Graduate
               Refunding Bonds (Series G)/(Subject to AMT), 9/1/2009                   A                  152,882
               ----------------------------------------------------------------------
      100,000  Virginia Housing Development Authority, 5.30% Commonwealth Mortgage
               Bonds SFM Revenue (Series 1992C),
               1/1/2015                                                                A+                  95,149
               ----------------------------------------------------------------------
      200,000  Virginia Housing Development Authority, 5.75% Commonwealth Mortgage
               Bonds SFM Revenue (Series B), 1/1/2027                                  A+                 195,250
               ----------------------------------------------------------------------
      100,000  Virginia Resources Authority, 5.125% Water & Sewer System Revenue
               Bonds (Series A)/(Buchanon County Public Sewer Authority)/(Original
               Issue Yield: 5.30%), 5/1/2020                                           AA                  91,862
               ----------------------------------------------------------------------
$     100,000  Virginia Transportation Board, 5.50% Transportation Contract Revenue
               Bonds (US Route 58 Corridor)/(Original Issue Yield: 5.75%), 5/15/2018   AA           $      98,348
               ----------------------------------------------------------------------               -------------
               Total Long-Term Municipal Securities
               (identified cost, $3,043,075)                                                            2,949,688
               ----------------------------------------------------------------------               -------------
               Total Municipal Securities (identified cost,
               $3,343,075)                                                                          $   3,249,688\
               ----------------------------------------------------------------------               -------------
</TABLE>

* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

\ The cost of investments for federal tax purposes amounts to $3,343,075. The
  net unrealized depreciation on a federal tax basis amounts to $93,387, which
  is comprised entirely of depreciation at February 28, 1994.

Note: The categories of investments are shown as a percentage of net assets
      ($2,978,585) at February 28, 1994.

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
FGIC -- Financial Guaranty Insurance Company
GNMA -- Government National Mortgage Association
GO -- General Obligation
IDA -- Industrial Development Authority
LOC -- Letter of Credit
MBIA -- Municipal Bond Investors Assurance
PCR -- Pollution Control Revenue
SFM -- Single Family Mortgage
UT -- Unlimited Tax
VRDN -- Variable Rate Demand Note

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


Virginia Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                     <C>          <C>
Assets:
- ---------------------------------------------------------------------------------------------------
Investments, at value (Note 2A) (identified and tax cost; $3,343,075)                                $   3,249,688
- ---------------------------------------------------------------------------------------------------
Cash                                                                                                        13,336
- ---------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                            328,902
- ---------------------------------------------------------------------------------------------------
Interest receivable                                                                                         39,578
- ---------------------------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                                            17,000
- ---------------------------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                                                  1,022
- ---------------------------------------------------------------------------------------------------  -------------
     Total assets                                                                                        3,649,526
- ---------------------------------------------------------------------------------------------------
Liabilities:
- ---------------------------------------------------------------------------------------------------
Payable for investments purchased                                                       $   479,395
- --------------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                            109,000
- --------------------------------------------------------------------------------------
Dividends payable                                                                             6,891
- --------------------------------------------------------------------------------------
Payable to adviser (Note 5)                                                                   3,556
- --------------------------------------------------------------------------------------
Accrued expenses                                                                             72,099
- --------------------------------------------------------------------------------------  -----------
     Total liabilities                                                                                     670,941
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets for 306,104 shares of beneficial interest outstanding                                     $   2,978,585
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets Consist of:
- ---------------------------------------------------------------------------------------------------
Paid-in capital                                                                                      $   3,071,972
- ---------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                                  (93,387)
- ---------------------------------------------------------------------------------------------------  -------------
     Total                                                                                           $   2,978,585
- ---------------------------------------------------------------------------------------------------  -------------
Net Asset Value, and Offering Price per Share
($2,978,585 / 306,104 shares of beneficial interest outstanding)                                             $9.73
- ---------------------------------------------------------------------------------------------------  -------------
Redemption Proceeds per Share: (97/100 of $9.73)*                                                            $9.44
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>

*See "Redeeming Shares" in the prospectus.

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


Virginia Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994*
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                             <C>        <C>        <C>
Investment Income
- ----------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                             $   44,836
- ----------------------------------------------------------------------------------------------------
Expenses:
- ----------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                           $   3,294
- -----------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                                28,287
- -----------------------------------------------------------------------------------------
Custodian and recordkeeper fees and expenses                                                  39,028
- -----------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                       3,275
- -----------------------------------------------------------------------------------------
Fund share registration costs                                                                  1,845
- -----------------------------------------------------------------------------------------
Printing and postage                                                                           3,000
- -----------------------------------------------------------------------------------------
Legal fees                                                                                     5,250
- -----------------------------------------------------------------------------------------
Shareholder services fee (Note 5)                                                              3,486
- -----------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                             6,176
- -----------------------------------------------------------------------------------------
Miscellaneous                                                                                    829
- -----------------------------------------------------------------------------------------  ---------
     Total expenses                                                                           94,470
- -----------------------------------------------------------------------------------------
Deduct--Waiver of investment advisory fee (Note 5)                              $   3,294
- ------------------------------------------------------------------------------
     Reimbursement of other operating expenses by Adviser (Note 5)                 85,000     88,294
- ------------------------------------------------------------------------------  ---------  ---------
     Net expenses                                                                                          6,176
- ----------------------------------------------------------------------------------------------------  ----------
          Net investment income                                                                           38,660
- ----------------------------------------------------------------------------------------------------  ----------
Realized and Unrealized Gain (Loss) on Investments:
- ----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                      (93,387)
- ----------------------------------------------------------------------------------------------------  ----------
          Change in net assets from operations                                                        $  (54,727)
- ----------------------------------------------------------------------------------------------------  ----------
</TABLE>

* For the period from September 1, 1993 (date of initial public investment) to
February 28, 1994.

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


Virginia Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                  Year Ended
                                                                                               August 31, 1994*
<S>                                                                                         <C>
Increase (Decrease) in Net Assets:
- ------------------------------------------------------------------------------------------
Operations--
- ------------------------------------------------------------------------------------------
Net investment income                                                                           $           38,660
- ------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                        (93,387)
- ------------------------------------------------------------------------------------------  ----------------------
     Change in net assets from operations                                                                  (54,727)
- ------------------------------------------------------------------------------------------  ----------------------
Distributions to Shareholders (Note 3)--
- ------------------------------------------------------------------------------------------
Dividends to shareholders from net investment income                                                       (38,660)
- ------------------------------------------------------------------------------------------  ----------------------
Fund Share (Principal) Transactions (Note 4)--
- ------------------------------------------------------------------------------------------
Proceeds from sale of shares                                                                             5,141,507
- ------------------------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of dividends declared                           14,676
- ------------------------------------------------------------------------------------------
Cost of shares redeemed                                                                                 (2,084,211)
- ------------------------------------------------------------------------------------------  ----------------------
     Change in net assets resulting from Fund share transactions                                         3,071,972
- ------------------------------------------------------------------------------------------  ----------------------
          Change in net assets                                                                           2,978,585
- ------------------------------------------------------------------------------------------
Net Assets:
- ------------------------------------------------------------------------------------------
Beginning of period                                                                                             --
- ------------------------------------------------------------------------------------------  ----------------------
End of period                                                                                   $        2,978,585
- ------------------------------------------------------------------------------------------  ----------------------
</TABLE>

*For the period from September 1, 1993 (date of initial public investment) to
 February 28, 1994 (unaudited).

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


Virginia Municipal Income Fund
Financial Highlights
- --------------------------------------------------------------------------------

(For a share outstanding throughout the period)

<TABLE>
<CAPTION>
                                                                                                      Year Ended
                                                                                                      August 31,
<S>                                                                                                  <C>
                                                                                                         1994*
Net asset value, beginning of period                                                                   $     10.00
- ---------------------------------------------------------------------------------------------------
Income from investment operations
- ---------------------------------------------------------------------------------------------------
  Net investment income                                                                                       0.25
- ---------------------------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                                                     (0.27)
- ---------------------------------------------------------------------------------------------------  -------------
  Total from investment operations                                                                           (0.02)
- ---------------------------------------------------------------------------------------------------
Less distributions
- ---------------------------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                                       (0.25)
- ---------------------------------------------------------------------------------------------------  -------------
Net asset value, end of period                                                                         $      9.73
- ---------------------------------------------------------------------------------------------------  -------------
Total return**                                                                                               (0.26%)
- ---------------------------------------------------------------------------------------------------
Ratios to Average Net Assets
- ---------------------------------------------------------------------------------------------------
  Expenses                                                                                                    0.75%(a)
- ---------------------------------------------------------------------------------------------------
  Net investment income                                                                                       4.69%(a)
- ---------------------------------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                                                           10.72%(a)
- ---------------------------------------------------------------------------------------------------
Supplemental Data
- ---------------------------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                                                   $2,979
- ---------------------------------------------------------------------------------------------------
  Portfolio turnover rate                                                                                       0%
- ---------------------------------------------------------------------------------------------------
</TABLE>

 * Reflects operations for the period from September 1, 1993 (date of initial
   public investment) to February 28, 1994 (unaudited).

 ** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

(a) Computed on an annualized basis.

(b) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above (Note 5).

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


Virginia Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

Municipal Securities Income Trust (the "Trust") is registered under the
Investment Company Act of 1940, as amended, as an open-end management investment
company. The financial statements included herein are only those of Virginia
Municipal Income Fund (the "Fund"), a non-diversified portfolio of the Trust.
The financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, or any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors at February 28, 1994, 29.1% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentages by financial institutions ranged from 2.9% to 9.2% of
     total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to regulated investment companies and
     distribute to shareholders each year all of its net investment income,
     including any net realized gain on investments. Accordingly, no provision
     for federal tax is necessary. Dividends paid by the Fund from net interest
     earned on tax-exempt municipal bonds are not includable by shareholders as
     gross income for federal income tax purposes, because the Fund intends to
     meet certain requirements of the Internal Revenue Code applicable to
     regulated investment companies which will enable the Fund to pay tax-exempt
     interest dividends. The portion of such interest, if any, earned on private
     activity bonds issued after August 7, 1986, may be considered a tax
     preference item for shareholders.

D.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

E.   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 the shares, have been deferred and are being
     amortized using the straight-line method over a period of five years from
     the Fund's commencement date.

F.   Other--Investment transactions are accounted for on the date of the
     transaction.

(3) Dividends

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions if any, are recorded on
the ex-dividend date.

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                                                     Year
                                                                                                     Ended
                                                                                                  August 31,
                                                                                                     1994*
<S>                                                                                             <C>
- ----------------------------------------------------------------------------------------------
Shares outstanding, beginning of period                                                                      --
- ----------------------------------------------------------------------------------------------
Shares sold                                                                                             511,984
- ----------------------------------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared                                            1,475
- ----------------------------------------------------------------------------------------------
Shares redeemed                                                                                        (207,355)
- ----------------------------------------------------------------------------------------------  ---------------
Shares outstanding, end of period                                                                       306,104
- ----------------------------------------------------------------------------------------------  ---------------
</TABLE>

*For the period from September 1, 1993 (date of initial public investment) to
 February 28, 1994.


Virginia Municipal Income Fund
- --------------------------------------------------------------------------------

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses and start-up administrative service expenses incurred by
the Fund will be borne initially by the Adviser and are estimated at $33,100 and
$54,000, respectively. The Fund has agreed to reimburse the Adviser for the
organizational expenses and start-up administrative service expenses initially
borne by Adviser during the five year period following August 30, 1993 (date the
Fund portfolio first became effective).

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .75 of 1% of the Fund's average
daily net assets.

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's shares. The Fund reimbursed FSC from the net assets of the
Fund for fees which FSC paid which relate to administrative support services of
the Fund's shares. The Services Plan provides that the Fund may incur
shareholder services expenses up to .25 of 1% of the average daily net assets of
the Fund.

Under the terms of a shareholder service agreement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the
period from September 1, 1993 (date of initial public investment) to February
28, 1994, were as follows:

<TABLE>
<S>                                                                                                  <C>
- ---------------------------------------------------------------------------------------------------
Purchases                                                                                            $   3,042,910
- ---------------------------------------------------------------------------------------------------  -------------
Sales                                                                                                           --
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>


Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.


NEW YORK
MUNICIPAL
INCOME
FUND

SEMI-ANNUAL REPORT
TO SHAREHOLDERS
FEBRUARY 28, 1994

[LOGO]

FEDERATED SECURITIES CORP.
DISTRIBUTOR

A SUBSIDIARY OF FEDERATED INVESTORS

FEDERATED INVESTORS TOWER
PITTSBURGH, PA 15222-3799

4031009 (4/94)


President's Message
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for the Fortress
Shares of New York Municipal Income Fund, (the "Fund") covering the six-month
period ended February 28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive New York resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the state of New
York and its municipalities. This income is earned by a quality portfolio of
investment-grade, long-term New York municipal securities.

During the past six months, the Fund paid a total of $0.29 per share in tax-free
distributions to shareholders. Reflecting the fact that, when interest rates
rise, bond prices decline, the Fund's net asset value declined from $10.92 to
$10.70 during the period. Due to increased investor participation in the Fund,
the Fund's total net assets have increased from $14.5 million to $23.1 million
between the first and last days of the reporting period.

We believe that your investment in New York Municipal Income Fund is a wise way
to pursue tax-free earnings. We thank you for your confidence and encourage you
to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993 and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6% respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From
October 15, 1993 to February 4, 1994--when the Federal Reserve Board raised the
Federal Funds target for the first time in five years to 3.25%--long Treasury
and municipal yields climbed to 6.30% and 5.49%, respectively. As of February
28, 1994, the thirty-year Treasury rate was 6.66%, while the Bond Buyer Revenue
Index was 6.07%. In summary, for the six month period ended February 28, 1994,
long Treasury bond prices were reduced by 7.4%, and long municipal bond prices
by 4.6% due to the ascent of market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$14.5 million to $23.1 million. Reflecting market activity, the net asset value
per share of the Fund grew from $10.92 on September 1, 1993 to $11.12 on October
15, 1993, then fell to $10.70 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 16.1% in "Aaa" issues; 27.8% in "Aa"
issues; 46.6% in "A" issues; 4.2% in "Baa" issues; 2.3% in "non-rated" issues;
and 3.0% in municipal cash equivalents within the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
water revenue issues; single-family mortgage revenue issues; pollution control
revenue issues; and local general obligation issues. The average purchase yield
for new investments by the Fund was 5.64%.

For the six-month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of 0.61%*. This performance was comprised of 2.62%
income and reinvestment return (net of Fund expenses) and of 2.01% depreciation
in the net asset value per share of the Fund--both on a non-annualized basis.

* Performance quoted represents past performance. 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.

New York Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                        Credit
                                                                                        Rating:
  Principal                                                                            Moody's,
   Amount                                                                               or S&P*        Value
<C>            <S>                                                                    <C>          <C>
- -------------  ---------------------------------------------------------------------  -----------  --------------
Short-Term Municipal Securities--3.0%
- ------------------------------------------------------------------------------------
$     700,000  Government Development Bank of Puerto Rico Weekly VRDNs (Credit
               Suisse and Sumitomo Bank Ltd. LOCs)(at amortized cost)(Note 2A)         A-1+        $      700,000
               ---------------------------------------------------------------------               --------------
Long-Term Municipal Securities--96.2%
- ------------------------------------------------------------------------------------
               New York--94.0%
               ---------------------------------------------------------------------
      250,000  Albany, NY, Municipal Water Finance Authority, 5.50% Water and Sewer
               Refunding Revenue Bonds (Series 1993A)/(FGIC Insured)/(Original Issue
               Yield: 5.95%),
               12/1/2022                                                               Aaa                248,903
               ---------------------------------------------------------------------
      250,000  Buffalo, NY, 5.375% UT GO School Improvement Bonds (Series
               1993B)/(MBIA Insured)/(Original Issue Yield: 5.55%), 2/15/2015          Aaa                249,565
               ---------------------------------------------------------------------
      180,000  Dutchess County, NY, 5.25% Public Improvement Refunding Bonds (Series
               1993)/(Original Issue Yield: 5.45%), 5/1/2011                           Aa1                176,395
               ---------------------------------------------------------------------
      180,000  Dutchess County, NY, 5.25% Public Improvement Refunding Bonds (Series
               1993)/(Original Issue Yield: 5.45%), 5/1/2012                           Aa1                175,865
               ---------------------------------------------------------------------
      150,000  Dutchess County, NY, 5.25% Public Improvement Refunding Bonds (Series
               1993)/(Original Issue Yield: 5.45%), 5/1/2013                           Aa1                145,925
               ---------------------------------------------------------------------
      150,000  New Rochelle, NY, 4.90% Public Improvement Bonds (AMBAC
               Insured)/(Original Issue Yield: 5.55%),
               3/15/2010                                                               Aaa                144,192
               ---------------------------------------------------------------------
      150,000  New Rochelle, NY, 5.00% Public Improvement Bonds (AMBAC
               Insured)/(Original Issue Yield: 5.60%),
               3/15/2011                                                               Aaa                144,822
               ---------------------------------------------------------------------
      150,000  New Rochelle, NY, 5.00% Public Improvement Bonds (AMBAC
               Insured)/(Original Issue Yield: 5.60%),
               3/15/2012                                                               Aaa                144,639
               ---------------------------------------------------------------------
      500,000  New York City, NY, 5.625% UT GO Bonds (Fiscal 1994)/ (Original Issue
               Yield: 5.90%), 8/1/2011                                                 A-                 479,270
               ---------------------------------------------------------------------
    1,000,000  New York City, NY, 5.75% UT GO Bonds (Fiscal 1994
               Series D)/(Original Issue Yield: 6.03%), 8/15/2013                      A-                 967,330
               ---------------------------------------------------------------------
      500,000  New York City, NY, 6.00% UT GO Bonds (Series E)/(Original Issue
               Yield: 6.25%), 5/15/2020                                                A-                 500,530
               ---------------------------------------------------------------------
    1,985,000  New York City, NY, 6.00% UT GO Bonds (Original Issue Yield: 6.25%),
               5/15/2021                                                               A-               1,981,804
               ---------------------------------------------------------------------
      500,000  New York City, NY, 6.75% UT GO Bonds (Fiscal 1993
               Series B)/(Original Issue Yield: 7.15%), 10/1/2015                      A-                 540,055
               ---------------------------------------------------------------------
      500,000  New York City, NY, Industrial Development Authority, 7.00% Civil
               Facility Revenue Bonds (College of Mt. Saint Vincent)/(Series 1993),
               5/1/2008                                                                NR                 531,010
               ---------------------------------------------------------------------
      750,000  New York City, NY, Municipal Water Finance Authority, 5.50% Water and
               Sewer System Revenue Bonds (Original Issue Yield: 6.25%), 6/15/2020     A-                 718,785
               ---------------------------------------------------------------------
      500,000  New York City, NY, Municipal Water Finance Authority, 5.50% Water and
               Sewer System Revenue Bonds (Series 1994B)/(Original Issue Yield:
               5.73%), 6/15/2019                                                       A-                 484,040
               ---------------------------------------------------------------------
      500,000  New York City, NY, Municipal Water Finance Authority, 6.00% Water and
               Sewer System Revenue Bonds (Original Issue Yield: 7.40%), 6/15/2019     A-                 505,130
               ---------------------------------------------------------------------
      500,000  New York City, NY, Municipal Water Finance Authority, 6.375% Water
               and Sewer System Revenue Bonds (Series 1992B)/(Original Issue Yield:
               6.57%), 6/15/2022                                                       A-                 522,115
               ---------------------------------------------------------------------
      400,000  New York State, 5.30% GO Refunding Bonds (Series 1993A)/(Original
               Issue Yield: 5.50%) 3/15/2018                                           A                  379,680
               ---------------------------------------------------------------------
    1,000,000  New York State, 5.50% Mortgage Agency Revenue Bonds (Series
               32A)/(Subject to AMT), 10/1/2025                                        Aa                 959,500
               ---------------------------------------------------------------------
      500,000  New York State Dormitory Authority, 5.625% College and University
               Refunding Revenue Bonds (University of Rochester)/(Original Issue
               Yield: 5.70%), 7/1/2012                                                 Aaa                499,955
               ---------------------------------------------------------------------
      250,000  New York State Dormitory Authority, 5.625% College and University
               Refunding Revenue Bonds (Series 1993)/
               (Colgate University)/(FGIC Insured)/(Original Issue Yield:
               5.75%), 7/1/2023                                                        Aaa                253,010
               ---------------------------------------------------------------------
      250,000  New York State Dormitory Authority, 5.75% College and University
               Refunding Revenue Bonds (Series 1992)/(Columbia University)/(Original
               Issue Yield: 6.129%), 7/1/2015                                          Aaa                253,780
               ---------------------------------------------------------------------
      250,000  New York State Dormitory Authority, 6.00% College and University
               Refunding Revenue Bonds (Series 1991)/(New York University)/(FGIC
               Insured)/(Original Issue Yield: 6.85%), 7/1/2015                        Aaa                260,870
               ---------------------------------------------------------------------
      350,000  New York State Energy Research and Development Authority, 5.375%
               Facilities Revenue Refunding Bonds (Consolidated Edison Company of
               New York)/(Subject to AMT),
               9/15/2022                                                               Aa2                329,819
               ---------------------------------------------------------------------
      200,000  New York State Energy Research and Development Authority, 6.00%
               Facilities Revenue Bonds (Consolidated Edison Company of New
               York)/(Subject to AMT)/(Original Issue Yield: 6.184%), 3/15/2028        Aa2                202,002
               ---------------------------------------------------------------------
      500,000  New York State Energy Research and Development Authority, 6.375%
               Facilities Revenue Bonds (Series 1992B)/(Consolidated Edison Company
               of New York)/(Subject to AMT)/(Original Issue Yield: 6.521%),
               12/1/2027                                                               Aa2                525,385
               ---------------------------------------------------------------------
      400,000  New York State Energy Research and Development Authority, 6.50% PCR
               Bonds (Series 1992A)/(Rochester Gas & Electric Company)/(MBIA
               Insured)/(Subject to AMT),
               5/15/2032                                                               Aaa                431,548
               ---------------------------------------------------------------------
    1,000,000  New York State Environmental Facilities Corp. Solid Waste Disposal,
               5.70% Revenue Bonds (Series 1993)/(Occidental Petroleum
               Corp.)/(Original Issue Yield: 5.75%)/(Subject to AMT), 9/1/2028         BBB                966,020
               ---------------------------------------------------------------------
      150,000  New York State Local Government Assistance Corporation, 5.50% Bonds
               (Series C)/(Original Issue Yield: 5.70%),
               4/1/2018                                                                A                  145,704
               ---------------------------------------------------------------------
      400,000  New York State Local Government Assistance Corporation, 5.50% Bonds
               (Series C)/(Original Issue Yield: 6.39%),
               4/1/2022                                                                A                  383,436
               ---------------------------------------------------------------------
      500,000  New York State Local Government Assistance Corporation, 6.25% Bonds
               (Series 1992B)/(Original Issue Yield: 6.30%), 4/1/2021                  A                  522,410
               ---------------------------------------------------------------------
      500,000  New York State Medical Care Facilities Finance Agency, 6.375%
               Mortgage Revenue Bonds (Series 1993A)/(FHA
               Insured), 8/15/2033                                                     Aa                 544,950
               ---------------------------------------------------------------------
      500,000  New York State Mortgage Agency, 5.375% Revenue Bonds (Series
               30A)/(Subject to AMT), 10/1/2024                                        Aa                 475,185
               ---------------------------------------------------------------------
      500,000  New York State Mortgage Agency, 6.65% Revenue Bonds (Series
               30B)/(Subject to AMT), 10/1/2025                                        Aa                 519,775
               ---------------------------------------------------------------------
      250,000  New York State Power Authority, 6.00% Revenue and General Purpose
               Bonds (Series 1991Y)/(Original Issue Yield: 6.96%), 1/1/2020            Aa                 256,737
               ---------------------------------------------------------------------
      500,000  New York State Throughway Authority, 5.75% Highway Improvement
               Refunding Revenue Bonds (Series 1992)/ (Original Issue Yield: 6.08%),
               1/1/2019                                                                A1                 505,950
               ---------------------------------------------------------------------
      250,000  Niagra County, NY, 5.75% GO Public Improvement Bonds (Series
               1993)/(MBIA Insured)/(Original Issue Yield: 5.90%), 8/15/2019           Aaa                255,875
               ---------------------------------------------------------------------
      500,000  Port Authority of New York and New Jersey, 6.50% Refunding Revenue
               Bonds (Series 76)/(Subject to AMT)/ (Original Issue Yield: 6.782%),
               11/1/2026                                                               A1                 531,305
               ---------------------------------------------------------------------
      250,000  Riverhead (Town), NY, 5.70% GO Public Improvement Refunding Bonds
               (Series 1993)/(FGIC Insured)/(Original Issue Yield: 5.80%), 3/1/2023    Aaa                256,577
               ---------------------------------------------------------------------
      300,000  Rochester, NY, 5.00% UT GO Bonds (Series A)/(AMBAC Insured)/(Original
               Issue Yield: 5.40%), 8/15/2021                                          AAA                277,668
               ---------------------------------------------------------------------
      300,000  Rochester, NY, 5.00% UT GO Bonds (Series A)/(AMBAC Insured)/(Original
               Issue Yield: 5.40%), 8/15/2022                                          AAA                279,354
               ---------------------------------------------------------------------
      250,000  Smithtown, NY, 5.55% UT GO Refunding Bonds (Series 1993A)/(MBIA
               Insured)/(Original Issue Yield: 5.70%),
               4/1/2010                                                                Aaa                255,597
               ---------------------------------------------------------------------
      500,000  Triborough Bridge and Tunnel Authority, NY, 6.00% Revenue Bonds
               (Series Y)/(Original Issue Yield: 6.14%),
               1/1/2012                                                                Aa                 537,620
               ---------------------------------------------------------------------
    1,000,000  UFA Development Corp., NY, 5.95% FHA Insured Mortgage Revenue Bonds
               (Series 1993)/(Loretto-Utica Project), 7/1/2035                         Aa                 968,580
               ---------------------------------------------------------------------
      250,000  United Nations Development Corporation, NY, 6.00% Refunding Revenue
               Bonds (Series 1992A)/(Original Issue Yield: 6.337%), 7/1/2012           A                  256,388
               ---------------------------------------------------------------------
      750,000  United Nations Development Corporation, NY, 6.00% Refunding Revenue
               Bonds (Series A) (Original Issue Yield: 6.40%), 7/1/2026                A                  764,138
               ---------------------------------------------------------------------
      210,000  Yonkers, NY, 5.50% GO Bonds (Series 1993A)/(FGIC Insured)/(Original
               Issue Yield: 5.60%), 3/1/2008                                           Aaa                217,186
               ---------------------------------------------------------------------               --------------
               Total                                                                                   21,676,379
               ---------------------------------------------------------------------               --------------
               Puerto Rico--2.2%
               ---------------------------------------------------------------------
      500,000  Puerto Rico Electric Power Authority, 6.25% Refunding Revenue Bonds
               (Series R), 7/1/2017                                                    A-                 521,275
               ---------------------------------------------------------------------               --------------
               Total Long-Term Municipal Securities
               (identified cost, $22,004,002)                                                          22,197,654
               ---------------------------------------------------------------------               --------------
               Total Municipal Securities (identified cost,
               $22,704,002)                                                                        $   22,897,654\
               ---------------------------------------------------------------------               --------------
</TABLE>


* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

\ The cost of investments for federal tax purposes amounts to $22,704,002. The
  net unrealized appreciation of investments on a federal tax basis amounts to
  $193,652, which is comprised of $463,802 appreciation and $270,150
  depreciation at February 28, 1994.

Note: The categories of investments are shown as a percentage of net assets
      ($23,064,877) at February 28, 1994.

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
FGIC -- Financial Guaranty Insurance Company
FHA -- Federal Housing Administration
GO -- General Obligation
LOCs -- Letter(s) of Credit
MBIA -- Municipal Bond Investors Assurance
PCR -- Pollution Control Revenue
UT -- Unlimited Tax
VRDNs -- Variable Rate Demand Notes

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

New York Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                      <C>         <C>
Assets:
- ---------------------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $22,704,002)                 $  22,897,654
- ---------------------------------------------------------------------------------------------------
Cash                                                                                                        29,316
- ---------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                            395,128
- ---------------------------------------------------------------------------------------------------
Interest receivable                                                                                        361,875
- ---------------------------------------------------------------------------------------------------
Receivable from Adviser (Note 5)                                                                            29,000
- ---------------------------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                                                  6,140
- ---------------------------------------------------------------------------------------------------  -------------
    Total assets                                                                                        23,719,113
- ---------------------------------------------------------------------------------------------------
Liabilities:
- ---------------------------------------------------------------------------------------------------
Payable for investments purchased                                                        $  565,402
- ---------------------------------------------------------------------------------------
Dividends payable                                                                            75,685
- ---------------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                              7,453
- ---------------------------------------------------------------------------------------
Payable to distributor (Note 5)                                                               4,511
- ---------------------------------------------------------------------------------------
Accrued expenses                                                                              1,185
- ---------------------------------------------------------------------------------------  ----------
    Total liabilities                                                                                      654,236
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets for 2,155,460 shares of beneficial interest outstanding                                   $  23,064,877
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets Consist of:
- ---------------------------------------------------------------------------------------------------
Paid-in capital                                                                                      $  22,871,225
- ---------------------------------------------------------------------------------------------------
Net unrealized appreciation of investments                                                                 193,652
- ---------------------------------------------------------------------------------------------------  -------------
    Total                                                                                            $  23,064,877
- ---------------------------------------------------------------------------------------------------  -------------
Net Asset Value ($23,064,877 / 2,155,460 shares of beneficial interest outstanding)                         $10.70
- ---------------------------------------------------------------------------------------------------  -------------
Offering Price per Share (100/99 of $10.70)*                                                                $10.81
- ---------------------------------------------------------------------------------------------------  -------------
Redemption Proceeds per Share (99/100 of $10.70)**                                                          $10.59
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>

 *See "What Shares Cost" in the prospectus.

**See "Redeeming Fortress Shares" in the prospectus.

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

New York Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                            <C>         <C>         <C>
Investment Income:
- -----------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                              $  537,534
- -----------------------------------------------------------------------------------------------------
Expenses:
- -----------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                           $   38,227
- -----------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                                106,324
- -----------------------------------------------------------------------------------------
Trustees' fees                                                                                    750
- -----------------------------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                                  23,457
- -----------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                        7,484
- -----------------------------------------------------------------------------------------
Fund share registration costs                                                                  10,506
- -----------------------------------------------------------------------------------------
Printing and postage                                                                            9,000
- -----------------------------------------------------------------------------------------
Legal fees                                                                                      3,800
- -----------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                             47,798
- -----------------------------------------------------------------------------------------
Auditing fees                                                                                   9,000
- -----------------------------------------------------------------------------------------
Insurance premiums                                                                              2,605
- -----------------------------------------------------------------------------------------
Taxes                                                                                             125
- -----------------------------------------------------------------------------------------
Miscellaneous                                                                                   1,837
- -----------------------------------------------------------------------------------------  ----------
    Total expenses                                                                            260,913
- -----------------------------------------------------------------------------------------
Deduct--Waiver of investment advisory fee (Note 5)                             $   38,227
- -----------------------------------------------------------------------------
    Waiver of distribution services fee (Note 5)                                   23,899
- -----------------------------------------------------------------------------
    Reimbursement of other operating expenses by Adviser (Note 5)                 174,000     236,126
- -----------------------------------------------------------------------------  ----------  ----------
         Net expenses                                                                                      24,787
- -----------------------------------------------------------------------------------------------------  ----------
             Net investment income                                                                        512,747
- -----------------------------------------------------------------------------------------------------  ----------
Realized and Unrealized Gain (Loss) on Investments:
- -----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                                      (495,591)
- -----------------------------------------------------------------------------------------------------  ----------
    Change in net assets from operations                                                               $   17,156
- -----------------------------------------------------------------------------------------------------  ----------
</TABLE>

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

New York Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                       Year Ended August 31,
<S>                                                                                <C>             <C>
                                                                                       1994*           1993**
Increase (Decrease) in Net Assets:
- ---------------------------------------------------------------------------------
Operations--
- ---------------------------------------------------------------------------------
Net investment income                                                              $      512,747  $      349,935
- ---------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                      (495,591)        689,243
- ---------------------------------------------------------------------------------  --------------  --------------
     Change in net assets from operations                                                  17,156       1,039,178
- ---------------------------------------------------------------------------------  --------------  --------------
Distributions to Shareholders (Note 3)--
- ---------------------------------------------------------------------------------
Dividends to shareholders from net investment income                                     (512,747)       (349,935)
- ---------------------------------------------------------------------------------  --------------  --------------
Fund Share (Principal) Transactions (Note 4)--
- ---------------------------------------------------------------------------------
Proceeds from sale of shares                                                            9,444,384      19,352,830
- ---------------------------------------------------------------------------------
Net asset value of shares issued to shareholders
in payment of dividends declared                                                          113,813          73,239
- ---------------------------------------------------------------------------------
Cost of shares redeemed                                                                  (492,812)     (5,620,229)
- ---------------------------------------------------------------------------------  --------------  --------------
     Change in net assets resulting from Fund share transactions                        9,065,385      13,805,840
- ---------------------------------------------------------------------------------  --------------  --------------
          Change in net assets                                                          8,569,794      14,495,083
- ---------------------------------------------------------------------------------
Net assets:
- ---------------------------------------------------------------------------------
Beginning of period                                                                    14,495,083              --
- ---------------------------------------------------------------------------------  --------------  --------------
End of period                                                                      $   23,064,877  $   14,495,083
- ---------------------------------------------------------------------------------  --------------  --------------
</TABLE>

 * Six months ended February 28, 1994 (unaudited).

** For the period from December 2, 1992 (date of initial public investment) to
August 31, 1993.

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

New York Municipal Income Fund
Financial Highlights
- --------------------------------------------------------------------------------
(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                               Year Ended
                                                                                               August 31,
<S>                                                                                       <C>        <C>
                                                                                            1994*     1993**
Net asset value, beginning of period                                                      $   10.92  $   10.04
- ----------------------------------------------------------------------------------------
Income from investment operations
- ----------------------------------------------------------------------------------------
  Net investment income                                                                        0.29       0.44
- ----------------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                                      (0.22)      0.88
- ----------------------------------------------------------------------------------------  ---------  ---------
  Total from investment operations                                                             0.07       1.32
- ----------------------------------------------------------------------------------------
Less distributions
- ----------------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                        (0.29)     (0.44)
- ----------------------------------------------------------------------------------------  ---------  ---------
Net asset value, end of period                                                            $   10.70  $   10.92
- ----------------------------------------------------------------------------------------  ---------  ---------
Total return***                                                                                0.61%     13.38%
- ----------------------------------------------------------------------------------------
Ratios to Average Net Assets
- ----------------------------------------------------------------------------------------
  Expenses                                                                                     0.26 (a)      0.25%(a)
- ----------------------------------------------------------------------------------------
  Net investment income                                                                        5.36 (a)      5.53%(a)
- ----------------------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                                             2.47 (a)      1.91%(a)
- ----------------------------------------------------------------------------------------
Supplemental Data
- ----------------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                                   $23,065    $14,495
- ----------------------------------------------------------------------------------------
  Portfolio turnover rate                                                                         0%         0%
- ----------------------------------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from December 2, 1992 (date of initial
    public investment), to August 31, 1993.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 (a) Computed on an annualized basis.

 (b) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

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

New York Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

Municipal Securities Income Trust (the "Trust") is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The financial statements included herein are only those of
New York Municipal Income Fund, a non-diversified portfolio of the Trust. The
financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, and any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors, at February 28, 1994, 20.4% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentage by financial institutions ranged from 2.4% to 5.4% of
     total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to investment companies and distribute to
     shareholders each year all of its net investment income, including any net
     realized gain on investments. Accordingly, no provision for federal income
     tax is necessary. Dividends paid by the Fund from net interest earned on
     tax-exempt municipal bonds are not includable by shareholders as gross
     income for federal income tax purposes, because the Fund intends to meet
     certain requirements of the Internal Revenue Code applicable to regulated
     investment companies which will enable the Fund to pay tax-exempt interest
     dividends. The portion of such interest, if any, earned on private activity
     bonds issued after August 7, 1986, may be considered a tax preference item
     for shareholders.

D.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

E.   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 the shares, have been deferred and are being
     amortized using the straight-line method over a period of five years from
     the Fund's commencement date.

F.   Other--Investment transactions are accounted for on the date of the
     transaction.

(3) Dividends

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                                                Year Ended
                                                                                                August 31,
<S>                                                                                      <C>          <C>
                                                                                            1994*       1993**
- ---------------------------------------------------------------------------------------
Shares outstanding, beginning of period                                                    1,327,302           --
- ---------------------------------------------------------------------------------------
Shares sold                                                                                  863,086    1,866,527
- ---------------------------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared                                10,446        6,903
- ---------------------------------------------------------------------------------------
Shares redeemed                                                                              (45,374)    (546,128)
- ---------------------------------------------------------------------------------------  -----------  -----------
Shares outstanding, end of period                                                          2,155,460    1,327,302
- ---------------------------------------------------------------------------------------  -----------  -----------
</TABLE>

 * Six months ended February 28, 1994.

** For the period from December 2, 1992 (date of initial public investment) to
August 31, 1993.

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to 0.40 of 1% of the Fund's
average daily net assets. Adviser has
voluntarily agreed to waive its fee. In addition, Adviser has voluntarily
under-taken to reimburse the Fund for certain operating expenses of the Fund.
Adviser can modify or terminate this voluntary waiver and reimbursement of
expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fees received during
any fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($24,367) and start-up administrative service expenses
($54,637) will be borne initially be Adviser. The Fund has agreed to reimburse
Adviser for the organization expenses and start-up administrative expenses
initially borne by Adviser during the five year period following November 24,
1992 (date the Trust's portfolio first became effective).

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940, amounting to $6,950,000 and $6,050,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .50 of 1% of the Fund's average
daily net assets.

Under the terms of a shareholder service agreement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the six
months ended
February 28, 1994, were as follows:

<TABLE>
<S>                                                                                                  <C>
- ---------------------------------------------------------------------------------------------------
Purchases--                                                                                          $   8,642,811
- ---------------------------------------------------------------------------------------------------  -------------
Sales--                                                                                                   --
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>

Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.


OHIO
MUNICIPAL
INCOME
FUND

SEMI-ANNUAL REPORT
TO SHAREHOLDERS
FEBRUARY 28, 1994


[LOGO]

FEDERATED SECURITIES CORP.
DISTRIBUTOR

A SUBSIDIARY OF FEDERATED INVESTORS


FEDERATED INVESTORS TOWER
PITTSBURGH, PA 15222-3799

2032305 (4/94)


President's Message
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Ohio
Municipal Income Fund, (the "Fund") covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Ohio resident, you will find that the Fund may deliver a high
level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the State of Ohio
and its municipalities. This income is earned by a quality portfolio of
investment-grade, long-term Ohio municipal securities.

Due to increased investor participation in the Fund, total net assets grew from
$80.3 million to $84.6 million between the first and last days of the report
period. Distributions paid to shareholders totaled $0.277 per share for Fortress
Shares, and $0.30 per share for Trust Shares. Reflecting the fact that, when
interest rates rise, bond prices decline, the net asset value of both Fortress
Shares and Trust Shares declined from $11.65 to $11.47 during the period.

We believe that your investment in Ohio Municipal Income Fund is a wise way to
pursue tax-free earnings. We thank you for your confidence and encourage you to
build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994

Investment Review
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to
February 28, 1994, annual growth in real GDP, has, in fact, escalated from 2.9%
to 7.5%. In the meantime, however, increases for the Producer Price Index
remained miniscule--at yearly rates of 0.5% as of September 1, 1993 and of 0.2%
as of February 28, 1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6% respectively. These conditions, as well as on going
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world-- yields on thirty-year Treasury bonds descended from 6.07%
to 5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first
time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was
6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for the six
month period ended February 28, 1994, long Treasury bond prices were reduced by
7.4%, and long municipal bond prices by 4.6% due to the ascent of market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$80.3 million to $84.6 million. Reflecting market activity, the net asset value
per share of both Fortress Shares and Trust Shares grew from $11.65 on September
1, 1993 to $11.90 on October 15, 1993, and then fell to $11.47 on February 28,
1994. On that date, the credit breakdown of the holdings of the Fund was: 37.6%
in "Aaa" issues; 34.0% in "Aa" issues; 23.4% in "A" issues; 3.7% in "Baa"
issues; and 1.3% in municipal cash equivalents within the highest rating
category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; pollution control revenue
issues of investor-owned utilities; and water and sewer system revenue issues.
The average purchase yield for new investments by the Fund was 5.70%.

For the six-month period ended February 28, 1994, an investor in Fortress Shares
of the Fund experienced a "total return" of 0.81%.* The performance of Fortress
Shares was comprised of 2.36% income and reinvestment return (net of expenses)
and 1.55% depreciation in the net asset value per share-both on a non-annualized
basis.

For the six-month period ended February 28, 1994, an investor in Trust Shares of
the Fund experienced a "total return" of 1.02%.* The performance of Trust Shares
was comprised of 2.57% income and reinvestment return (net of expenses) and
1.55% depreciation in the net asset value per share-both on a non-annualized
basis.

*Performance quoted represents past performance. 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.


Ohio Municipal Income Fund
Portfolio of Investments
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                        Credit
                                                                                        Rating:
  Principal                                                                            Moody's,
    Amount                                                                              or S&P*        Value
<C>             <S>                                                                   <C>          <C>
- --------------  --------------------------------------------------------------------  -----------  --------------
Short-Term Municipal Securities--1.3%
- ------------------------------------------------------------------------------------
$    1,100,000  Government Development Bank of Puerto Rico Weekly VRDNs (Credit
                Suisse and Sumitomo Bank Ltd. LOCs)/(at amortized cost)(Note 2A)      A-1+         $    1,100,000
                --------------------------------------------------------------------               --------------
Long-Term Municipal Securities--96.6%
- ------------------------------------------------------------------------------------
                Ohio--96.6%
                --------------------------------------------------------------------
     1,000,000  Akron, Bath & Copley Joint Townships, OH, 5.25% Hospital Revenue
                Refunding Bonds (Children's Hospital and Medical Centre of
                Akron)/(AMBAC Insured)/(Original
                Issue Yield: 5.54%), 11/15/2020                                       AAA                 948,390
                --------------------------------------------------------------------
       550,000  Akron, Bath & Copley Joint Townships, OH, 6.50% Health Care Revenue
                Bonds (Series 1991)/(Akron General Medical Centre)/(AMBAC Insured),
                1/1/2019                                                              Aaa                 597,668
                --------------------------------------------------------------------
       200,000  Akron, Bath & Copley Joint Townships, OH, 7.45% Health Care Revenue
                Bonds (Series 1990)/(Children's Hospital and Medical Centre of
                Akron)/(AMBAC Insured)/(Original Issue Yield: 7.70%), 11/15/2020      Aaa                 235,914
                --------------------------------------------------------------------
       400,000  Akron, Bath & Copley Joint Townships, OH, 7.45% Health Care Revenue
                Bonds (Series 1990)/(Children's Hospital and Medical Centre of
                Akron)/(Original Issue Yield: 7.70%), 11/15/2020                      A+                  471,404
                --------------------------------------------------------------------
     1,750,000  Akron, OH, 6.30% LT Various Purpose GO Bonds,
                12/1/2013                                                             A                 1,865,290
                --------------------------------------------------------------------
       750,000  Ashland County, OH, 7.00% LT GO Bonds (Series 1991), 12/1/2011        A                   850,950
                --------------------------------------------------------------------
     1,000,000  Bay Village, OH, City School District, 7.35% UT GO School
                Improvement Bonds (Series 1990), 12/1/2011                            Aa                1,158,210
                --------------------------------------------------------------------
       300,000  Bellefontaine, OH, 7.05% LT GO Bonds (Storm Water
                Utility)/(Series 1991), 6/1/2011                                      A                   337,362
                --------------------------------------------------------------------
       520,000  Berea, OH, City School District, 5.625% School Improvement Bonds
                (AMBAC Insured)/(Original Issue Yield: 5.75%), 12/15/2012             Aaa                 525,086
                --------------------------------------------------------------------
       500,000  Berea, OH, City School District, 5.625% School Improvement Bonds
                (Series 1993)/(AMBAC Insured)/(Original
                Issue Yield: 5.70%), 12/15/2009                                       Aaa                 514,515
                --------------------------------------------------------------------
     1,750,000  Bowling Green State University, OH, 6.35% General
                Receipt Bonds (Series 1992), 6/1/2008                                 A                 1,846,338
                --------------------------------------------------------------------
       900,000  Brunswick, OH, 7.35% UT GO Municipal Recreation and Community Center
                Bonds, 12/1/2010                                                      A                 1,033,947
                --------------------------------------------------------------------
     1,000,000  Clermont County, OH, Hospital Facilities Authority, 5.875% Revenue
                Refunding Bonds (Series 1993B)/(Mercy Health Care System)/(AMBAC
                Insured), 9/1/2015                                                    Aaa               1,020,960
                --------------------------------------------------------------------
       800,000  Clermont County, OH, Hospital Facilities Authority, 7.50% Revenue
                Bonds (Series 1989A)/(Mercy Health Care System)/(AMBAC Insured),
                9/1/2019                                                              Aaa                 922,096
                --------------------------------------------------------------------
       500,000  Cleveland, OH, Waterworks, 6.50% Revenue Bonds
                (Series F), 1/1/2021                                                  A1                  564,665
                --------------------------------------------------------------------
     3,000,000  Columbus, OH, 5.25% UT GO Bonds (Series 1993-1)/ (Original Issue
                Yield: 5.69%), 9/15/2018                                              Aa                2,887,800
                --------------------------------------------------------------------
     1,000,000  Columbus, OH, 5.50% LT GO Bonds (Series C)/(Original Issue Yield:
                5.55%), 9/15/2008                                                     Aa1               1,021,410
                --------------------------------------------------------------------
     1,500,000  Columbus, OH, Water System, 6.375% Refunding Revenue Bonds (Series
                1991)/(Original Issue Yield: 6.65%),
                11/1/2010                                                             A1                1,508,248
                --------------------------------------------------------------------
       800,000  Cuyahoga County, OH, 7.00% UT GO Bonds (Jail Facilities)/(Series
                1991)/(Original Issue Yield: 7.065%),
                10/1/2013                                                             Aa                  930,408
                --------------------------------------------------------------------
       500,000  Cuyahoga County, OH, 8.00% Revenue Bonds (Cleveland Clinic
                Foundation)/(Original Issue Yield: 8.045%),
                12/1/2015                                                             Aa                  564,880
                --------------------------------------------------------------------
       800,000  Cuyahoga County, OH, Health System, 6.50% Hospital Revenue Bonds
                (Series 1992)/(University Hospital of Cleveland), 1/15/2019           Aa                  863,456
                --------------------------------------------------------------------
       780,000  Cuyahoga County, OH, Health System, 6.875% Revenue Bonds (Series
                1989A)/(University Hospital of Cleveland)/ (BIGI Insured), 1/15/2019  Aaa                 857,696
                --------------------------------------------------------------------
     1,000,000  Cuyahoga County, OH, Hospital Facilities Authority, 6.25% Revenue
                Bonds (Series 1993)/(Health Cleveland, Inc.), 8/15/2010               A                 1,046,010
                --------------------------------------------------------------------
       800,000  Eastlake, OH, 5.60% LT GO Bonds, 12/1/2017                            A1                  799,920
                --------------------------------------------------------------------
     1,000,000  Eaton, OH, IDA, 6.50% Refunding Revenue Bonds (Baxter International,
                Inc.)/(Series 1992), 12/1/2012                                        A3                1,050,420
                --------------------------------------------------------------------
       500,000  Franklin County, OH, 5.375% LT GO Refunding Bonds (Series
                1993)/(Original Issue Yield: 5.62%), 12/1/2020                        Aaa                 486,470
                --------------------------------------------------------------------
     1,000,000  Franklin County, OH, 5.50% LT GO Refunding Bonds (Original Issue
                Yield: 5.582%), 12/1/2013                                             Aaa               1,000,760
                --------------------------------------------------------------------
     2,500,000  Franklin County, OH, 5.75% Hospital Facility Refunding Revenue Bonds
                (Series 1993A)/(Riverside United Methodist Hospital)/(Original Issue
                Yield: 6.10%), 5/15/2020                                              Aa                2,520,300
                --------------------------------------------------------------------
       250,000  Franklin County, OH, 6.375% LT GO Bonds (Public Im-
                provement)/(Series 1991)/(Original Issue Yield: 6.50%), 12/1/2012     Aaa                 281,670
                --------------------------------------------------------------------
       900,000  Franklin County, OH, 6.375% UT GO Bonds (Courthouse Project)/(Series
                1991)/(Original Issue Yield: 6.60%),
                12/1/2020                                                             Aaa               1,014,012
                --------------------------------------------------------------------
       400,000  Franklin County, OH, 6.80% UT GO Bonds (Series 1990), 12/1/2008       Aaa                 456,560
                --------------------------------------------------------------------
       500,000  Franklin County, OH, 7.25% Revenue Refunding and Improvement Bonds
                (Riverside United Methodist Hospital)/ (MBIA Insured)/(Original
                Issue Yield: 7.29%), 5/15/2020                                        Aaa                 566,470
                --------------------------------------------------------------------
       260,000  Franklin County, OH, 7.50% Revenue Refunding and Improvement Bonds
                (Riverside United Methodist Hospital)/ (Original Issue Yield:
                7.60%), 5/15/2008                                                     Aa                  303,919
                --------------------------------------------------------------------
     3,000,000  Franklin County, OH, 7.60% Hospital Facility Refunding and
                Improvement Revenue Bonds (Riverside United Methodist
                Hospital)/(Original Issue Yield: 7.68%), 5/15/2020                    Aa                3,525,690
                --------------------------------------------------------------------
     1,000,000  Franklin County, OH, 7.65% Hospital Revenue Refunding Bonds, Holy
                Cross Health Systems (Mt. Carmel Hospital)/ (Original Issue Yield:
                7.85%), 6/1/2010                                                      A1                1,177,670
                --------------------------------------------------------------------
     2,750,000  Franklin County, OH, Convention Facilities Authority, 5.80% Lease
                Revenue Bonds (Series 1992)/(MBIA
                Insured)/(Original Issue Yield: 6.12%), 12/1/2013                     Aaa               2,809,317
                --------------------------------------------------------------------
       500,000  Franklin County, OH, Convention Facilities Authority, 7.00% Lease
                Revenue Bonds (MBIA Insured)/(Original
                Issue Yield: 7.195%), 12/1/2019                                       Aaa                 578,550
                --------------------------------------------------------------------
     1,500,000  Hamilton County, OH, 6.25% Hospital Facility Revenue Refunding Bonds
                (Series 1992A)/(Bethesda Hospital),
                1/1/2012                                                              A                 1,582,035
                --------------------------------------------------------------------
       500,000  Hamilton County, OH, 6.50% UT GO Bonds (Museum Centre)/(Series
                1991A), 12/1/2009                                                     Aaa                 538,880
                --------------------------------------------------------------------
       700,000  Hamilton County, OH, 7.00% Hospital Facility Revenue Refunding and
                Improvement Bonds (Deaconess Hospital of Cincinnati)/(Series
                1992)/(Original Issue Yield: 7.046%), 1/1/2012                        A                   783,328
                --------------------------------------------------------------------
       450,000  Hamilton County, OH, Hospital Facilities Authority, 6.25% Revenue
                Refunding Bonds (Bethesda Hospital), 1/1/2008                         A                   477,621
                --------------------------------------------------------------------
     1,000,000  Hamilton County, OH, Sewer System, 5.25% Revenue Bonds (Series
                1993A)/(FGIC Insured)/(Original Issue Yield: 5.656%), 12/1/2016       Aaa                 965,160
                --------------------------------------------------------------------
       945,000  Hamilton County, OH, Sewer System, 6.70% Improvement and Refunding
                Revenue Bonds (Metropolitan Sewer District of Greater
                Cincinnati)/(Original Issue Yield: 6.80%), 12/1/2013                  A1                1,075,372
                --------------------------------------------------------------------
       400,000  Hilliard, OH, City School District, 7.00% UT GO Bonds (Original
                Issue Yield: 7.267%), 12/1/2013                                       A1                  462,076
                --------------------------------------------------------------------
       500,000  Kenton, OH, Local School District, 6.30% UT GO Bonds (School
                Improvement)/(Series 1992)/(Original Issue Yield: 6.40%), 12/1/2008   A1                  522,925
                --------------------------------------------------------------------
       700,000  Lakewood, OH, 6.00% Hospital Improvement Revenue Bonds (Lakewood
                Hospital)/(BIGI Insured)/(Original Issue Yield: 6.90%), 2/15/2010     Aaa                 719,894
                --------------------------------------------------------------------
     1,300,000  Lakewood, OH, 6.50% Various Purpose LT GO Bonds
                (Series 1992), 12/1/2012                                              Aa                1,421,602
                --------------------------------------------------------------------
     1,000,000  Lakota, OH, Local School District, 6.00% UT GO School Improvement
                Bonds (Series 1993)/(Original Issue Yield: 6.18%), 12/1/2015          A1                1,040,330
                --------------------------------------------------------------------
     1,000,000  Lakota, OH, Local School District, 6.00% UT GO School Improvement
                Bonds (Series 1993)/(Original Issue Yield: 6.20%), 12/1/2015          A1                1,040,330
                --------------------------------------------------------------------
       500,000  Lebanon, OH, Waterworks System, 7.10% Mortgage Improvement and
                Refunding Revenue Bonds (Series 1991), 3/1/2008                       A                   556,510
                --------------------------------------------------------------------
     1,760,000  Loveland, OH, City School District, 6.65% UT GO School Improvement
                Bonds (Original Issue Yield: 6.70%),
                12/1/2015                                                             A                 1,970,549
                --------------------------------------------------------------------
     1,750,000  Madison, OH, Local School District, 6.00% UT GO School Improvement
                Bonds (Original Issue Yield: 6.06%)/(FGIC Insured), 12/1/2015         Aaa               1,827,385
                --------------------------------------------------------------------
       420,000  Marysville, OH, Sewer System, 7.15% Improvement
                Revenue Bonds (Series 1991), 12/1/2011                                A                   477,683
                --------------------------------------------------------------------
     1,000,000  Middleburg Heights, OH, 7.20% LT GO Bonds, 12/1/2011                  Aa                1,132,210
                --------------------------------------------------------------------
     1,000,000  Montgomery County, OH, 6.625% Health Care Revenue Bonds (Series
                1991A)/(Sisters of Charity Health Care System, Inc.)/(MBIA
                Insured)/(Original Issue Yield: 6.80%), 5/15/2021                     Aaa               1,085,270
                --------------------------------------------------------------------
       500,000  Montgomery County, OH, 6.75% Various Purpose LT GO Bonds (Series
                1991A), 9/1/2011                                                      Aa                  562,270
                --------------------------------------------------------------------
       500,000  Montgomery County, OH, Sewer System, 5.60% Revenue Bonds (Series
                1993)/(FGIC Insured), 9/1/2011                                        Aaa                 505,140
                --------------------------------------------------------------------
     1,750,000  Northeast, OH, Regional Sewer District, 6.50% Wastewater System
                Improvement Revenue Bonds (Series 1991)/ (AMBAC Insured)/(Original
                Issue Yield: 6.85%),
                11/15/2016                                                            Aaa               1,882,702
                --------------------------------------------------------------------
     2,705,000  Ohio Housing Finance Agency, 7.65% Single Family Housing Mortgage
                Revenue Bonds (Series 1989A)/(GNMA
                Collateralized)/(Subject to AMT), 3/1/2029                            AAA               2,899,760
                --------------------------------------------------------------------
       425,000  Ohio Housing Finance Agency, 7.80% Single Family Housing Mortgage
                Revenue Bonds (GNMA Collateralized)/ (Subject to AMT)/(MBIA
                Insured), 3/1/2030                                                    AAA                 455,719
                --------------------------------------------------------------------
     1,500,000  Ohio Municipal Electric Generation Agency, 5.375% Revenue Bonds
                (AMBAC Insured)/(Original Issue Yield: 5.680%), 2/15/2024             Aaa               1,449,090
                --------------------------------------------------------------------
     1,500,000  Ohio State Air Quality Development Authority, 5.95% PCR Bonds (Ohio
                Edison Company), 5/15/2029                                            BBB-              1,452,195
                --------------------------------------------------------------------
     1,250,000  Ohio State Air Quality Development Authority, 7.45% PCR Bonds (Ohio
                Edison Company)/(FGIC Insured),
                3/1/2016                                                              Aaa               1,415,363
                --------------------------------------------------------------------
     1,500,000  Ohio State Higher Education Facilities Authority, 6.00% Revenue
                Bonds (Case Western Reserve University)/(Original Issue Yield:
                6.222%), 10/1/2022                                                    Aa                1,536,510
                --------------------------------------------------------------------
       600,000  Ohio State University, 5.875% General Receipts Bonds
                (Series 1992A)/(Original Issue Yield: 6.07%), 12/1/2012               A1                  613,620
                --------------------------------------------------------------------
     2,000,000  Ohio State Water Development Authority, 5.50% Revenue Bonds,
                12/1/2011                                                             A1                2,006,240
                --------------------------------------------------------------------
       500,000  Ohio State Water Development Authority, 5.50% Revenue Refunding and
                Improvement Bonds (AMBAC Insured)/ (Original Issue Yield: 6.30%),
                12/1/2018                                                             AAA                 495,280
                --------------------------------------------------------------------
     1,700,000  Ohio State Water Development Authority, 5.95% PCR Bonds (Ohio Edison
                Co.), 5/15/2029                                                       BBB-              1,641,129
                --------------------------------------------------------------------
       650,000  Ohio State Water Development Authority, 7.00% Revenue Bonds
                (Original Issue Yield: 7.65%), 12/1/2014                              A                   717,567
                --------------------------------------------------------------------
     1,000,000  Revere, OH, Local School District, 6.00% UT GO Bonds (Series
                1993)/(AMBAC Insured), 12/1/2016                                      Aaa               1,047,180
                --------------------------------------------------------------------
       350,000  Rocky River, OH, City School District, 6.90% Special Tax GO Bonds
                (Original Issue Yield: 6.97%), 12/1/2011                              Aa                  396,386
                --------------------------------------------------------------------
     1,000,000  Solon, OH, 6.15% Various Purpose Improvement UT GO Bonds (Series
                1992), 12/1/2012                                                      Aa                1,055,430
                --------------------------------------------------------------------
       500,000  South Euclid, OH, 7.00% UT GO Bonds (Recreational
                Facilities Improvement Series), 12/1/2011                             A1                  570,765
                --------------------------------------------------------------------
       500,000  Stark County, OH, 5.00% Hospital Revenue Bonds (Timken Mercy Medical
                Center)/(MBIA Insured)/(Original Issue Yield: 5.431%), 12/1/2019      AAA                 458,660
                --------------------------------------------------------------------
       500,000  Tiffin, OH, 7.10% LT GO Bonds (Sanitary Sewer System Improvement
                Series), 12/1/2011                                                    A                   561,955
                --------------------------------------------------------------------
     1,000,000  University of Cincinnati, OH, 5.15% General Receipts Bonds (Series
                M)/(Original Issue Yield: 5.229%),
                6/1/2014                                                              AA-                 937,740
                --------------------------------------------------------------------
       500,000  University of Cincinnati, OH, 6.50% General Receipt Bonds (Series
                12)/(Original Issue Yield: 6.613%),
                6/1/2011                                                              AA-                 533,970
                --------------------------------------------------------------------
       500,000  University of Cincinnati, OH, 7.00% General Receipt Bonds (Original
                Issue Yield: 7.05%), 6/1/2011                                         AA-                 565,870
                --------------------------------------------------------------------
     1,100,000  Wilmington, OH, 6.05% Municipal Building LT GO Bonds (Series 1992),
                8/1/2017                                                              A                 1,133,374
                --------------------------------------------------------------------               --------------
                Total Long-Term Municipal Securities
                (identified cost, $76,930,744)                                                         81,717,506
                --------------------------------------------------------------------               --------------
                Total Municipal Securities
                (identified cost, $78,030,744)                                                     $   82,817,506\
                --------------------------------------------------------------------               --------------
</TABLE>

* Please refer to the Appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

\ The cost of investments for federal tax purposes amounts to $78,030,744. The
  unrealized appreciation of investments on a federal tax basis amounts to
  $4,786,762, which is comprised of $5,003,491 appreciation and $216,729
  depreciation at February 28, 1994.

Note: The categories of investments are shown as a percentage of net assets
      ($84,624,068) at February 28, 1994.


Ohio Municipal Income Fund
- --------------------------------------------------------------------------------

The following abbreviations are used in this portfolio:

AMBAC -- American Municipal Bond Assurance Corporation
AMT -- Alternative Minimum Tax
BIGI -- Bond Investors Guaranty Inc.
FGIC -- Financial Guaranty Insurance Company
GNMA -- Government National Mortgage Association
GO -- General Obligation
LOCs -- Letter of Credits
LT -- Limited Tax
MBIA -- Municipal Bond Investors Assurance
PCR -- Pollution Control Revenue
UT -- Unlimited Tax
VRDNs -- Variable Rate Demand Notes

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


Ohio Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                      <C>         <C>
Assets:
- ---------------------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $78,030,744)                 $  82,817,506
- ---------------------------------------------------------------------------------------------------
Cash                                                                                                        58,739
- ---------------------------------------------------------------------------------------------------
Interest receivable                                                                                      1,395,823
- ---------------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                            911,239
- ---------------------------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                                             9,635
- ---------------------------------------------------------------------------------------------------
Deferred expenses (Note 2F)                                                                                  8,251
- ---------------------------------------------------------------------------------------------------  -------------
    Total assets                                                                                        85,201,193
- ---------------------------------------------------------------------------------------------------
Liabilities:
- ---------------------------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                         $  278,726
- ---------------------------------------------------------------------------------------
Dividends payable                                                                           229,169
- ---------------------------------------------------------------------------------------
Payable to Distributor (Note 5)                                                              24,031
- ---------------------------------------------------------------------------------------
Accrued expenses                                                                             45,199
- ---------------------------------------------------------------------------------------  ----------
    Total liabilities                                                                                      577,125
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets for 7,376,769 shares of beneficial interest outstanding                                   $  84,624,068
- ---------------------------------------------------------------------------------------------------  -------------
Net Assets Consist of:
- ---------------------------------------------------------------------------------------------------
Paid-in capital                                                                                      $  79,831,678
- ---------------------------------------------------------------------------------------------------
Net unrealized appreciation of investments                                                               4,786,762
- ---------------------------------------------------------------------------------------------------
Undistributed net investment income                                                                          2,922
- ---------------------------------------------------------------------------------------------------
Accumulated undistributed net realized gain on investments                                                   2,706
- ---------------------------------------------------------------------------------------------------  -------------
    Total                                                                                            $  84,624,068
- ---------------------------------------------------------------------------------------------------  -------------
Net Asset Value:
- ---------------------------------------------------------------------------------------------------
Fortress Shares ($77,906,789 / 6,791,026 shares of beneficial interest outstanding)                         $11.47
- ---------------------------------------------------------------------------------------------------  -------------
Trust Shares ($6,717,279 / 585,743 shares of beneficial interest outstanding)                               $11.47
- ---------------------------------------------------------------------------------------------------  -------------
Offering Price per Share:
- ---------------------------------------------------------------------------------------------------
Fortress Shares (100/99 of $11.47)*                                                                         $11.59
- ---------------------------------------------------------------------------------------------------  -------------
Trust Shares                                                                                                $11.47
- ---------------------------------------------------------------------------------------------------  -------------
Redemption Proceeds per Share:
- ---------------------------------------------------------------------------------------------------
Fortress Shares (99/100 of $11.47)**                                                                        $11.36
- ---------------------------------------------------------------------------------------------------  -------------
Trust Shares                                                                                                $11.47
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>

 *See "What Shares Cost" in the prospectus.

**See "Redeeming Shares" in the prospectus.

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


Ohio Municipal Income Fund
Statement of Operations
Six Months Ended February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                           <C>         <C>         <C>
Investment Income:
- ----------------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                             $  2,378,975
- ----------------------------------------------------------------------------------------------------
Expenses:
- ----------------------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                          $  165,180
- ----------------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                               149,753
- ----------------------------------------------------------------------------------------
Trustees' fees                                                                                 1,600
- ----------------------------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                                 38,400
- ----------------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                      17,327
- ----------------------------------------------------------------------------------------
Fund share registration costs                                                                 22,313
- ----------------------------------------------------------------------------------------
Printing and postage                                                                          13,000
- ----------------------------------------------------------------------------------------
Legal fees                                                                                     5,799
- ----------------------------------------------------------------------------------------
Auditing fees                                                                                  8,750
- ----------------------------------------------------------------------------------------
Distribution services fee (Note 5)                                                           152,494
- ----------------------------------------------------------------------------------------
Insurance premiums                                                                             3,597
- ----------------------------------------------------------------------------------------
Taxes                                                                                            250
- ----------------------------------------------------------------------------------------
Miscellaneous                                                                                  3,489
- ----------------------------------------------------------------------------------------  ----------
    Total expenses                                                                           581,952
- ----------------------------------------------------------------------------------------
Deduct--
- ----------------------------------------------------------------------------------------
    Waiver of investment advisory fee (Note 5)                                $  165,180
- ----------------------------------------------------------------------------
    Reimbursement of other operating expenses by Adviser (Note 5)                 57,810     222,990
- ----------------------------------------------------------------------------  ----------  ----------
         Net expenses                                                                                      358,962
- ----------------------------------------------------------------------------------------------------  ------------
             Net investment income                                                                       2,020,013
- ----------------------------------------------------------------------------------------------------  ------------
Realized and Unrealized Gain (Loss) on Investments:
- ----------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)                                             12,632
- ----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                     (1,424,044)
- ----------------------------------------------------------------------------------------------------  ------------
    Net realized and unrealized (loss) on investments                                                   (1,411,412)
- ----------------------------------------------------------------------------------------------------  ------------
         Change in net assets resulting from operations                                               $    608,601
- ----------------------------------------------------------------------------------------------------  ------------
</TABLE>

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


Ohio Municipal Income Fund
Statement of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                         Year Ended August 31,
<S>                                                                                   <C>            <C>
                                                                                          1994*          1993
Increase (Decrease) in Net Assets:
- ------------------------------------------------------------------------------------
Operations--
- ------------------------------------------------------------------------------------
Net investment income                                                                 $   2,020,013  $   2,892,393
- ------------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($12,632 and $50
net gains, respectively, as computed for federal tax purposes)                               12,632           (210)
- ------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                      (1,424,044)     4,715,102
- ------------------------------------------------------------------------------------  -------------  -------------
    Change in net assets resulting from operations                                          608,601      7,607,285
- ------------------------------------------------------------------------------------  -------------  -------------
Net equalization credits (Note 2D)                                                            4,743         46,834
- ------------------------------------------------------------------------------------  -------------  -------------
Distributions to Shareholders (Note 3)--
- ------------------------------------------------------------------------------------
Dividends to shareholders from net investment income:
    Fortress Shares                                                                      (1,813,094)    (2,685,573)
- ------------------------------------------------------------------------------------
    Trust Shares                                                                           (162,998)      (255,290)
- ------------------------------------------------------------------------------------
Distributions in excess of net investment income:
    Fortress Shares                                                                          (3,351)       (45,258)
- ------------------------------------------------------------------------------------
    Trust Shares                                                                                 --             --
- ------------------------------------------------------------------------------------  -------------  -------------
Change in net assets resulting from distributions to shareholders                        (1,979,443)    (2,986,121)
- ------------------------------------------------------------------------------------  -------------  -------------
Fund Share (Principal) Transactions (Exclusive of amounts
allocated to net investment income) (Note 4)--
- ------------------------------------------------------------------------------------
Proceeds from sale of shares                                                             14,002,066     50,841,231
- ------------------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment
of dividends declared                                                                       667,931      1,136,955
- ------------------------------------------------------------------------------------
Cost of shares redeemed                                                                  (8,958,376)    (6,951,397)
- ------------------------------------------------------------------------------------  -------------  -------------
    Change in net assets resulting from Fund share transactions                           5,711,621     45,026,789
- ------------------------------------------------------------------------------------  -------------  -------------
         Change in net assets                                                             4,345,522     49,694,787
- ------------------------------------------------------------------------------------
Net Assets:
- ------------------------------------------------------------------------------------
Beginning of period                                                                      80,278,546     30,583,759
- ------------------------------------------------------------------------------------  -------------  -------------
End of period (including net undistributed net investment income of $2,922 and $0,
respectively)                                                                         $  84,624,068  $  80,278,546
- ------------------------------------------------------------------------------------  -------------  -------------
</TABLE>

* Six months ended February 28, 1994 (unaudited)

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


Ohio Municipal Income Fund
Financial Highlights--Fortress Shares
- --------------------------------------------------------------------------------
(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                       Year Ended August 31,
<S>                                                         <C>        <C>        <C>        <C>
                                                             1994**      1993       1992       1991***
Net asset value, beginning of period                        $  11.65   $   10.89  $   10.40   $    10.00
- ----------------------------------------------------------
Income from investment operations
- ----------------------------------------------------------
  Net investment income                                         0.276       0.57       0.61         0.57
- ----------------------------------------------------------
  Net realized and unrealized gain (loss) on investments       (0.176)      0.77       0.49         0.41
- ----------------------------------------------------------  ---------  ---------  ---------  -----------
  Total from investment operations                              0.100       1.34       1.10         0.98
- ----------------------------------------------------------
Less distributions
- ----------------------------------------------------------
  Dividends to shareholders from net investment income         (0.276)     (0.57)     (0.61)       (0.57)
- ----------------------------------------------------------
  Distributions in excess of net investment income             (0.001)(a)     (0.01 (a)    --       (0.01)(a)
- ----------------------------------------------------------  ---------  ---------  ---------  -----------
Total distributions                                            (0.277)     (0.58)     (0.61)       (0.58)
- ----------------------------------------------------------  ---------  ---------  ---------  -----------
Net asset value, end of period                              $  11.47   $   11.65  $   10.89   $    10.40
- ----------------------------------------------------------  ---------  ---------  ---------  -----------
Total return*                                                 0.81%     12.69%     10.91%     10.01%
- ----------------------------------------------------------
Ratios to Average Net Assets
- ----------------------------------------------------------
  Expenses                                                    0.90%(b)   0.87%      0.73%       0.28%(b)
- ----------------------------------------------------------
  Net investment income                                       4.86%(b)   5.13%      5.79%       6.35%(b)
- ----------------------------------------------------------
  Expense waiver/reimbursement (c)                            0.52%(b)   0.83%      1.35%       1.66%(b)
- ----------------------------------------------------------
Supplemental Data
- ----------------------------------------------------------
  Net assets, end of period (000 omitted)                    $77,907   $73,973     $28,924     $19,840
- ----------------------------------------------------------
  Portfolio turnover rate                                        2%         0%         0%         11%
- ----------------------------------------------------------
</TABLE>

  * Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 ** Six months ended February 28, 1994 (unaudited).

*** Reflects operations for the period from October 12, 1990 (date of initial
    public investment) to August 31, 1991.

 (a) Distributions in excess of net investment income for the six months ended
     February 28, 1994, the fiscal year ended August 31, 1993 and for the period
     ended August 31, 1991 were a result of certain book and tax timing
     differences. These distributions do not represent a return of capital for
     federal income tax purposes.

 (b) Computed on an annualized basis.

 (c) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

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


Ohio Municipal Income Fund
Financial Highlights--Trust Shares
- --------------------------------------------------------------------------------
(For a share outstanding throughout each period)

<TABLE>
<CAPTION>
                                                                                   Year Ended August 31,
<S>                                                                           <C>        <C>        <C>
                                                                                1994*      1993      1992**
Net asset value, beginning of period                                          $   11.65  $   10.89  $   10.53
- ----------------------------------------------------------------------------
Income from investment operations
- ----------------------------------------------------------------------------
  Net investment income                                                            0.30       0.61       0.26
- ----------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                          (0.18)      0.76       0.36
- ----------------------------------------------------------------------------  ---------  ---------  ---------
  Total from investment operations                                                 0.12       1.37       0.62
Less distributions
- ----------------------------------------------------------------------------
  Dividends to shareholders from net investment income                            (0.30)     (0.61)     (0.26)
- ----------------------------------------------------------------------------  ---------  ---------  ---------
Net asset value, end of period                                                $   11.47  $   11.65  $   10.89
- ----------------------------------------------------------------------------  ---------  ---------  ---------
Total return***                                                                    1.02%     13.05%      6.35%
- ----------------------------------------------------------------------------
Ratios to Average Net Assets
- ----------------------------------------------------------------------------
  Expenses                                                                         0.50 (a)      0.50%      0.50%(a)
- ----------------------------------------------------------------------------
  Net investment income                                                            5.27 (a)      5.65%      5.76%(a)
- ----------------------------------------------------------------------------
  Expense waiver/reimbursement (b)                                                 0.52 (a)      0.80%      1.29%(a)
- ----------------------------------------------------------------------------
Supplemental Data
- ----------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                     $   6,717  $   6,306  $   1,660
- ----------------------------------------------------------------------------
  Portfolio turnover rate                                                             2%         0%         0%
- ----------------------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from March 24, 1992 (date of initial
    public investment) to August 31, 1992.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 (a) Computed on an annualized basis.

 (b) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above (Note 5).

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


Ohio Municipal Income Fund
Notes to Financial Statements
February 28, 1994
(unaudited)
- --------------------------------------------------------------------------------

(1) Organization

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The Financial Statements included herein are only those of
Ohio Municipal Income Fund, a non-diversified portfolio of the Trust. The
Financial Statements of the other portfolios in the Trust 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.

Effective March 23, 1992, (the effective date for the Trust Shares Class) Ohio
Municipal Income Fund provides two classes of shares "Fortress Shares" (formerly
"Investment Shares") and "Trust Shares". Trust Shares are identical in all
respects to Fortress Shares except that Fortress Shares are sold pursuant to a
distribution plan ("Plan") adopted in accordance with Investment Company Act
Rule 12b-1, and are subject to certain sales and redemption charges.

(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. The
policies are in conformity with generally accepted accounting principles.

A.   Investment Valuations--Municipal bonds are valued by an independent pricing
     service taking into consideration yield, liquidity, risk, credit, quality,
     coupon, maturity, type of issue, or any other factors or market data it
     deems relevant in determining valuations for normal institutional size
     trading units of debt securities. The independent pricing service does not
     rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which
     approximates value.

     Since the Fund may invest a substantial portion of its assets in issuers
     located in one state, it will be more susceptible to factors adversely
     affecting issuers of that state than would be a comparable general
     tax-exempt mutual fund. In order to reduce the risk associated with such
     factors, at February 28, 1994, 26.9% of the securities in the portfolio of
     investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The
     aggregate percentage by financial institutions ranged from 1.04% to 11.64%
     of total investments.

B.   Income--Interest income is recorded on the accrual basis. Interest income
     includes interest earned, net of premium, and original issue discount as
     required by the Internal Revenue Code.

C.   Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Internal Revenue Code applicable to investment companies and to distribute
     to shareholders each year all of its net investment income, including any
     net realized gain on investments. Accordingly, no provision for federal
     income tax is necessary. Dividends paid by the Fund from net interest
     earned on tax-exempt municipal bonds are not includable by shareholders as
     gross income for federal income tax purposes, because the Fund intends to
     meet certain requirements of the Internal Revenue Code applicable to
     regulated investment companies which will enable the Fund to pay tax-exempt
     interest dividends. The portion of such interest, if any, earned on private
     activity bonds issued after August 7, 1986, may be considered a tax
     preference item for shareholders.

     At August 31, 1993, the Fund for federal tax purposes, had a capital loss
     carryforward of $9,665 which expires in 2000 which will reduce the Fund's
     taxable income arising from future net realized gains on investments, if
     any, to the extent permitted by the Internal Revenue 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
     income tax. Additionally, net capital losses of $260 attributable to
     security transactions incurred after October 31, 1992 are treated as
     arising on the first day (September 1, 1993) of the Fund's next taxable
     year.

D.   Equalization--The Fund follows the accounting practice known as
     equalization by which a portion of the proceeds from sales and costs of
     redemptions of Fund shares equivalent, on a per share basis, to the amount
     of undistributed net investment income on the date of the transaction is
     credited or charged to undistributed net investment income. As a result,
     undistributed net investment income per share is unaffected by sales or
     redemptions of Fund shares.

E.   When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. To the extent the Fund
     engages in such transactions, it will do so for the purpose of acquiring
     portfolio securities consistent with its investment objective and policies
     and not for the purpose of investment leverage. The Fund will record a
     when-issued security and the related liability on the trade date. Until the
     securities are received and paid for, the Fund will maintain 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.

F.   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 the shares, have been deferred and are being
     amortized using the straight-line method over a period of five years from
     the Fund's commencement date.

G.   Other--Investment transactions are accounted for on the date of the
     transaction.



(3) Dividends

Dividends from net investment income are declared and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

The amount shown in the Financial Statements for distributions to shareholders
for the six months ended February 28, 1994, differs from those determined for
tax purposes because of certain book and tax timing differences. This resulted
in distributions to shareholders in excess of net investment income. These
distributions do not represent a return of capital for federal income tax
purposes.

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                         Year Ended August 31,
<S>                                                     <C>          <C>             <C>          <C>
                                                                   1994*                        1993
<CAPTION>
Trust Shares                                              Shares        Dollars        Shares        Dollars
<S>                                                     <C>          <C>             <C>          <C>
Shares outstanding, beginning of period                     541,173  $    5,920,835      152,427  $    1,634,133
- ------------------------------------------------------
Shares sold                                                 320,006       3,744,729      522,626       5,775,096
- ------------------------------------------------------
Shares issued to shareholders in payment of dividends
declared                                                      2,704          31,540       10,195         113,377
- ------------------------------------------------------
Shares redeemed                                            (278,140)     (3,257,217)    (144,075)     (1,601,771)
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, end of period                           585,743  $    6,439,887      541,173  $    5,920,835
- ------------------------------------------------------  -----------  --------------  -----------  --------------
</TABLE>

<TABLE>
<CAPTION>
                                                                         Year Ended August 31,
<S>                                                     <C>          <C>             <C>          <C>
                                                                   1994*                        ]1993
<CAPTION>
Fortress Shares                                           Shares        Dollars        Shares        Dollars
<S>                                                     <C>          <C>             <C>          <C>
Shares outstanding, beginning of period                   6,348,242  $   68,199,222    2,655,970  $   27,459,135
- ------------------------------------------------------
Shares sold                                                 876,617      10,257,337    4,077,428      45,066,135
- ------------------------------------------------------
Shares issued to shareholders in payment of dividends
declared                                                     54,578         636,391       91,777       1,023,578
- ------------------------------------------------------
Shares redeemed                                            (488,411)     (5,701,159)    (476,933)     (5,349,626)
- ------------------------------------------------------  -----------  --------------  -----------  --------------
Shares outstanding, end of period                         6,791,026  $   73,391,791    6,348,242  $   68,199,222
- ------------------------------------------------------  -----------  --------------  -----------  --------------
</TABLE>

* Six months ended February 28, 1994.


Ohio Municipal Income Fund
- --------------------------------------------------------------------------------

(5) Investment Advisory Fee and Other Transactions with Affiliates

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($29,070) and start-up administrative service expenses
($97,677) were borne initially by Federated Administrative Services, Inc.,
former Administrator to the Fund. The Fund has agreed to reimburse the
Administrator, at an annual rate of .005 of 1% of average daily net assets for
organizational expenses and .01 of 1% of average daily net assets for start-up
costs, until the organizational expenses and start-up costs initially borne by
the Administrator are reimbursed or the expiration of five years from October
10, 1990, the date the Trust's portfolio became effective, whichever occurs
earlier. For the six months ended February 28, 1994, the Fund paid $2,051 and
$4,102, respectively, pursuant to this agreement.

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940 amounting to $5,800,000 and $8,136,320
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .40 of 1% of the Funds average
daily net assets.

Under the terms of a shareholder service arrangement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) Investment Transactions

Purchases and sales of investments, excluding short-term securities, for the six
months ended
February 28, 1994, were as follows:

<TABLE>
<S>                                                                                                  <C>
- ---------------------------------------------------------------------------------------------------
Purchases                                                                                            $   5,404,858
- ---------------------------------------------------------------------------------------------------  -------------
Sales                                                                                                $   1,226,320
- ---------------------------------------------------------------------------------------------------  -------------
</TABLE>


Trustees                                 Officers
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                       <C>
John F. Donahue                                           John F. Donahue
John T. Conroy, Jr.                                       Chairman
William J. Copeland                                       Richard B. Fisher
J. Christopher Donahue                                    President
James E. Dowd                                             J. Christopher Donahue
Lawrence D. Ellis, M.D.                                   Vice President
Edward L. Flaherty, Jr.                                   Edward C. Gonzales
Peter E. Madden                                              Vice President and Treasurer
Gregor F. Meyer                                           John W. McGonigle
Wesley W. Posvar                                          Vice President and Secretary
Marjorie P. Smuts                                         John A. Staley, IV
                                                          Vice President
                                                          David M. Taylor
                                                          Assistant Treasurer
                                                          J. Crilley Kelly
                                                          Assistant Secretary
</TABLE>

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.



FLORIDA MUNICIPAL INCOME FUND
Semi-Annual Report to Shareholders
Dated February 28, 1994

FEDERATED SECURITIES CORP.
(LOGO)
Distributor
A subsidiary of FEDERATED INVESTORS
Federated Investors Tower
Pittsburgh, PA  15222-3779

4031006  (4/94)

PRESIDENT'S MESSAGE
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Florida
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Florida resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the Florida intangibles tax. This income is earned by a
quality portfolio of investment-grade, long-term Florida municipal securities.
The value of your investment is free from the Florida intangibles tax.

During the past six months, the Fund paid a total of 0.29 per share in tax-free
distributions to shareholders. Reflecting the fact that, when interests rates
rise, bond prices decline, the Funds net asset value declined from $10.35 to
$10.02. Since the Fund was introduced on June 1, 1993, total net assets have
grown to $9 million.

We believe that your investment in Florida Municipal Income Fund is a wise way
to pursue tax-free earnings. We thank you for your confidence and encourage you
to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


INVESTMENT REVIEW
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world--yields on thirty-year Treasury bonds descended from 6.07% to
5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 28,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6% due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$3.0 million to $9.0 million. Reflecting market activity, the net asset value
per share of the Fund grew from $10.35 on September 1, 1993 to $10.55 on October
15, 1993, then fell to $10.02 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 30.6% in "Aaa" issues; 16.8% in "Aa"
issues; 6.5% in "A" issues; 41.2% in "Baa" issues; and 4.9% in municipal cash
equivalents within the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/servicing pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.


- --------------------------------------------------------------------------------

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; electric revenue issues;
single-family mortgage revenue issues; pollution control revenue issues; and
toll road revenue issues. The average purchase yield for new investments by the
Fund was 5.69%.

For the six-month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of negative 0.47%*. This performance was comprised
of 2.72% income and reinvestment return (net of Fund expenses), and of 3.19%
depreciation in the net asset value per share of the Fund--both on a non-
annualized basis.

* Performance quoted represents past performance. 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.


FLORIDA MUNICIPAL INCOME FUND

PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
  AMOUNT                                                                    OR S&P*      VALUE
- ----------    ----------------------------------------------------------   ---------   ----------
<C>           <S>                                                          <C>         <C>
                                   SHORT-TERM MUNICIPAL SECURITIES--5.0%
- ------------------------------------------------------------------------
$  450,000    Government Development Bank of Puerto Rico, Weekly VRDNs
              (Credit Suisse and Sumitomo Bank Ltd. LOCs) (at amortized
              cost) (Note 2A)                                                A-1+      $  450,000
              ----------------------------------------------------------               ----------
                                   LONG-TERM MUNICIPAL SECURITIES--96.3%
- ------------------------------------------------------------------------
              FLORIDA--94.2%
              ----------------------------------------------------------
   240,000    Alachua County, FL, Health Facilities Authority 6.05%
              Revenue Bonds (Santa Fe Healthcare Facility Project),
              11/15/2016                                                     BBB+         234,504
              ----------------------------------------------------------
   600,000    Bradford County, FL, Health Facility Authority, 6.05%
              Revenue Bonds (Santa Fe Healthcare Facility Project),
              11/15/2016                                                     BBB+         586,260
              ----------------------------------------------------------
   100,000    Broward County, FL, Solid Waste System, 6.00% Revenue
              Bonds (Series B)/(MBIA Insured), 7/1/2013                       AAA         104,340
              ----------------------------------------------------------
   200,000    City of Miami Health Facilities Authority, FL, 5.125%
              Health Refunding Revenue Bonds (Mercy Hospital
              Project)/(MBIA Insured), 8/15/2000                              AAA         184,378
              ----------------------------------------------------------
   100,000    Dade County, FL, Health Facility Authority, 5.25%
              Refunding Revenue Bonds (Baptist Hospital, Miami)/(MBIA
              Insured), 5/15/2021                                             AAA          93,284
              ----------------------------------------------------------
   300,000    Denedin, FL, 5.375% Hospital Revenue Refunding Bonds
              (Mease Health Care)/(MBIA Insured), 11/15/2021                  AAA         288,081
              ----------------------------------------------------------
 1,000,000    Escambia County, FL, 5.875%, PCR Bonds (Champion
              International Corp. Project), 6/1/2022                          BBB         977,510
              ----------------------------------------------------------
   200,000    Escambia County, FL, Health Facility Authority, 6.00%
              Refunding Revenue Bonds (Baptist Hospital, Inc.),
              10/1/2014                                                      BBB+         195,668
              ----------------------------------------------------------
   100,000    Florida Keys Aqueduct Authority, FL, 5.25% Water Refunding
              Revenue Bonds (AMBAC Insured), 9/1/2021                         AAA          94,782
              ----------------------------------------------------------
   250,000    Florida HFA, 5.875% Single Family Mortgage Revenue Bonds
              (Series B)/(Subject to AMT), 1/1/2027                           AA          239,985
              ----------------------------------------------------------
</TABLE>


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
  AMOUNT                                                                    OR S&P*      VALUE
- ----------    ----------------------------------------------------------   ---------   ----------
<C>           <S>                                                          <C>         <C>
                               LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ------------------------------------------------------------------------
              FLORIDA--CONTINUED
              ----------------------------------------------------------
$  300,000    Florida State, Board of Education Capital Outlay 5.40% UT
              GO Bonds, 6/1/2018                                              AA       $  290,901
              ----------------------------------------------------------
   100,000    Florida State, Department of Transportation, 5.50% UT GO
              Bonds, 7/1/2023                                                 AA           97,854
              ----------------------------------------------------------
   300,000    Florida State Municipal Power Agency, 5.10% Revenue Bonds
              (AMBAC Insured), 10/1/2025                                      AAA         276,216
              ----------------------------------------------------------
   100,000    Florida State Municipal Power Agency, 5.75% Refunding
              Revenue Bonds (Tri County Project)/(AMBAC Insured),
              10/1/2014                                                       AAA         101,005
              ----------------------------------------------------------
   150,000    Florida State Turnpike Authority, 5.00% Turnpike Refunding
              Revenue Bonds (Department of Transportation)/(FGIC
              Insured), 7/1/2015                                              AAA         139,038
              ----------------------------------------------------------
   100,000    Florida State Turnpike Authority, 5.00% Turnpike Revenue
              Bonds (Department of Transportation)/(FGIC Insured),
              7/1/2019                                                        AAA          91,794
              ----------------------------------------------------------
   100,000    Gainesville, FL, Utilities System, 5.50% Revenue Bonds
              (Series B), 10/1/2013                                           AA           99,875
              ----------------------------------------------------------
   100,000    Hillsborough County, FL, 5.50% Parks & Recreational
              Program,
              UT GO Bonds, 7/1/2023                                           AA-          96,880
              ----------------------------------------------------------
   100,000    Indian River County, FL, School District 5.40% UT GO Bonds
              (FSA Insured), 4/1/2010                                         AAA          98,830
              ----------------------------------------------------------
   100,000    Jacksonville, FL, 5.75% Excise Tax Revenue Bonds
              (FGIC Insured)/(Subject to AMT), 10/1/2020                      AAA         100,582
              ----------------------------------------------------------
   100,000    Jacksonville, FL, Electric Authority, 5.50% Refunding
              Revenue Bonds (St. John's River Authority), 10/1/2014           AA           99,143
              ----------------------------------------------------------
   200,000    Jacksonville, FL, Electric Authority, 5.25% Electric
              System Revenue Bonds (Series 3-B), 10/1/2019                    AA          186,926
              ----------------------------------------------------------
   100,000    Jacksonville, FL, Electric Authority, 5.25% Electric
              Revenue Bonds, 10/1/2028                                        AA           92,102
              ----------------------------------------------------------
</TABLE>


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
  AMOUNT                                                                    OR S&P*      VALUE
- ----------    ----------------------------------------------------------   ---------   ----------
<C>           <S>                                                          <C>         <C>
                               LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ------------------------------------------------------------------------
              FLORIDA--CONTINUED
              ----------------------------------------------------------
$  250,000    Jacksonville, FL, Health Facilities Authority, 6.40%
              Revenue Bonds (National Benevolent Association Cypress
              Project), 12/1/2016                                             Baa      $  251,617
              ----------------------------------------------------------
   425,000    Kissimmee, FL, Utilities Authority, 5.25% Refunding
              Revenue Bonds (Electric System), 10/1/2018                      AAA         403,882
              ----------------------------------------------------------
   450,000    Leesburg, FL, 6.125% Hospital Refunding Revenue Bonds
              (Leesburg Regional Medical Center), 7/1/2018                   BBB+         438,066
              ----------------------------------------------------------
   700,000    Leesburg, FL, 5.625% Hospital Revenue Bonds (Leesburg
              Regional Medical Center Project B), 7/1/2013                   BBB+         654,444
              ----------------------------------------------------------
   100,000    Leesburg, FL, 5.70% Hospital Revenue Bonds (Leesburg
              Regional Medical Center Project B), 7/1/2018                   BBB+          93,054
              ----------------------------------------------------------
   250,000    Leesburg, FL, 5.65% Hospital Refunding Revenue Bonds
              (Leesburg Regional Medical Center), 7/1/2008                   BBB+         243,433
              ----------------------------------------------------------
   150,000    Orange County, FL, 5.25% Sales Tax Refunding Revenue Bonds
              (Series 1993A), 1/1/2013                                        A+          144,940
              ----------------------------------------------------------
   150,000    Orlando, FL, Utilities Commission, Water & Electric
              System, 5.50% Revenue Bonds, 10/1/2026                          AA-         144,070
              ----------------------------------------------------------
   200,000    Orlando, FL, Utilities Commission, Water & Electric
              System, 5.25% Revenue Bonds, 10/1/2023                          AA-         186,114
              ----------------------------------------------------------
   100,000    Orlando and Orange County Expressway Authority, FL, 5.50%
              Expressway Refunding Revenue Bonds (Senior Lien)/
              (FGIC Insured), 7/1/2018                                        AAA          98,540
              ----------------------------------------------------------
   130,000    Orlando and Orange County Expressway Authority, FL, 5.25%
              Revenue Bonds (FGIC Insured), 7/1/2023                          AAA         123,024
              ----------------------------------------------------------
   150,000    Orlando and Orange County Expressway Authority, FL, 5.25%
              Revenue Bonds (Junior Lien A)/(FGIC Insured), 7/1/2019          AAA         142,439
              ----------------------------------------------------------
   250,000    Palm Beach County Health Facilities Authority, FL,
              5.80% Hospital Refunding Revenue Bonds (Series 1993)/
              (JFK Medical Center, Inc.)/(FSA Insured), 12/1/2018             AAA         252,095
              ----------------------------------------------------------
</TABLE>


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
  AMOUNT                                                                    OR S&P*      VALUE
- ----------    ----------------------------------------------------------   ---------   ----------
<C>           <S>                                                          <C>         <C>
                               LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ------------------------------------------------------------------------
              FLORIDA--CONTINUED
              ----------------------------------------------------------
$  250,000    Palm Beach County Health Facilities Authority, FL,
              6.30% Hospital Revenue Bonds (Series 1993)/Good Samaritan
              Health System Inc. Project) 10/1/2022                           A 1      $  259,730
              ----------------------------------------------------------
   100,000    St. Petersburg, FL, Public Utility Authority, 5.60%
              Revenue
              Bonds, 10/1/2015                                                AA-         100,247
              ----------------------------------------------------------
   100,000    Seacoast, FL, Utility Authority, 5.50% Water & Sewer
              Revenue Bonds, 3/1/2015                                         AAA         100,123
              ----------------------------------------------------------
   100,000    Vera Beach, FL, 5.38% Electric Refunding Revenue Bonds
              (Series A)/(MBIA Insured), 12/1/2021                            AAA          96,024
              ----------------------------------------------------------               ----------
              Total                                                                     8,501,780
              ----------------------------------------------------------               ----------
              PUERTO RICO--2.1%
              ----------------------------------------------------------
   200,000    Puerto Rico Electric Power Authority, 5.00% Revenue Bonds,
              7/1/2012                                                        A-          188,364
              ----------------------------------------------------------               ----------
              TOTAL LONG-TERM MUNICIPAL SECURITIES
              (IDENTIFIED COST $8,869,428)                                             $8,690,144
              ----------------------------------------------------------               ----------
              TOTAL MUNICIPAL SECURITIES
              (IDENTIFIED COST $9,319,428)                                             $9,140,144+
              ----------------------------------------------------------               ----------
</TABLE>

* Please refer to the Appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

+ The cost of investments for federal tax purposes amounts to $9,319,428. The
  net unrealized depreciation on a federal tax basis amounts to $179,284, which
  is comprised of $10,091 appreciation and $189,375 depreciation at February 28,
  1994.

Note: The categories of investments are shown as a percentage of net assets
($9,023,776) at
     February 28, 1994.


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

The following abbreviations are used in this portfolio:

<TABLE>
<S>   <C>
AMBAC --American Municipal Bond Assurance Corporation
AMT   --Alternative Minimum Tax
FGIC  --Financial Guaranty Insurance Company
FSA   --Financial Security Assurance
GO    --General Obligations
LOC's --Letter of Credit(s)
HFA   --Housing Finance Authority/Agency
IDA   --Industrial Development Authority
MBIA  --Municipal Bond Investors Assurance
PCR   --Pollution Control Revenue
UT    --Unlimited Tax
VRDN's --Variable Rate Demand Note
</TABLE>

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


FLORIDA MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                          <C>         <C>
ASSETS:
- -------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A)
(identified and tax cost; $9,319,428)                                                    $ 9,140,144
- -------------------------------------------------------------------------------------
Cash                                                                                          36,771
- -------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                              655,077
- -------------------------------------------------------------------------------------
Interest receivable                                                                          156,274
- -------------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                              50,000
- -------------------------------------------------------------------------------------
Deferred expenses                                                                              3,326
- -------------------------------------------------------------------------------------    -----------
    Total assets                                                                          10,041,592
- -------------------------------------------------------------------------------------
LIABILITIES:
- --------------------------------------------------------------------------
Payable for investments purchased                                            $895,740
- --------------------------------------------------------------------------
Dividends payable                                                              33,919
- --------------------------------------------------------------------------
Payable for Fund shares redeemed                                               17,130
- --------------------------------------------------------------------------
Payable to distributor (Note 5)                                                 4,698
- --------------------------------------------------------------------------
Accrued expenses                                                               66,329
- --------------------------------------------------------------------------   --------
    Total liabilities                                                                      1,017,816
- -------------------------------------------------------------------------------------    -----------
NET ASSETS FOR 900,259 shares of beneficial interest outstanding                         $ 9,023,776
- -------------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- -------------------------------------------------------------------------------------
Paid-in capital                                                                          $ 9,211,785
- -------------------------------------------------------------------------------------
Net unrealized depreciation of investments                                                  (179,284)
- -------------------------------------------------------------------------------------
Accumulated undistributed net realized loss on investments                                    (8,725)
- -------------------------------------------------------------------------------------    -----------
    Total                                                                                $ 9,023,776
- -------------------------------------------------------------------------------------    -----------
NET ASSET VALUE and Offering Price per Share
($9,023,776 / 900,259 shares of beneficial interest outstanding)                              $10.02
- -------------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (100/97 of $10.02)*                                             $10.33
- -------------------------------------------------------------------------------------    -----------
</TABLE>

* See "Contingent Deferred Sales Charge" in the prospectus.

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


FLORIDA MUNICIPAL INCOME FUND

STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                      <C>         <C>         <C>
INVESTMENT INCOME:
- ---------------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                        $ 161,929
- ---------------------------------------------------------------------------------------------
EXPENSES:
- ---------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                                     $ 11,414
- ---------------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                         82,206
- ---------------------------------------------------------------------------------
Trustees' fees                                                                            250
- ---------------------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                          30,463
- ---------------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                                6,976
- ---------------------------------------------------------------------------------
Fund share registration costs                                                           3,013
- ---------------------------------------------------------------------------------
Printing and postage                                                                    6,000
- ---------------------------------------------------------------------------------
Legal fees                                                                              2,500
- ---------------------------------------------------------------------------------
Auditing fees                                                                           8,057
- ---------------------------------------------------------------------------------
Shareholder services fee (Note 5)                                                       7,134
- ---------------------------------------------------------------------------------
Distribution services fees (Note 5)                                                    21,402
- ---------------------------------------------------------------------------------
Insurance premiums                                                                      2,523
- ---------------------------------------------------------------------------------
Miscellaneous                                                                             878
- ---------------------------------------------------------------------------------    --------
    Total expenses                                                                    182,816
- ---------------------------------------------------------------------------------
Deduct--
- ---------------------------------------------------------------------------------
  Waiver of investment advisory fee (Note 5)                             $ 11,414
- ----------------------------------------------------------------------
  Reimbursement of other operating expenses by adviser (Note 5)           150,000     161,414
- ----------------------------------------------------------------------   --------    --------
    Net expenses                                                                                    21,402
- ---------------------------------------------------------------------------------------------    ---------
         Net investment income                                                                     140,527
- ---------------------------------------------------------------------------------------------    ---------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ---------------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)                                     (8,725)
- ---------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                               (260,456)
- ---------------------------------------------------------------------------------------------    ---------
    Net realized and unrealized loss on investments                                               (269,181)
- ---------------------------------------------------------------------------------------------    ---------
         Change in net assets resulting from operations                                          $(128,654)
- ---------------------------------------------------------------------------------------------    ---------
</TABLE>

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


FLORIDA MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                        YEAR ENDED AUGUST 31,
                                                                      --------------------------
                                                                        1994**          1993*
                                                                      -----------    -----------
<S>                                                                   <C>            <C>
INCREASE (DECREASE) IN NET ASSETS:
- -------------------------------------------------------------------
OPERATIONS--
- -------------------------------------------------------------------
Net investment income                                                 $   140,527    $    23,113
- -------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($8,725 net
  loss and $0, respectively, as computed for federal tax purposes)         (8,725)            --
- -------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments      (260,456)        81,173
- -------------------------------------------------------------------   -----------    -----------
  Change in net assets resulting from operations                         (128,654)       104,286
- -------------------------------------------------------------------   -----------    -----------
DISTRIBUTIONS TO SHAREHOLDERS (NOTE 3)--
- -------------------------------------------------------------------
Dividends to shareholders from net investment income                     (140,527)       (23,113)
- -------------------------------------------------------------------
Distributions in excess of net investment income                          (21,402)        (3,466)
- -------------------------------------------------------------------   -----------    -----------
Change in net assets resulting from distributions to shareholders        (161,929)       (26,579)
- -------------------------------------------------------------------   -----------    -----------
FUND SHARE (PRINCIPAL) TRANSACTIONS (NOTE 4)--
- -------------------------------------------------------------------
Proceeds from sale of shares                                            7,326,341      4,230,998
- -------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
  dividends declared                                                       17,902          4,064
- -------------------------------------------------------------------
Cost of shares redeemed                                                (1,048,176)    (1,294,477)
- -------------------------------------------------------------------   -----------    -----------
  Change in net assets resulting from Fund share transactions           6,296,067      2,940,585
- -------------------------------------------------------------------   -----------    -----------
       Change in net assets                                             6,005,484      3,018,292
- -------------------------------------------------------------------
NET ASSETS:
- -------------------------------------------------------------------
Beginning of period                                                     3,018,292             --
- -------------------------------------------------------------------   -----------    -----------
End of period                                                         $ 9,023,776    $ 3,018,292
- -------------------------------------------------------------------   -----------    -----------
</TABLE>

 * For the period from June 1, 1993 (date of initial public investment) to
August 31, 1993.

** Six months ended February 28, 1994 (unaudited).

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


FLORIDA MUNICIPAL INCOME FUND

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                       YEAR ENDED AUGUST 31,
                                                                  --------------------------------
                                                                      1994*             1993**
                                                                  --------------    --------------
<S>                                                               <C>               <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                  $10.35            $10.00
- ---------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- ---------------------------------------------------------------
  Net investment income                                                 0.28              0.12
- ---------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments               (0.32)             0.36
- ---------------------------------------------------------------   ----------        ----------
  Total from investment operations                                     (0.04)             0.48
- ---------------------------------------------------------------
LESS DISTRIBUTIONS
- ---------------------------------------------------------------
  Dividends to shareholders from net investment income                 (0.28)            (0.12)
- ---------------------------------------------------------------
  Distributions in excess of net investment income                     (0.01) (a)        (0.01)(a)
- ---------------------------------------------------------------   ----------        ----------
  Total distributions                                                  (0.29)            (0.13)
- ---------------------------------------------------------------
NET ASSET VALUE, END OF PERIOD                                        $10.02            $10.35
- ---------------------------------------------------------------   ----------        ----------
Total return***                                                        (0.47) %           4.83%
- ---------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- ---------------------------------------------------------------
  Expenses                                                              0.75%(b)          0.75% (b)
- ---------------------------------------------------------------
  Net investment income                                                 4.92%(b)          5.00% (b)
- ---------------------------------------------------------------
  Expense waiver/reimbursement (c)                                      5.66%(b)          0.54% (b)
- ---------------------------------------------------------------
SUPPLEMENTAL DATA
- ---------------------------------------------------------------
  Net assets, end of period (000 omitted)                             $9,024            $3,018
- ---------------------------------------------------------------
  Portfolio turnover rate                                                7 %               0 %
- ---------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from June 1, 1993 (date of initial public
    investment) to August 31, 1993.

*** Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

(a) Distributions in excess of net investment income for the six months ended
    February 28, 1994, and for the period ended August 31, 1993, were a result
    of certain book and tax timing differences. These distributions do not
    represent a return of capital for federal income tax purposes.

(b) Computed on an annualized basis.

(c) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above (Note 5).

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


FLORIDA MUNICIPAL INCOME FUND

NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The financial statements included herein are only those of
Florida Municipal Income Fund, a non-diversified portfolio of the Trust. The
financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

<TABLE>
<S>  <C>
A.   INVESTMENT VALUATIONS--Municipal bonds are valued by an independent pricing service
     taking into consideration yield, liquidity, risk, credit, quality, coupon, maturity, type
     of issue, or any other factors or market data it deems relevant in determining valuations
     for normal institutional size trading units of debt securities. The independent pricing
     service does not rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which approximates value.
     Since the Fund may invest a substantial portion of its assets in issuers located in one
     state, it will be more susceptible to factors adversely affecting issuers of that state
     than would be a comparable general tax-exempt mutual fund. In order to reduce the risk
     associated with such factors, at February 28, 1994, 31.7% of the securities in the
     portfolio of investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The aggregate
     percentages by financial institutions ranged from 1.0% to 4.9% of total investments.
B.   INCOME--Interest income is recorded on the accrual basis. Interest income includes
     interest earned, net of premium, and original issue discount as required by the Internal
     Revenue Code.
C.   FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the Internal
     Revenue Code applicable to investment companies and distribute to shareholders each year
     all of its net investment income, including any net realized gain on investments.
     Accordingly, no provision for federal income tax is necessary. Dividends paid by the Fund
     from net interest earned on tax-exempt municipal bonds are not includable by shareholders
     as gross income for federal income tax purposes, because the Fund intends to meet certain
     requirements of the Internal Revenue Code applicable to regulated investment companies
     which will enable the Fund to pay tax-exempt interest dividends. The portion of such
     interest, if any, earned on private activity bonds issued after August 7, 1986, may be
     considered a tax preference item for shareholders.
</TABLE>


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<S>  <C>
D.   WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in when-issued or
     delayed delivery transactions. To the extent the Fund engages in such transactions, it
     will do so for the purpose of acquiring portfolio securities consistent with its
     investment objective and policies and not for the purpose of investment leverage. The
     Fund will record a when-issued security and the related liability on the trade date.
     Until the securities are received and paid for, the Fund will maintain 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.
E.   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 the shares,
     have been deferred and are being amortized using the straight-line method over a period
     of five years from the Fund's commencement date.
F.   OTHER--Investment transactions are accounted for on the date of the transaction.
</TABLE>

(3) DIVIDENDS

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

Income distributions are determined in accordance with income tax regulations
which may differ from generally accepted accounting principles. This difference
is primarily due to differing treatment for Distribution Services Fees which
resulted in distributions to shareholders in excess of net investment income,
which were recorded for Financial Statement purposes as a reduction of paid-in
capital. These distributions do not represent a return of capital for federal
income tax purposes for the six months ended February 28, 1994.

(4) SHARES OF BENEFICIAL INTEREST

The Declaration of Trust permits the Trustees to issue an unlimited number of
full and a fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                        YEAR ENDED AUGUST 31,
                                                                       -----------------------
                                                                        1994**         1993*
- --------------------------------------------------------------------   --------       --------
<S>                                                                    <C>            <C>
Shares outstanding, beginning of period                                 291,754             --
- --------------------------------------------------------------------
Shares sold                                                             707,357        419,085
- --------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared            1,744            397
- --------------------------------------------------------------------
Shares redeemed                                                        (100,596)      (127,728)
- --------------------------------------------------------------------   --------       --------
Shares outstanding, end of period                                       900,259        291,754
- --------------------------------------------------------------------   --------       --------
</TABLE>

 * For the period from June 1, 1993 (date of initial public investment) to
   August 31, 1993.

** Six months ended February 28, 1994.


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

(5) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($30,100) and start up administrative service expenses
($54,000) were borne initially by Federated Administrative Services, Inc. The
Fund has agreed to reimburse the Administrator, at an annual rate of .005 of 1%
of average daily net assets for organizational expenses and .01 of 1% of average
daily net assets for start up costs, until the organizational expenses and
start-up costs initially borne by the Administrator are reimbursed or the
expiration of five years from May 23, 1993, the date the Trust's portfolio
became effective, whichever occurs earlier.

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940, amounting to $3,510,133 and $2,800,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .75 of 1% of the Fund's average
daily net asset value of the shares.

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's shares. The Fund reimbursed FSC from the net assets of the
Fund for fees which FSC paid which relate to administrative support services of
the Fund's shares. The Services Plan provides that the Fund may incur
shareholder services expenses up to .25 of 1% of the Fund's average daily net
assets. Under the terms of a shareholder service agreement with Federated
Shareholder Services ("FSS"), which takes effect March 1, 1994, the Fund will
pay FSS a fee to obtain certain personal services for shareholders and the
maintenance of shareholders accounts. The fee is based on the level of average
net assets for the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.


FLORIDA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

(6) INVESTMENT TRANSACTIONS

Purchases, and sales of investments, excluding short-term securities, for the
six months ended February 28, 1994, were as follows:

<TABLE>
<S>                                                                                <C>
- --------------------------------------------------------------------------------
PURCHASES                                                                          $6,388,515
- --------------------------------------------------------------------------------   ----------
SALES                                                                              $  394,982
- --------------------------------------------------------------------------------   ----------
</TABLE>

TRUSTEES                             OFFICERS

John F. Donahue                John F. Donahue
                                 Chairman

John T. Conroy, Jr.            Richard B. Fisher
                                 President

William J. Copeland            J. Christopher Donahue
                                 Vice President

J. Christopher Donahue         Edward C. Gonzales
                                 Vice President and Treasurer

James E. Dowd                  John W. McGonigle
                                 Vice President and Secretary

Lawrence D. Ellis, M.D.        John A. Staley, IV
                                 Vice President

Edward L. Flaherty, Jr.        David M. Taylor
                                 Assistant Treasurer

Peter E. Madden                J. Crilley Kelly
                                 Assistant Secretary

Gregor F. Meyer

Wesley W. Posvar

Marjorie P. Smuts

Mutual funds are not obligations of or insured by any bank, nor are they insured
by the federal government or any of its agencies.  Investment in these shares
involves risk, including the 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.

- --------------------------------------------------------------------------------
                                                                        MARYLAND
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND
- --------------------------------------------------------------------------------

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                         DATED FEBRUARY 28, 1994

                             ---------------------------------------------------
     FEDERATED SECURITIES CORP.
(LOGO)
- ---------------------------------------------
                             ---------------------------------------------------
     Distributor

     A subsidiary of FEDERATED INVESTORS
                             ---------------------------------------------------
     FEDERATED INVESTORS TOWER

     PITTSBURGH, PA 15222-3779

     4031007 (4/94)
                             ---------------------------------------------------


PRESIDENT'S MESSAGE
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Maryland
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Maryland resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the State of
Maryland and it's municipalities. This income is earned by a quality portfolio
of investment-grade, long-term Maryland municipal securities.

During the past six months, the Fund paid a total of $0.26 per share in tax-free
distributions to shareholders. Reflecting the fact that, when interest rates
rise, bond prices decline, the Fund's net asset value declined from $10.00 to
$9.64. Since the Fund was introduced on September 1, 1993, total net assets have
grown to $4.3 million.

We believe that your investment in Maryland Municipal Income Fund is a wise way
to pursue tax-free earnings. We thank you for your confidence and encourage you
to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


INVESTMENT REVIEW
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for the
real GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the long-term,
fixed-income world--yields on thirty-year Treasury bonds descended from 6.07% to
5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six-month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6% due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew to $4.3
million. Reflecting market activity, the net asset value per share of the Fund
grew from $10.00 on September 1, 1993 to $10.13 on October 15, 1993, then fell
to $9.64 on February 28, 1994. On that date, the credit breakdown of the
holdings of the Fund was: 21.5% in "Aaa" issues; 14.6% in "Aa" issues; 44.7% in
"A" issues; 14.9% in "Baa" issues; and 4.3% in municipal cash equivalents within
the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; university revenue issues;
multi-family housing revenue issues; and pollution control revenue issues. The
average purchase yield for new investments by the Fund was 5.59%.*

* Performance quoted represents past performance. 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.


MARYLAND MUNICIPAL INCOME FUND

PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
 AMOUNT                                                                     OR S&P*      VALUE
- ---------    -----------------------------------------------------------   ---------   ----------
<C>          <S>                                                           <C>         <C>
SHORT-TERM MUNICIPAL SECURITIES--7.0%
- ------------------------------------------------------------------------
$200,000     Government Development Bank of Puerto Rico, Weekly VRDNs,
             (Credit Suisse and Sumitomo Bank Ltd. LOCs)                     VMIG1     $  200,000
             -----------------------------------------------------------
 100,000     Montgomery County, MD, Educational Development Authority,
             Weekly VRDNs, (Chemical Bank LOC)                               VMIG1        100,000
             -----------------------------------------------------------               ----------
             TOTAL SHORT-TERM MUNICIPAL SECURITIES
             (AT AMORTIZED COST)(NOTE 2A)                                                 300,000
             -----------------------------------------------------------               ----------
LONG-TERM MUNICIPAL SECURITIES--100.3%
- ------------------------------------------------------------------------
             MARYLAND--100.3%
             -----------------------------------------------------------
 150,000     Anne Arundel County, MD, 5.00%, UT GO Bonds, (Construction
             Water & Sewer)/(Series 1994)/(Original Issue Yield: 5.15%),
             2/1/2018                                                         Aa          139,328
             -----------------------------------------------------------
 100,000     Baltimore, MD, 5.35% PCR Bonds (General Motors Corp.),
             4/1/2008                                                        BBB+          99,268
             -----------------------------------------------------------
 100,000     Calvert County, MD, 5.55% PCR Refunding Bonds (Baltimore
             Gas & Electric Co.)/(Original Issue Yield: 5.60%),
             7/15/2014                                                         A           98,910
             -----------------------------------------------------------
 100,000     City of Baltimore, MD, 5.00% Refunding Revenue Bonds (Water
             Projects)/(Series 1994-A)/(FGIC Insured)/(Original Issue
             Yield: 5.40%), 7/1/2024                                          Aaa          91,828
             -----------------------------------------------------------
 500,000     City of Gaithersburg, MD, 5.50% Refunding Revenue Bonds
             (First Mortgage Economic Development)/(Asbury Methodist
             Homes)/(Original Issue Yield: 6.05%), 1/1/2020                   NR          458,900
             -----------------------------------------------------------
 100,000     Maryland State Community Development Administration 5.60%
             Multi-Family Housing Revenue Bonds, 5/15/2026                    Aa           96,946
             -----------------------------------------------------------
 150,000     Maryland Health and Higher Education Facilities Authority,
             5.00% Revenue Bonds (Greater Baltimore Medical Center)/
             (FGIC Insured)/(Original Issue Yield: 5.619%), 7/1/2013          Aaa         140,617
             -----------------------------------------------------------
</TABLE>


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
 AMOUNT                                                                     OR S&P*      VALUE
- ---------    -----------------------------------------------------------   ---------   ----------
<C>          <S>                                                           <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ------------------------------------------------------------------------
             MARYLAND--CONTINUED
             -----------------------------------------------------------
$100,000     Maryland Health and Higher Education Facilities Authority,
             5.00% Revenue Bonds (University of Maryland Medical
             System)/(FGIC Insured)/(Original Issue Yield: 5.72%),
             7/1/2020                                                         AAA      $   92,166
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.00% Revenue Bonds (Peninsula Regional Medical Center)/
             (AMBAC Insured)/(Original Issue Yield: 5.448%), 7/1/2023         AAA          91,263
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.00% Revenue Bonds (Montgomery General Hospital)/ (Connie
             Lee Insured)/(Original Issue Yield: 5.70%), 7/1/2023             AAA          89,283
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.00% Revenue Bonds (Frederick Memorial Hospital)/ (FGIC
             Insured)/(Original Issue Yield: 5.56%), 7/1/2023                 AAA          91,263
             -----------------------------------------------------------
 325,000     Maryland Health and Higher Education Facilities Authority,
             5.125% Refunding Revenue Bonds (Suburban Hospital)/
             (Original Issue Yield: 5.50%), 7/1/2021                           A          297,564
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.25% Revenue Bonds (Sinai Hospital of Baltimore)/ (AMBAC
             Insured)/(Original Issue Yield: 5.74%), 7/1/2019                 AAA          94,895
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.25% Refunding Revenue Bonds (Sinai Hospital of
             Baltimore)/ (AMBAC Insured)/(Original Issue Yield: 5.75%),
             7/1/2023                                                         Aaa          94,156
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.50% Revenue Bonds (Doctors Community Hospital)/ (Original
             Issue Yield: 6.17%), 7/1/2024                                   BBB-          91,865
             -----------------------------------------------------------
 250,000     Maryland Health and Higher Education Facilities Authority,
             5.50% Revenue Bonds (Series 1993)/(Howard County General
             Hospital Issue)/(Original Issue Yield: 5.80%), 7/1/2025          BBB         228,137
             -----------------------------------------------------------
 100,000     Maryland Health and Higher Education Facilities Authority,
             5.625% Refunding Revenue Bonds (Jr. Lien-Francis Scott
             Key)/ (John Hopkins Guaranteed), 7/1/2025                        Aa           98,185
             -----------------------------------------------------------
</TABLE>


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                            CREDIT
                                                                            RATING:
PRINCIPAL                                                                   MOODY'S
 AMOUNT                                                                     OR S&P*      VALUE
- ---------    -----------------------------------------------------------   ---------   ----------
<C>          <S>                                                           <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ------------------------------------------------------------------------
             MARYLAND--CONTINUED
             -----------------------------------------------------------
$100,000     Maryland Industrial Development Financing Authority, 5.50%
             EDA Revenue Bonds (Holy Cross Health System)/ (Original
             Issue Yield: 5.80%), 12/1/2015                                   AA-      $   98,002
             -----------------------------------------------------------
 250,000     Maryland Industrial Development Financing Authority, 6.625%
             Revenue Bonds (Series 1992)/(American Center for Physics
             Headquarters Facility)/(Original Issue Yield: 6.80%),
             1/1/2017 (restricted issue)                                      BBB         262,263
             -----------------------------------------------------------
 200,000     Montgomery County, MD, 5.375% PCR Refunding Bonds (Potomac
             Electric Power Co.)/(Original Issue Yield: 5.443%),
             2/15/2024                                                        A1          192,092
             -----------------------------------------------------------
 500,000     Montgomery County, MD, Housing Opportunities Commission
             5.75% Multi-Family Housing Revenue Bonds, 7/1/2034                A          480,305
             -----------------------------------------------------------
 200,000     Montgomery County, MD, Housing Opportunities Commission
             5.80% Multi-Family Housing Revenue Bonds, (1994 Issue A),
             7/1/2024                                                         AAA         200,000
             -----------------------------------------------------------
 450,000     Prince Georges County, MD, 5.30%, Refunding Revenue Bonds
             (Dimensions Health Corp.)/(Original Issue Yield: 5.60%),
             7/1/2024                                                          A          416,205
             -----------------------------------------------------------
 100,000     University of Maryland System, 5.10% Auxiliary Facility and
             Tuition, Revenue Bonds (1993 Refunding Series C), 10/1/2014      AA+          96,053
             -----------------------------------------------------------
 150,000     Washington Suburban Sanitary District, MD, 5.00%, UT GO
             Bonds, (Water Supply System)/(Original Issue Yield: 5.20%),
             6/1/2015                                                         Aa1         140,296
             -----------------------------------------------------------               ----------
             TOTAL LONG-TERM MUNICIPAL SECURITIES
             (IDENTIFIED COST $4,405,279)                                               4,279,790
             -----------------------------------------------------------               ----------
             TOTAL INVESTMENTS (IDENTIFIED COST $4,705,279)                            $4,579,790+
             -----------------------------------------------------------               ----------
</TABLE>

* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

+ The cost of investments for federal tax purposes amounts to $4,705,279. The
  net unrealized depreciation on a federal tax basis amounts to $125,489, which
  is comprised of $1,686 appreciation and $127,175 depreciation at February 28,
  1994.

Note: The categories of investments are shown as a percentage of net assets
      ($4,267,727)
      at February 28, 1994.

The following abbreviations are used in this portfolio:

<TABLE>
<S>   <C>
AMBAC --American Municipal Bond Assurance Corporation
EDA   --Economic Development Authority
FGIC  --Financial Guaranty Insurance Co.
GO    --General Obligation
LOCs  --Letter of Credit(s)
NR    --Not Rated
PCR   --Pollution Control Revenue
UT    --Unlimited Tax
VRDNs --Variable Rate Demand Notes
</TABLE>

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


MARYLAND MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                      <C>         <C>
ASSETS:
- ---------------------------------------------------------------------------------
Investments in securities, at value (Note 2A)
(identified and tax cost; $4,705,279)                                                $4,579,790
- ---------------------------------------------------------------------------------
Cash                                                                                     22,252
- ---------------------------------------------------------------------------------
Receivable for Fund shares sold                                                         401,162
- ---------------------------------------------------------------------------------
Interest receivable                                                                      45,423
- ---------------------------------------------------------------------------------
Receivable from adviser (Note 5)                                                         17,000
- ---------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                               4,410
- ---------------------------------------------------------------------------------    ----------
     Total assets                                                                     5,070,037
- ---------------------------------------------------------------------------------
LIABILITIES:
- ----------------------------------------------------------------------
Payable for Fund shares redeemed                                         $518,000
- ----------------------------------------------------------------------
Payable for investments purchased                                         201,224
- ----------------------------------------------------------------------
Dividends payable                                                           5,085
- ----------------------------------------------------------------------
Accrued expenses                                                           78,001
- ----------------------------------------------------------------------   --------
     Total liabilities                                                                  802,310
- ---------------------------------------------------------------------------------    ----------
NET ASSETS for 442,877 shares of beneficial interest outstanding                     $4,267,727
- ---------------------------------------------------------------------------------    ----------
NET ASSETS CONSIST OF:
- ---------------------------------------------------------------------------------
Paid-in capital                                                                      $4,400,222
- ---------------------------------------------------------------------------------
Net unrealized depreciation on investments                                             (125,489)
- ---------------------------------------------------------------------------------
Accumulated undistributed net realized loss on investments                               (7,006)
- ---------------------------------------------------------------------------------    ----------
     Total                                                                           $4,267,727
- ---------------------------------------------------------------------------------    ----------
NET ASSET VALUE and Offering Price Per Share
($4,267,727 / 442,877 shares of beneficial interest outstanding)                          $9.64
- ---------------------------------------------------------------------------------         -----
REDEMPTION PROCEEDS per Share (97/100 of $9.64)*                                          $9.35
- ---------------------------------------------------------------------------------         -----
</TABLE>

* See "Contingent Deferred Sales Charge" in the prospectus.

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


MARYLAND MUNICIPAL INCOME FUND

STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1994*
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                               <C>        <C>        <C>
INVESTMENT INCOME:
- ------------------------------------------------------------------------------------
Interest income (Note 2B)                                                               $  51,238
- ------------------------------------------------------------------------------------
EXPENSES:
- -------------------------------------------------------------------------
Investment advisory fee (Note 5)                                             $ 3,439
- -------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                34,950
- -------------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                 32,458
- -------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                       5,276
- -------------------------------------------------------------------------
Fund share registration costs                                                  3,345
- -------------------------------------------------------------------------
Printing and postage                                                           3,000
- -------------------------------------------------------------------------
Distribution services fee (Note 5)                                             6,449
- -------------------------------------------------------------------------
Legal fees                                                                     5,250
- -------------------------------------------------------------------------
Taxes                                                                            250
- -------------------------------------------------------------------------
Miscellaneous                                                                    471
- -------------------------------------------------------------------------    -------
     Total expenses                                                           94,888
- -------------------------------------------------------------------------
Deduct--
- ---------------------------------------------------------------
  Waiver of investment advisory fee (Note 5)                      $ 3,439
- ---------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser (Note 5)    85,000     88,439
- ---------------------------------------------------------------   -------    -------
     Net expenses                                                                           6,449
- ------------------------------------------------------------------------------------    ---------
          Net investment income                                                            44,789
- ------------------------------------------------------------------------------------    ---------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)                            (7,006)
- ------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                      (125,489)
- ------------------------------------------------------------------------------------    ---------
       Net realized and unrealized loss on investments                                   (132,495)
- ------------------------------------------------------------------------------------    ---------
          Change in net assets from operations                                          $ (87,706)
- ------------------------------------------------------------------------------------    ---------
</TABLE>

* For the period from September 1, 1993 (date of initial public investment) to
  February 28, 1994.

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


MARYLAND MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                  YEAR ENDED
                                                                                  AUGUST 31,
                                                                                     1994*
                                                                                  -----------
<S>                                                                               <C>
INCREASE (DECREASE) IN NET ASSETS:
- -------------------------------------------------------------------------------
OPERATIONS--
- -------------------------------------------------------------------------------
Net investment income                                                             $   44,789
- -------------------------------------------------------------------------------
Net realized loss on investment transactions ($7,006 net loss, as computed for
  federal tax purposes) (Note 2C)                                                     (7,006 )
- -------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                 (125,489 )
- -------------------------------------------------------------------------------   ----------
     Change in net assets from operations                                            (87,706 )
- -------------------------------------------------------------------------------   ----------
DISTRIBUTIONS TO SHAREHOLDERS (NOTE 3)--
- -------------------------------------------------------------------------------
Dividends to shareholders from net investment income                                 (44,789 )
- -------------------------------------------------------------------------------
Distributions in excess of net investment income                                      (6,449 )
- -------------------------------------------------------------------------------   ----------
     Change in net assets resulting from distributions to shareholders               (51,238 )
- -------------------------------------------------------------------------------   ----------
FUND SHARE (PRINCIPAL) TRANSACTIONS (NOTE 4)--
- -------------------------------------------------------------------------------
Proceeds from sale of shares                                                       8,329,202
- -------------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of dividends
  declared                                                                            25,677
- -------------------------------------------------------------------------------
Cost of shares redeemed                                                           (3,948,208 )
- -------------------------------------------------------------------------------   ----------
     Change in net assets resulting from Fund share transactions                   4,406,671
- -------------------------------------------------------------------------------   ----------
          Change in net assets                                                     4,267,727
- -------------------------------------------------------------------------------   ----------
NET ASSETS:
- -------------------------------------------------------------------------------
Beginning of period                                                                       --
- -------------------------------------------------------------------------------   ----------
End of period                                                                     $4,267,727
- -------------------------------------------------------------------------------   ----------
</TABLE>

* For the period from September 1, 1993 (date of initial public investment) to
  February 28, 1994 (unaudited).

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


MARYLAND MUNICIPAL INCOME FUND

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT THE PERIOD)

<TABLE>
<CAPTION>
                                                                              YEAR ENDED
                                                                           AUGUST 31, 1994*
                                                                           -----------------
<S>                                                                        <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                            $ 10.00
- -----------------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- -----------------------------------------------------------------------
  Net investment income                                                            0.25
- -----------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                          (0.35)
- -----------------------------------------------------------------------     -----------
  Total from investment operations                                                (0.10)
- -----------------------------------------------------------------------     -----------
LESS DISTRIBUTIONS
- -----------------------------------------------------------------------
  Dividends to shareholders from net investment income                            (0.25)
- -----------------------------------------------------------------------
  Distributions in excess of net investment income                                (0.01)(a)
- -----------------------------------------------------------------------     -----------
  Total distributions                                                             (0.26)
- -----------------------------------------------------------------------     -----------
NET ASSET VALUE, END OF PERIOD                                                  $  9.64
- -----------------------------------------------------------------------     -----------
TOTAL RETURN**                                                                    (1.00)%
- -----------------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- -----------------------------------------------------------------------
  Expenses                                                                         0.75%(b)
- -----------------------------------------------------------------------
  Net investment income                                                            5.21%(b)
- -----------------------------------------------------------------------
  Expense waiver/reimbursement (c)                                                10.29%(b)
- -----------------------------------------------------------------------
SUPPLEMENTAL DATA
- -----------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                       $ 4,268
- -----------------------------------------------------------------------
  Portfolio turnover rate                                                            17%
- -----------------------------------------------------------------------
</TABLE>

 * Reflects operations for the period from September 1, 1993 (date of initial
   public investment) to February 28, 1994 (unaudited).

** Based on net asset value, which does not reflect the sales load or contingent
   deferred sales charge, if applicable.

(a) Distributions in excess of net investment income were the result of certain
    book and tax timing differences. These distributions do not represent a
    return of capital for federal income tax purposes.

(b) Computed on an annualized basis.

(c) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above (Note 5).

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


MARYLAND MUNICIPAL INCOME FUND

NOTES TO THE FINANCIAL STATEMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, an open-end, management investment
company. The financial statements included herein are only those of Maryland
Municipal Income Fund (the "Fund"), a non-diversified portfolio of the Trust.
The financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

<TABLE>
<S>  <C>
A.   INVESTMENT VALUATIONS--Municipal bonds are valued by an independent pricing service
     taking into consideration yield, liquidity, risk, credit quality, coupon, maturity, type
     of issue, and any other factors or market data it deems relevant in determining
     valuations for normal institutional size trading units of debt securities. The
     independent pricing service does not rely exclusively on quoted prices. Debt securities
     with remaining maturities of sixty days or less are stated at amortized cost, which
     approximates value.
     Since the Fund may invest a substantial portion of its assets in issuers located in one
     state, it will be more susceptible to factors adversely affecting issuers of that state
     than would be a comparable general tax-exempt mutual fund. In order to reduce the risk
     associated with such factors, at February 28, 1994, 21.8% of the securities in the
     portfolio of investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The aggregate
     percentages by financial institutions ranged from 2.2% to 9.1% of total investments.
B.   INCOME--Interest income is recorded on the accrual basis. Interest income includes
     interest earned net of premium, and original issue discount as required by the Internal
     Revenue Code.
C.   FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the Internal
     Revenue Code applicable to regulated investment companies and distribute to shareholders
     each year all of its net investment income, including any net realized gain on
     investments. Accordingly, no provision for federal tax is necessary. Dividends paid by
     the Fund from net interest earned on tax-exempt municipal bonds are not includable by
     shareholders as gross income for federal tax purposes because the Fund intends to meet
     certain requirements of the Internal Revenue Code applicable to regulated investment
     companies which will enable the Fund to pay tax-exempt interest dividends.
</TABLE>


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<S>  <C>
     The portion of such interest, if any, earned on private activity bonds issued after
     August 7, 1986, may be considered a tax preference item for shareholders.
D.   WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in when-issued or
     delayed delivery transactions. To the extent the Fund engages in such transactions, it
     will do so for the purpose of acquiring portfolio securities consistent with its
     investment objective and policies and not for the purpose of investment leverage. The
     Fund will record a when-issued security and the related liability on the trade date.
     Until the securities are received and paid for, the Fund will maintain 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.
E.   DEFERRED EXPENSES--Costs incurred by the Fund with respect to registration of its shares
     in its first fiscal year excluding the initial expense of registering the shares, have
     been deferred and are being amortized using the straight-line method over a period of
     five years from the Fund's commencement date.
F.   OTHER--Investment transactions are accounted for on the trade date of the transaction.
</TABLE>

(3) DIVIDENDS

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains will be made at least once every
twelve months. Dividends and capital gains distributions, if any, are recorded
on the ex-dividend date.

Income distributions are determined in accordance with income tax regulations
which may differ from generally accepted accounting principles. This difference
is primarily due to differing treatments for Distribution Services Fees which
resulted in distributions to shareholders in excess of net investment income,
which were recorded for Financial Statement purposes as a reduction of paid-in
capital. These distributions do not represent a return of capital for federal
income tax purposes for the six months ended February 28, 1994.


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                               YEAR ENDED
                                                                            AUGUST 31, 1994*
- ------------------------------------------------------------------------   ------------------
<S>                                                                        <C>
Shares outstanding, beginning of period                                                0
- ------------------------------------------------------------------------
Shares sold                                                                      838,509
- ------------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared                     2,609
- ------------------------------------------------------------------------
Shares redeemed                                                                 (398,241)
                                                                                 -------
- ------------------------------------------------------------------------
Shares outstanding, end of period                                                442,877
                                                                                 -------
- ------------------------------------------------------------------------
</TABLE>

* For the period from September 1, 1993 (date of initial public investment) to
  February 28, 1994.

(5) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses ($14,124) and start-up administrative service expenses
($57,000) will be borne initially by the Adviser. The Fund has agreed to
reimburse the Adviser for the organizational expenses and start-up
administrative services expenses initially borne by the Adviser during the five-
year period following August 30, 1993 (date the Fund's portfolio first became
effective).

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940, amounting to $2,200,000 and $1,900,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will compensate Federated
Securities Corp. ("FSC"), the principal distributor, from the net assets of the
Fund, for the fees it paid which relate to the distribution and


MARYLAND MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

administration of the Fund's shares. The Plan provides that the Fund will incur
distribution expenses up to 0.75 of 1% of the average daily net assets of the
Fund's shares annually, to pay commissions, maintenance fees and to compensate
FSC.

The Fund has adopted a Shareholder Services Plan (the "Services Plan") with
respect to the Fund's shares. The Fund will reimburse FSC from the net assets of
the Fund for fees paid which relate to administrative support services of the
Fund's shares. The Services Plan provides that the Fund may incur shareholder
services expenses up to 0.25 of 1% of the average daily net assets of the Fund's
shares.

Under the terms of a shareholder service agreement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1994, were as follows:

<TABLE>
<S>                                                                                <C>
- --------------------------------------------------------------------------------
PURCHASES                                                                          $4,808,385
- --------------------------------------------------------------------------------   ----------
SALES                                                                              $  396,360
- --------------------------------------------------------------------------------   ----------
</TABLE>


TRUSTEES                                      OFFICERS
- --------------------------------------------------------------------------------
John F. Donahue
                                         John F. Donahue
                                           Chairman
John T. Conroy, Jr.
                                         Richard B. Fisher
William J. Copeland
                                           President
J. Christopher Donahue
                                         J. Christopher Donahue
James E. Dowd
                                           Vice President
Lawrence D. Ellis, M.D.
                                         Edward C. Gonzales
                                           Vice President and Treasurer
Edward L. Flaherty, Jr.
                                         John W. McGonigle
Peter E. Madden
                                           Vice President and Secretary
Gregor F. Meyer
                                         John A. Staley, IV
Wesley W. Posvar
                                           Vice President
Marjorie P. Smuts
                                         David M. Taylor
                                           Assistant Treasurer
                                         J. Crilley Kelly
                                           Assistant Secretary

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.

- --------------------------------------------------------------------------------
                                                                        MICHIGAN
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND
- --------------------------------------------------------------------------------

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                         DATED FEBRUARY 28, 1994

                             ---------------------------------------------------
     FEDERATED SECURITIES CORP.
(LOGO)
- ---------------------------------------------
                             ---------------------------------------------------
     Distributor

     A subsidiary of FEDERATED INVESTORS
                             ---------------------------------------------------
     FEDERATED INVESTORS TOWER

     PITTSBURGH, PA 15222-3779

     3032802 (4/94)
                             ---------------------------------------------------



PRESIDENT'S MESSAGE
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for Michigan
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive Michigan resident, you will find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the state of
Michigan and its municipalities. This income is earned by a quality portfolio of
investment-grade, long-term Michigan municipal securities.

During the past six months, the Fund paid a total of $0.26 per share in tax-free
income to shareholders. Due to increased investor participation in the Fund,
total net assets grew to $60.5 million. Reflecting the fact that, when interest
rates rise, bond prices decline, the net asset value of the Fund declined from
$11.02 to $10.90.

We believe that your investment in Michigan Municipal Income Fund is a wise way
to pursue tax-free earnings. We thank you for your confidence and encourage you
to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994



INVESTMENT REVIEW
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six-month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993, and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6%, respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the intermediate-term, fixed-income
markets, as well as the Federal Reserve Board, held fears of a renewed
inflation--the "usual" bane of economic recovery--despite actual gains in unit
labor costs below 2.0% per year over the past six months.

From September 1, 1993 to October 15, 1993, all was well in the
intermediate-term, fixed-income world--yields on ten-year Treasury bonds
descended from 5.45% to 5.18%, while rates for ten-year "A"-rated general
obligation municipal issues fell from 4.70% to 4.55%. From October 15, 1993 to
February 4, 1994--when the Federal Reserve Board raised the Federal Funds target
for the first time in five years to 3.25%--intermediate Treasury and municipal
yields climbed to 5.88% and 4.64%, respectively. As of February 28, 1994, the
ten-year Treasury rate was 6.13%, while the ten-year municipal bond quote was
4.87%. In summary, for the six-month period ended February 28, 1994,
intermediate Treasury and municipal bond prices were reduced by 4.8% and 1.3%
due to the ascent of market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$50.6 million to $60.5 million. Reflecting market activity, the net asset value
per share of the Fund grew from $11.02 on September 1, 1993 to $11.24 on October
15, 1993, then fell to $10.90 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 37.0% in "Aaa" issues; 52.4% in "Aa"
issues; 10.4% in "A" issues; and 0.2% in municipal cash equivalents within the
highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the investment adviser also examines issuer cash flow generation, sensitivity to
product/servicing pricing, competition and industry/sector make-up, debt
structure, debt service coverage, financial flexibility, and contingent
liabilities.



- --------------------------------------------------------------------------------

Securities bought by the Fund during the past six months consisted largely of:
hospital revenue issues--both insured and uninsured; water & sewer revenue
issues; single-family mortgage revenue issues; airport revenue issues--insured;
and local school district general obligation issues. The average purchase yield
for new investments by the Fund was 4.94%. Because of the uncertainty
surrounding the funding mechanisms for local school districts in Michigan, the
Fund has avoided "limited tax" issues of those issuers.

For the six-month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of 1.27%*. This performance was comprised of 2.36%
income and reinvestment return (net of Fund expenses), and of 1.09% depreciation
in net asset value per share of the Fund--both on a non-annualized basis.

* Performance quoted represents past performance. 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.


MICHIGAN MUNICIPAL INCOME FUND
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
                                  SHORT-TERM MUNICIPAL SECURITIES--0.2%
- -----------------------------------------------------------------------
$  125,000    Michigan State Building Authority, 6.50% Revenue
              Refunding Bonds (Series 1988)/(Ferris State University)/
              (AMBAC Insured), 4/1/94 (at amortized cost)(Note 2A)          Aaa       $   125,433
              ---------------------------------------------------------               -----------
                                  LONG-TERM MUNICIPAL SECURITIES--99.6%
- -----------------------------------------------------------------------
   100,000    Alpena County, MI, 8.00% UT GO Bonds (Series 1985B)/
              (AMBAC Insured), 6/1/95                                       Aaa           105,611
              ---------------------------------------------------------
   160,000    Alpena County, MI, 8.15% UT GO Bonds (Series 1985B)/
              (AMBAC Insured), 6/1/96                                       Aaa           172,338
              ---------------------------------------------------------
   230,000    Ann Arbor (City-Washtenaw County), MI, 6.00% UT GO Bonds
              (Environmental Protection Series 1992B), 9/1/2000             A1            246,463
              ---------------------------------------------------------
   215,000    Ann Arbor (City-Washtenaw County), MI, 6.00% UT GO Bonds
              (Environmental Protection Series 1992B), 9/1/2001             A1            230,962
              ---------------------------------------------------------
   225,000    Ann Arbor, MI, 5.00% UT GO Environmental Bonds (Series
              C)/(Original Issue Yield: 5.05%), 9/1/2002                    A1            226,937
              ---------------------------------------------------------
   250,000    Ann Arbor, MI, 5.10% UT GO Environmental Bonds (Series
              C)/(Original Issue Yield: 5.15%), 9/1/2003                    A1            252,248
              ---------------------------------------------------------
   500,000    Ann Arbor, MI, 5.20% UT GO Environmental Bonds (Series
              C)/(Original Issue Yield: 5.25%), 9/1/2004                    A1            504,025
              ---------------------------------------------------------
   100,000    Ann Arbor, MI, School District, 6.50% UT GO Bonds (Series
              1988)/(Q-SBLF Program)/(Original Issue Yield: 6.70%),
              5/1/99                                                        A1            107,522
              ---------------------------------------------------------
   100,000    Auburn Hills (City), MI, 6.50% LT GO Bonds, (Series
              1989)/ (Public Improvement Purpose), 5/1/97                    A            107,069
              ---------------------------------------------------------
   600,000    Avondale, MI, School District, 5.40% UT GO Bonds (Series
              1992)/(School Building)/(Q-SBLF Program)/
              (Original Issue Yield: 5.45%), 5/1/2003                       A1            616,110
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  500,000    Avondale, MI, School District, 6.75% UT GO Refunding
              Bonds (Series 1991)/(Q-SBLF Program)/(Original Issue
              Yield: 6.90%), 5/1/2014                                       A1        $   537,825
              ---------------------------------------------------------
   500,000    Battle Creek (Calhoun County), MI, Building Authority,
              6.00% LT Bonds, (Series 1992)/(Justice Centre), 4/1/2002       A            535,810
              ---------------------------------------------------------
   500,000    Battle Creek (Calhoun County), MI, Building Authority,
              6.10% LT Bonds (Series 1992)/(Justice Centre), 4/1/2003        A            535,675
              ---------------------------------------------------------
   100,000    Battle Creek, MI, 6.90% Water Supply System Revenue Bonds
              (Series 1990B), 9/1/2001                                       A            112,247
              ---------------------------------------------------------
   335,000    Calhoun County, MI, 6.60% UT GO Bonds (Series 1990-II)/
              (AMBAC Insured), 7/1/2002                                     Aaa           358,671
              ---------------------------------------------------------
   600,000    Chippewa Valley, MI, School District, 4.70% UT GO
              Refunding Bonds (Original Issue Yield: 4.80%)/
              (FGIC Insured), 5/1/2005                                      AAA           576,738
              ---------------------------------------------------------
 1,600,000    Chippewa Valley, MI, School District, 4.90% UT GO
              Refunding Bonds (Original Issue Yield: 5.00%)/
              (FGIC Insured), 5/1/2004                                      AAA         1,564,464
              ---------------------------------------------------------
   350,000    Chippewa Valley, MI, School District, 7.00% UT GO Bonds
              (Series 1990)/(AMBAC Insured), 5/1/2001                       Aaa           398,744
              ---------------------------------------------------------
   100,000    Detroit, MI, City School District, 7.15% UT GO Refunding
              Bonds, (Series 1987A)/(BIG Insured), 5/1/98                   Aaa           110,335
              ---------------------------------------------------------
 1,000,000    Eastern Michigan University, 6.10% College and University
              Revenue Bonds (Series 1992)/(AMBAC Insured)/
              (Original Issue Yield: 6.15%), 6/1/2004                       Aaa         1,077,420
              ---------------------------------------------------------
   270,000    Economic Development Corporation of the City of Dearborn,
              MI, 5.10% Revenue Refunding Bonds (Oakwood Obligated
              Group)/(MBIA Insured)/(Original Issue Yield: 5.20%),
              8/15/2006                                                     AAA           265,596
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  500,000    Economic Development Corporation of the City of Detroit,
              MI, 6.875% Resource Recovery Revenue Bonds (Series
              1991A)/(FSA Insured)/(Original Issue Yield: 7.00%),
              5/1/2009                                                      Aaa       $   550,473
              ---------------------------------------------------------
   200,000    Farmington Hills, MI, Hospital Finance Authority, 6.60%
              Revenue Bonds (Series 1991A)/(Botsford General Hospital)/
              (MBIA Insured), 2/15/2000                                     Aaa           219,996
              ---------------------------------------------------------
   500,000    Fitzgerald, MI, Public School District, 4.60% UT GO Bonds
              (MBIA Insured), 5/1/2003                                      AAA           486,825
              ---------------------------------------------------------
   585,000    Fitzgerald, MI, Public School District, 4.60% UT GO Bonds
              (MBIA Insured)/(Original Issue Yield: 4.70%), 5/1/2004        AAA           562,864
              ---------------------------------------------------------
   455,000    Fitzgerald, MI, Public School District, 4.80% UT GO Bonds
              (MBIA Insured)/(Original Issue Yield: 4.90%), 5/1/2006        AAA           436,718
              ---------------------------------------------------------
   425,000    Forest Hills, MI, Public School District, 7.375% UT GO
              Bonds (Series 1990), 5/1/2015                                 Aa            490,837
              ---------------------------------------------------------
 1,200,000    Grand Rapids, MI, Public School District, 5.00% UT GO
              Bonds, (1992 School Building & Site)/(Original Issue
              Yield: 5.40%), 5/1/2002                                       Aa          1,221,672
              ---------------------------------------------------------
   400,000    Grand Rapids, MI, Sanitary Sewer System, 5.30%
              Improvement Revenue Bonds (Series 1992)/(Original Issue
              Yield: 5.35%), 1/1/2001                                       A1            411,988
              ---------------------------------------------------------
   250,000    Grand Rapids, MI, Sanitary Sewer System, 5.40%
              Improvement Revenue Bonds (Series 1992)/(Original Issue
              Yield: 5.45%), 1/1/2002                                       A1            258,367
              ---------------------------------------------------------
   300,000    Grand Rapids, MI, Sanitary Sewer System, 5.50%
              Improvement Revenue Bonds (Series 1992)/(Original Issue
              Yield: 5.55%), 1/1/2003                                       A1            310,590
              ---------------------------------------------------------
   250,000    Grand Rapids, MI, Sanitary Sewer System, 5.60%
              Improvement Revenue Bonds (Series 1992)/(Original Issue
              Yield: 5.65%), 1/1/2004                                       A1            259,362
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  130,000    Grand Valley, MI, 6.60% State College Housing Revenue
              Bonds (Series 1986)/(ETM), 10/1/96                            AAA       $   138,562
              ---------------------------------------------------------
   150,000    Huron Valley, MI, 6.50% School District UT GO Refunding
              Bonds (Series 1991)/(Q-SBLF Program), 5/1/2002                A1            168,158
              ---------------------------------------------------------
   550,000    Huron, MI, Utility Authority, 4.80% Sewer System GO Bonds
              (AMBAC Insured)/(Original Issue Yield: 4.90%), 5/1/2002       Aaa           544,467
              ---------------------------------------------------------
   270,000    Ingham County, MI, 5.70% LT GO Bonds (Charter Township of
              Delhi)/(Sanitary Project #4), 11/1/2003                       A1            285,341
              ---------------------------------------------------------
   360,000    Ingham County, MI, 5.80% LT GO Bonds (Charter Township of
              Delhi)/(Sanitary Project #4), 11/1/2004                       A1            380,369
              ---------------------------------------------------------
   465,000    Ingham County, MI, 5.90% LT GO Bonds (Charter Township of
              Delhi)/(Sanitary Project #4), 11/1/2005                       A1            492,109
              ---------------------------------------------------------
   500,000    Jackson County, MI, Hospital Finance Authority, 4.70%
              Revenue Bonds (Series A)/(W.A. Foote Memorial Hospital)/
              (Original Issue Yield: 4.80%)/(FGIC Insured), 6/1/2004        AAA           484,915
              ---------------------------------------------------------
   100,000    Kalamazoo, MI, Hospital Finance Authority, 7.10% Revenue
              Bonds (Series 1988)/(Borgess Medical Centre)/
              (FGIC Insured)/(Prerefunded), 1/1/97 (@102)                   Aaa           107,749
              ---------------------------------------------------------
   255,000    Kent County, MI, Wyoming Public Schools, 5.00% UT GO
              Bonds (1993 School Building & Site)/(Q-SBLF Program),
              5/1/2002                                                      A1            257,109
              ---------------------------------------------------------
   295,000    Kent County, MI, Wyoming Public Schools, 5.10% UT GO
              Bonds (1993 School Building & Site)/(Q-SBLF Program),
              5/1/2003                                                      A1            297,561
              ---------------------------------------------------------
   365,000    Kent County, MI, Wyoming Public Schools, 5.20% UT GO
              Bonds (1993 School Building & Site)/(Q-SBLF Program),
              5/1/2004                                                      A1            367,840
              ---------------------------------------------------------
   265,000    Kent, MI, Hospital Finance Authority, 6.30% Revenue
              Refunding Bonds (Pine Rest Christian Hospital)/ (Series
              1992)/(Original Issue Yield: 6.40%)/(FGIC Insured),
              11/1/2003                                                     Aaa           289,984
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  415,000    Kent, MI, Hospital Finance Authority, 6.30% Revenue
              Refunding Bonds (Pine Rest Christian Hospital)/ (Series
              1992)/(Original Issue Yield: 6.45%)/(FGIC Insured),
              11/1/2004                                                     Aaa       $   451,072
              ---------------------------------------------------------
   100,000    Michigan Higher Education Student Loan Authority, 7.10%
              Student Loan Revenue Refunding Bonds (Series X1)/ (AMBAC
              Insured)/(Subject to AMT), 10/1/97                            Aaa           109,291
              ---------------------------------------------------------
 1,500,000    Michigan Municipal Bond Authority, 6.00% Revenue
              Refunding Bonds (Qualified School District Bond Program)/
              (Original Issue Yield: 6.10%), 5/1/2002                       A1          1,608,870
              ---------------------------------------------------------
 1,000,000    Michigan Public Power Agency, 5.10% Revenue Refunding
              Bonds (Series 1993A)/(Belle River)/(Original Issue Yield:
              5.15%), 1/1/2003                                              AA-         1,012,710
              ---------------------------------------------------------
 1,000,000    Michigan Public Power Agency, 5.20% Revenue Refunding
              Bonds (Belle River)/(Original Issue Yield: 5.25%),
              1/1/2004                                                      AA-         1,012,220
              ---------------------------------------------------------
 1,000,000    Michigan Public Power Agency, 5.70% Revenue Refunding
              Bonds (Series 1992)/(Belle River)/(Original Issue Yield:
              5.80%), 1/1/2003                                              AA-         1,053,830
              ---------------------------------------------------------
 1,000,000    Michigan State Environmental Program, 5.75% GO Bonds
              (Series 1992)/(Original Issue Yield: 5.80%), 11/1/2001        A1          1,065,590
              ---------------------------------------------------------
 1,000,000    Michigan State Hospital Finance Authority, 4.90% Revenue
              Bonds (Oakwood Hospital)/(FGIC Insured)/(Original Issue
              Yield: 5.05%), 11/1/2002                                      AAA         1,003,430
              ---------------------------------------------------------
   750,000    Michigan State Hospital Finance Authority, 4.90% Revenue
              Refunding Bonds (Detroit Medical Center)/(AMBAC
              Insured)/(Original Issue Yield: 5.10%), 18/15/2005            AAA           728,212
              ---------------------------------------------------------
   600,000    Michigan State Hospital Finance Authority, 4.90% Revenue
              Refunding Bonds (Series 1993P)/(Sisters of Mercy Health
              Corp.)/(MBIA Insured)/(Original Issue Yield: 5.10%),
              8/15/2005                                                     AAA           582,570
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  400,000    Michigan State Hospital Finance Authority, 5.00% Revenue
              Bonds (Crittenton Hospital)/(Original Issue Yield:
              5.10%), 3/1/2003                                              Aa        $   387,592
              ---------------------------------------------------------
   500,000    Michigan State Hospital Finance Authority, 5.50% Revenue
              Bonds (Series 1992A)/(Henry Ford Health System)/
              (Original Issue Yield: 5.55%), 9/1/2001                       Aa            536,490
              ---------------------------------------------------------
 1,500,000    Michigan State Hospital Finance Authority, 5.50% Revenue
              Refunding Bonds (St. Johns Hospital), 5/15/2001               Aa          1,564,185
              ---------------------------------------------------------
   800,000    Michigan State Hospital Finance Authority, 5.95% Revenue
              Bonds (Oakwood Hospital Group)/(FGIC Insured)/
              (Original Issue Yield: 6.05%), 5/1/2002                       Aaa           855,960
              ---------------------------------------------------------
   415,000    Michigan State Hospital Finance Authority, 6.15% Revenue
              Bonds (Series 1992A)/(Crittenton Hospital), 3/1/2001           A            453,939
              ---------------------------------------------------------
   440,000    Michigan State Hospital Finance Authority, 6.25% Revenue
              Bonds, (Series 1992A)/(Crittenton Hospital), 3/1/2002          A            486,002
              ---------------------------------------------------------
   100,000    Michigan State Hospital Finance Authority, 6.70% Revenue
              Refunding Bonds (Series 1988A)/(Henry Ford Health
              System), 5/1/96                                               Aa            105,606
              ---------------------------------------------------------
   375,000    Michigan State Hospital Finance Authority, 6.85% Revenue
              Refunding Bonds (Series 1989)/(Oakland General
              Hospital)/(AMBAC Insured), 7/1/2000                           Aaa           418,140
              ---------------------------------------------------------
   100,000    Michigan State Hospital Finance Authority, 6.90% Revenue
              Refunding Bonds (Series 1988A)/(Henry Ford Health
              System), 5/1/97                                               Aa            108,248
              ---------------------------------------------------------
   500,000    Michigan State Hospital Finance Authority, 7.00% Revenue
              Bonds (Series 1991)/(Daughters of Charity National Health
              System Providence Hospital)/(Original Issue Yield:
              7.04%), 11/1/2021                                             Aa            559,670
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  100,000    Michigan State Hospital Finance Authority, 7.10% Revenue
              Refunding Bonds (Series 1988A)/(Sisters of Mercy Health
              System)/(Original Issue Yield: 7.15%)/(MBIA Insured),
              8/15/97                                                       Aaa       $   109,796
              ---------------------------------------------------------
   100,000    Michigan State Hospital Finance Authority, 7.20% Revenue
              Refunding Bonds (Series 1988A)/(Mercy Memorial Hospital)/
              (BIG Insured), 6/1/97                                         Aaa           109,484
              ---------------------------------------------------------
   430,000    Michigan State Housing Development Authority, 6.25%
              Single Family Housing Mortgage Revenue Bonds (Series
              1992A)/ (Subject to AMT), 6/1/2002                            AA-           458,819
              ---------------------------------------------------------
   280,000    Michigan State Housing Development Authority, 6.30%
              Single Family Housing Mortgage Revenue Bonds (Series A),
              12/1/2003                                                     AA-           299,746
              ---------------------------------------------------------
   200,000    Michigan State Housing Development Authority, 6.95%
              Single Family Housing Mortgage Revenue Bonds (Series B)/
              (Subject to AMT), 12/1/2020                                   AA-           212,194
              ---------------------------------------------------------
   100,000    Michigan State Housing Development Authority, 7.00%
              Single Family Housing Mortgage Revenue Bonds (Series
              1988B)/ (Subject to AMT), 6/1/96                              AA-           103,754
              ---------------------------------------------------------
   200,000    Michigan State Housing Development Authority, 7.00%
              Single Family Housing Mortgage Revenue Bonds (Series
              1991A)/ (Subject to AMT), 12/1/2005                           AA-           209,534
              ---------------------------------------------------------
 1,850,000    Michigan State South Central Power Agency, 5.00% Supply
              System Revenue Refunding Bonds (Original Issue Yield:
              7.20%)/(AMBAC Insured), 11/1/2009                             AAA         1,757,241
              ---------------------------------------------------------
   800,000    Michigan State South Central Power Agency, 5.70% Supply
              System Revenue Refunding Bonds (Original Issue Yield:
              5.80%)/(MBIA Insured), 11/1/2004                              AAA           845,144
              ---------------------------------------------------------
   250,000    Michigan State Strategic Fund, 7.10% Limited Obligation
              Revenue Bonds (Series 1992A)/(Ford Motor Company)/
              (Original Issue Yield: 7.125%), 2/1/2006                      A2            287,950
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  100,000    Michigan State, 5.50% Comprehensive Transportation
              Revenue Refunding Bonds (Series 1988II), 11/1/97              A1        $   108,183
              ---------------------------------------------------------
 1,000,000    Michigan State, 5.50% Comprehensive Transportation
              Revenue Refunding Bonds (Series 1992B)/(Original Issue
              Yield: 5.60%), 5/15/2002                                      A1          1,044,210
              ---------------------------------------------------------
   100,000    Michigan State, 6.55% Comprehensive Transportation
              Revenue Refunding Bonds (Series 1988I), 9/1/97                A1            107,845
              ---------------------------------------------------------
   925,000    Novi, MI, 4.75% UT GO Bonds (Series 1993)/(Original Issue
              Yield: 4.80%), 10/1/2004                                      A1            907,610
              ---------------------------------------------------------
   950,000    Novi, MI, 4.80% UT GO Bonds (Series 1993)/(Original Issue
              Yield: 4.90%), 10/1/2005                                      A1            928,492
              ---------------------------------------------------------
   300,000    Oakland County, MI, 4.60% UT GO Bonds (Series 1993)/
              (Pontiac-Clinton River Drainage District #3)/(Original
              Issue Yield: 4.70%), 5/1/2003                                 AA-           293,391
              ---------------------------------------------------------
   250,000    Oakland County, MI, 4.70% UT GO Bonds (Series 1993)/
              (Pontiac-Clinton River Drainage District #3)/(Original
              Issue Yield: 4.80%), 5/1/2004                                 AA-           243,667
              ---------------------------------------------------------
   250,000    Oakland County, MI, 4.80% UT GO Bonds (Series 1993)/
              (Pontiac-Clinton River Drainage District #3)/(Original
              Issue Yield: 4.90%), 5/1/2005                                 AA-           243,652
              ---------------------------------------------------------
 1,750,000    Oakland County, MI, 5.45% UT GO School Building & Site
              Bonds (Novi Community Schools)/(Original Issue Yield:
              5.50%), 5/1/2003                                              A1          1,812,458
              ---------------------------------------------------------
   250,000    Oakland County, MI, 6.30% LT GO Bonds (Series 1991)/
              (Evergreen Farmington Sewer Disposal System), 5/1/2005         A            265,903
              ---------------------------------------------------------
   300,000    Oakland, MI, 6.65% LT GO Bonds (Series 1991)/(Community
              College District)/(Original Issue Yield: 6.745%),
              5/1/2011                                                       A            331,101
              ---------------------------------------------------------
 1,000,000    Oakland, MI, Community College. 4.80% Improvement
              Refunding Bonds, 5/1/2004                                     AA-           981,000
              ---------------------------------------------------------
 1,000,000    Oakland, MI, Community College. 5.00% Improvement
              Refunding Bonds, 5/1/2006                                     AA-           981,160
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  610,000    Okemos, MI, Public School District, 6.00% UT GO Bonds
              (Q-SBLF Program), 5/1/2002                                    A1        $   656,403
              ---------------------------------------------------------
   795,000    Ottawa County, MI, 5.40% Water System Revenue Bonds
              (Series 1992)/(Northwest Ottawa Water Supply)/
              (Original Issue Yield: 5.45%), 8/1/2002                       A1            824,351
              ---------------------------------------------------------
   220,000    Ottawa County, MI, 6.50% Water System Revenue Bonds
              (Series 1990)/(Northwest Ottawa Water Supply), 10/1/2001      A1            238,583
              ---------------------------------------------------------
   140,000    Ottawa County, MI, 6.50% Water System Revenue Bonds
              (Series 1990)/(Northwest Ottawa Water Supply)/
              (Original Issue Yield: 6.55%), 10/1/2002                      A1            151,344
              ---------------------------------------------------------
   100,000    Ottawa County, MI, 6.85% Water System Revenue Bonds
              (Series 1990)/(Northwest Ottawa Water Supply), 5/1/2000       A1            107,866
              ---------------------------------------------------------
   400,000    Plymouth-Canton, MI, Community School District (Wayne &
              Washtenaw Counties), 6.00% UT GO Bonds (Series 1992C)/
              (Q-SBLF Program)/(Original Issue Yield: 6.10%), 5/1/2003      A1            429,416
              ---------------------------------------------------------
   500,000    Plymouth-Canton, MI, Community School District
              (Wayne & Washtenaw Counties), 6.80% UT GO Bonds
              (Q-SBLF Program)/(Original Issue Yield: 6.90%), 5/1/2017      A1            565,555
              ---------------------------------------------------------
   570,000    Riverview, MI, Community School District (Wayne County),
              6.20% UT GO Bonds (School Building Series 1992)/
              (FGIC Insured), 5/1/2003                                      Aaa           631,640
              ---------------------------------------------------------
   615,000    Riverview, MI, Community School District (Wayne County),
              6.20% UT GO Bonds (School Building Series 1992)/ (FGIC
              Insured), 5/1/2004                                            Aaa           681,506
              ---------------------------------------------------------
   795,000    Riverview, MI, Community School District, 4.85% Refunding
              UT GO Bonds (Series 1994)/(Original Issue Yield: 4.95%)/
              (AMBAC Insured), 5/1/2005                                     AAA           780,825
              ---------------------------------------------------------
   350,000    Rochester, MI, Community School District (Counties of
              Macomb and Oakland), 6.50% UT GO Bonds (Series 1991)/
              (Q-SBLF Program)/(Original Issue Yield: 6.60%), 5/1/2007      A1            390,582
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  250,000    Rochester, MI, Community School District (Counties of
              Macomb and Oakland), MI, 6.50% UT GO Bonds (Series
              1991)/(Q-SBLF Program)/(Original Issue Yield: 6.75%),
              5/1/2011                                                      A1        $   278,988
              ---------------------------------------------------------
   710,000    Rochester, MI, Community School District 5.25% UT GO
              Bonds (Q-SBLF Program)/(Original Issue Yield: 5.30%),
              5/1/2004                                                      A1            720,572
              ---------------------------------------------------------
   600,000    Royal Oak, MI, Hospital Finance Authority, 6.75% Revenue
              Bonds (Series 1991A)/(William Beaumont Hospital)/
              (Original Issue Yield: 7.078%), 1/1/2020                      Aa            654,816
              ---------------------------------------------------------
   270,000    Shelby Township (Macomb County), MI, Building Authority,
              6.25% LT GO Bonds, (Series 1991)/(AMBAC Insured)/
              (Original Issue Yield: 6.45%) 11/1/2006                       Aaa           292,442
              ---------------------------------------------------------
   230,000    Shelby Township (Macomb County), MI, Building Authority,
              6.25% LT GO Bonds (Series 1991)/(AMBAC Insured)/
              (Original Issue Yield: 6.50%) 11/1/2007                       Aaa           247,899
              ---------------------------------------------------------
   500,000    Troy, MI, City School District, 4.90% UT GO Refunding
              Bonds (Original Issue Yield: 5.00%)/(AMBAC Insured),
              5/1/2005                                                      AAA           493,200
              ---------------------------------------------------------
 1,000,000    University of Michigan Board of Regents, 5.00% Student
              Fee Bonds (Original Issue Yield: 5.10%), 4/1/2003             AA+         1,007,950
              ---------------------------------------------------------
 1,000,000    University of Michigan Board of Regents, 5.20% Student
              Fee Bonds (Series B)/(Original Issue Yield: 5.33%),
              4/1/2004                                                      AA+         1,015,650
              ---------------------------------------------------------
   250,000    University of Michigan Board of Regents, 7.00%
              Revenue Bonds (Series 1990A)/(University Hospital)/
              (Original Issue Yield: 7.25%), 12/1/2021                      Aa            288,540
              ---------------------------------------------------------
 1,500,000    University of Michigan, 5.70% Revenue Bonds (Series
              1990A), 12/1/2004                                             Aa          1,585,140
              ---------------------------------------------------------
 1,000,000    Wayne County, MI, 5.00% Airport Revenue Refunding Bonds
              (Series B)/(MBIA Insured)/(Original Issue Yield: 5.10%)/
              (Subject to AMT), 12/1/2004                                   AAA           991,710
              ---------------------------------------------------------
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                          RATING:
PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                  OR S&P*        VALUE
- ----------    ---------------------------------------------------------   --------    -----------
<C>           <S>                                                         <C>         <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
$  750,000    Wayne County, MI, Livonia Public School District, 6.00%
              UT GO Bonds (School Building Series 1992), 5/1/2001           A1        $   807,325
              ---------------------------------------------------------
 1,000,000    Western Michigan University, 5.50% General Revenue Bonds
              (Series 1992A)/(FGIC Insured)/(Original Issue Yield:
              5.55%), 11/15/2002                                            Aaa         1,048,560
              ---------------------------------------------------------
   885,000    Wyandotte (Wayne County), MI, Electric System, 6.10%
              Revenue Refunding Bonds (Series 1992)/(MBIA Insured),
              10/1/2002                                                     Aaa           963,225
              ---------------------------------------------------------               -----------
              TOTAL LONG-TERM MUNICIPAL SECURITIES
              (IDENTIFIED COST $58,027,140)                                            60,266,715
              ---------------------------------------------------------               -----------
              TOTAL INVESTMENTS (IDENTIFIED COST $58,152,573)                         $60,392,148+
              ---------------------------------------------------------               -----------
</TABLE>

* Please refer to the appendix of the Statement of Additional Information for an
  explanation of the credit ratings.

+ The cost of investments for federal tax purposes amounts to $58,152,573. The
  net unrealized appreciation on a federal tax basis amounts to $2,239,575,
  which is comprised of $2,523,986 appreciation and $284,411 depreciation at
  February 28, 1994.

Note: The categories of investments are shown as a percentage of net assets
      ($60,525,293) at February 28, 1994.


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

The following abbreviations are used in this portfolio:

<TABLE>
<S>   <C>
AMBAC --American Municipal Bond Assurance Corporation
AMT   --Alternative Minimum Tax
BIG   --Bond Investors Guaranty
ETM   --Escrowed to Maturity
FGIC  --Financial Guaranty Insurance Company
FSA   --Financial Security Assurance
GO    --General Obligation
LT    --Limited Tax
MBIA  --Municipal Bond Investors Assurance
Q-SBLF --Qualified State Bond Loan Fund
UT    --Unlimited Tax
</TABLE>

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


MICHIGAN MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                     <C>         <C>
ASSETS:
- --------------------------------------------------------------------------------
Investments in securities, at value (Note 2A)
(identified and tax cost; $58,152,573)                                              $60,392,148
- --------------------------------------------------------------------------------
Cash                                                                                    191,776
- --------------------------------------------------------------------------------
Interest receivable                                                                   1,001,611
- --------------------------------------------------------------------------------
Receivable for Fund shares sold                                                         360,765
- --------------------------------------------------------------------------------
Receivable from Adviser (Note 5)                                                         11,000
- --------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                              11,705
- --------------------------------------------------------------------------------    -----------
     Total assets                                                                    61,969,005
- --------------------------------------------------------------------------------
LIABILITIES:
- ---------------------------------------------------------------------
Payable for investments purchased                                       $863,600
- ---------------------------------------------------------------------
Payable for Fund shares redeemed                                         322,589
- ---------------------------------------------------------------------
Dividends payable                                                        222,361
- ---------------------------------------------------------------------
Accrued expenses                                                          35,162
- ---------------------------------------------------------------------   --------
     Total liabilities                                                                1,443,712
- --------------------------------------------------------------------------------    -----------
NET ASSETS FOR 5,552,807 shares of beneficial interest outstanding                  $60,525,293
- --------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- --------------------------------------------------------------------------------
Paid-in capital                                                                     $58,315,354
- --------------------------------------------------------------------------------
Net unrealized appreciation of investments                                            2,239,575
- --------------------------------------------------------------------------------
Accumulated net realized loss on investments                                            (29,636)
- --------------------------------------------------------------------------------    -----------
     Total                                                                          $60,525,293
- --------------------------------------------------------------------------------    -----------
NET ASSET VALUE: ($60,525,293 / 5,552,807 shares of beneficial interest
  outstanding)                                                                           $10.90
- --------------------------------------------------------------------------------    -----------
OFFERING PRICE per Share (100/97 of $10.90)*                                             $11.24
- --------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (99.5/100 of $10.90)**                                     $10.85
- --------------------------------------------------------------------------------    -----------
</TABLE>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Shares" in the prospectus.

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


MICHIGAN MUNICIPAL INCOME FUND

STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                            <C>         <C>         <C>
INVESTMENT INCOME:
- -----------------------------------------------------------------------------------
Interest income (Note 2B)                                                              $1,480,802
- -----------------------------------------------------------------------------------
EXPENSES:
- -----------------------------------------------------------------------
Investment advisory fee (Note 5)                                           $112,492
- -----------------------------------------------------------------------
Administrative personnel and services (Note 5)                              131,862
- -----------------------------------------------------------------------
Trustees' fees                                                                1,700
- -----------------------------------------------------------------------
Custodian and recordkeeping fees and expenses                                40,679
- -----------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                     11,755
- -----------------------------------------------------------------------
Fund share registration costs                                                14,379
- -----------------------------------------------------------------------
Printing and postage                                                          6,174
- -----------------------------------------------------------------------
Legal fees                                                                    5,507
- -----------------------------------------------------------------------
Auditing fees                                                                 8,250
- -----------------------------------------------------------------------
Insurance premiums                                                            2,880
- -----------------------------------------------------------------------
Taxes                                                                           373
- -----------------------------------------------------------------------
Miscellaneous                                                                 2,096
- -----------------------------------------------------------------------    --------
     Total expenses                                                         338,147
- -----------------------------------------------------------------------
Deduct--
- ------------------------------------------------------------
  Waiver of investment advisory fee (Note 5)                   $112,492
- ------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser (Note
     5)                                                          85,034     197,526
- ------------------------------------------------------------   --------    --------
     Net expenses                                                                         140,621
- -----------------------------------------------------------------------------------    ----------
          Net investment income                                                         1,340,181
- -----------------------------------------------------------------------------------    ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- -----------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost basis)--                         (13,632)
- -----------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                      (794,211)
- -----------------------------------------------------------------------------------    ----------
     Net realized and unrealized loss on investments                                     (807,843)
- -----------------------------------------------------------------------------------    ----------
          Change in net assets from operations                                         $  532,338
- -----------------------------------------------------------------------------------    ----------
</TABLE>

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


MICHIGAN MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       YEAR ENDED AUGUST 31,
                                                                    ---------------------------
                                                                       1994*           1993
                                                                    -----------    ------------
<S>                                                                 <C>            <C>
INCREASE (DECREASE) IN NET ASSETS:
- -----------------------------------------------------------------
OPERATIONS--
- -----------------------------------------------------------------
Net investment income                                               $ 1,340,181    $  1,972,851
- -----------------------------------------------------------------
Net realized gain (loss) from investment transactions ($13,632
  net loss and $0 respectively, as computed for federal tax
purposes) (Note 2C)                                                     (13,632)         (3,738)
- -----------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on
  investments                                                          (794,211)      2,434,646
- -----------------------------------------------------------------   -----------    ------------
     Change in net assets from operations                               532,338       4,403,759
- -----------------------------------------------------------------   -----------    ------------
DISTRIBUTIONS TO SHAREHOLDERS (NOTE 3)--
- -----------------------------------------------------------------
Dividends to shareholders from net investment income                 (1,340,181)     (1,972,851)
- -----------------------------------------------------------------   -----------    ------------
FUND SHARE (PRINCIPAL) TRANSACTIONS (NOTE 4)--
- -----------------------------------------------------------------
Proceeds from sale of shares                                         16,831,241      32,334,217
- -----------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
dividends declared                                                      123,015         177,979
- -----------------------------------------------------------------
Cost of shares redeemed                                              (6,245,980)    (11,316,461)
- -----------------------------------------------------------------   -----------    ------------
     Change in net assets resulting from Fund share transactions     10,708,276      21,195,735
- -----------------------------------------------------------------   -----------    ------------
          Change in net assets                                        9,900,433      23,626,643
- -----------------------------------------------------------------
NET ASSETS:
- -----------------------------------------------------------------
Beginning of period                                                  50,624,860      26,998,217
- -----------------------------------------------------------------   -----------    ------------
End of period                                                       $60,525,293    $ 50,624,860
- -----------------------------------------------------------------   -----------    ------------
</TABLE>

* Six months ended February 28, 1994 (unaudited).

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


MICHIGAN MUNICIPAL INCOME FUND

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                      YEAR ENDED AUGUST 31,
                                                                   ----------------------------
                                                                   1994*       1993      1992**
                                                                   ------     ------     ------
<S>                                                                <C>        <C>        <C>
NET ASSET VALUE, BEGINNING OF PERIOD                               $11.02     $10.38     $10.00
- ----------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- ----------------------------------------------------------------
  Net investment income                                              0.26       0.55      0.56
- ----------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments            (0.12)      0.64      0.38
- ----------------------------------------------------------------   ------     ------     -----
  Total from investment operations                                   0.14       1.19      0.94
- ----------------------------------------------------------------   ------     ------     -----
LESS DISTRIBUTIONS
- ----------------------------------------------------------------
  Dividends to shareholders from net investment income              (0.26)     (0.55)    (0.56 )
- ----------------------------------------------------------------   ------     ------     -----
NET ASSET VALUE, END OF PERIOD                                     $10.90     $11.02     $10.38
- ----------------------------------------------------------------   ------     ------     -----
Total return***                                                      1.27%     11.73%     9.60 %
- ----------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- ----------------------------------------------------------------
  Expenses                                                           0.50%(a)   0.37%     0.07 %(a)
- ----------------------------------------------------------------
  Net investment income                                              4.77%(a)   5.11%     5.66 %(a)
- ----------------------------------------------------------------
  Expense waiver/reimbursement (b)                                   0.71%(a)   1.06%     1.26 %(a)
- ----------------------------------------------------------------
SUPPLEMENTAL DATA
- ----------------------------------------------------------------
  Net assets, end of period (000 omitted)                          $60,525    $50,625    $26,998
- ----------------------------------------------------------------
  Portfolio turnover rate                                               1%         3%       26 %
- ----------------------------------------------------------------
</TABLE>

  * Six months ended February 28, 1994 (unaudited).

 ** Reflects operations for the period from September 18, 1991 (date of initial
    public investment) to August 31, 1992.

*** Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.

<TABLE>
<C>  <S>
 (a) Computed on an annualized basis.
 (b) This voluntary expense decrease is reflected in both the expense and net investment
     income ratios shown above (Note 5).
</TABLE>

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


MICHIGAN MUNICIPAL INCOME FUND

NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The financial statements included herein are only those of
Michigan Municipal Income Fund, a non-diversified portfolio of the Trust. The
financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

<TABLE>
<S>  <C>
A.   INVESTMENT VALUATIONS--Municipal bonds are valued by an independent pricing service
     taking into consideration yield, liquidity, risk, credit, quality, coupon, maturity, type
     of issue, and any other factors or market data it deems relevant in determining
     valuations for normal institutional size trading units of debt securities. The
     independent pricing service does not rely exclusively on quoted prices. Debt securities
     with remaining maturities of sixty days or less are stated at amortized cost, which
     approximates value.
     Since the Fund may invest a substantial portion of its assets in issuers located in one
     state, it will be more susceptible to factors adversely affecting issuers of that state
     than would be a comparable general tax-exempt mutual fund. In order to reduce the risk
     associated with such factors, at February 28, 1994, 35.0% of the securities in the
     portfolio of investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The aggregate
     percentages by financial institutions ranged from 0.4% to 12.6% of total investments.
B.   INCOME--Interest income is recorded on the accrual basis. Interest income includes
     interest earned, net of premium, and original issue discount as required by the Internal
     Revenue Code.
C.   FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the Internal
     Revenue Code applicable to investment companies and distribute to shareholders each year
     all of its net investment income, including any net realized gain on investments.
     Accordingly, no provision for federal income tax is necessary. Dividends paid by the Fund
     from net interest earned on tax-exempt municipal bonds are not includable by shareholders
     as gross income for federal income tax purposes, because the Fund intends to meet certain
     requirements of the Internal Revenue Code applicable to regulated investment companies
     which will enable the Fund to pay tax-exempt
</TABLE>


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<S>  <C>
     interest dividends. The portion of such interest, if any, earned on private activity
     bonds issued after August 7, 1986, may be considered a tax preference item for
     shareholders.
     At August 31, 1993, the Fund for federal tax purposes, had a capital loss carryforward of
     $12,267 which expires in 2001 and will reduce the Fund's taxable income arising from
     future net realized gains on investments, if any, to the extent permitted by the Internal
     Revenue 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 income tax.
     Additionally, net capital losses of $3,738 attributable to security transactions incurred
     after October 31, 1992, are treated as arising on the first day (September 1, 1993) of
     the Fund's next taxable year.
D.   WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in when-issued or
     delayed delivery transactions. To the extent the Fund engages in such transactions, it
     will do so for the purpose of acquiring portfolio securities consistent with its
     investment objective and policies and not for the purpose of investment leverage. The
     Fund will record a when-issued security and the related liability on the trade date.
     Until the securities are received and paid for, the Fund will maintain 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.
E.   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 the shares,
     have been deferred and are being amortized using the straight-line method over a period
     of five years from the Fund's commencement date.
F.   OTHER--Investment transactions are accounted for on the trade date of the transaction.
</TABLE>

(3) DIVIDENDS

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

(4) SHARES OF BENEFICIAL INTEREST

The Declaration of Trust permits the Trustees to issue an unlimited number of
full and a fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                      YEAR ENDED AUGUST 31,
                                                                   ----------------------------
                                                                     1994*              1993
- ----------------------------------------------------------------   ---------         ----------
<S>                                                                <C>               <C>
Shares outstanding, beginning of period                            4,594,049          2,600,614
- ----------------------------------------------------------------
Shares sold                                                        1,513,920          3,040,690
- ----------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared        11,090             16,535
- ----------------------------------------------------------------
Shares redeemed                                                     (566,252)        (1,063,790)
- ----------------------------------------------------------------   ---------         ----------
Shares outstanding, end of period                                  5,552,807          4,594,049
- ----------------------------------------------------------------   ---------         ----------
</TABLE>

* Six months ended February 28, 1994.

(5) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fees received during
any fiscal year shall be at least $125,000 per portfolio and $30,000 per each
additional class of shares.

Organizational expenses and start-up costs incurred by the Fund of $29,550 and
$82,009, respectively, were borne initially by Federated Administrative
Services, Inc., Administrator to the Fund. The Fund has agreed to reimburse the
Administrator, at an annual rate of .005 of 1% of average daily net assets for
organizational expenses and .01 of 1% of average daily net assets for start-up
costs, until the organizational expenses and start-up costs initially borne by
the Administrator are reimbursed or the expiration of five years after the
Trust's portfolio first becomes effective, whichever occurs earlier. For the six
months ended February 28, 1994, the Fund paid $1,369 and $2,741, respectively,
pursuant to this agreement.

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940, amounting to $11,950,000 and $11,750,000,
respectively. These purchases and sales were con-


MICHIGAN MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

ducted on an arms-length basis insofar as they were transacted for cash
considerations only, at independent current market prices, and without brokerage
commission, fee, or other remuneration.

Under the terms of a shareholder service agreement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above mentioned Corporations.

(6) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1994, were as follows:

<TABLE>
<S>                                                                               <C>
- -------------------------------------------------------------------------------
PURCHASES                                                                         $12,218,988
- -------------------------------------------------------------------------------   -----------
SALES                                                                             $   636,122
- -------------------------------------------------------------------------------   -----------
</TABLE>


TRUSTEES                                      OFFICERS
- --------------------------------------------------------------------------------
John F. Donahue
                                         John F. Donahue
                                           Chairman
John T. Conroy, Jr.
                                         Richard B. Fisher
William J. Copeland
                                           President
J. Christopher Donahue
                                         J. Christopher Donahue
James E. Dowd
                                           Vice President
Lawrence D. Ellis, M.D.
                                         Edward C. Gonzales
                                           Vice President and Treasurer
Edward L. Flaherty, Jr.
                                         John W. McGonigle
Peter E. Madden
                                           Vice President and Secretary
Gregor F. Meyer
                                         John A. Staley, IV
Wesley W. Posvar
                                           Vice President
Marjorie P. Smuts
                                         David M. Taylor
                                           Assistant Treasurer
                                         J. Crilley Kelly
                                           Assistant Secretary

Mutual funds are not obligations of or insured by any bank, nor are they insured
  by the federal government or any of its agencies. Investment in these shares
            involves risk, including the 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.


DOCUMENT DESCRIPTION
DOCUMENT TYPE
COUNT 14

- --------------------------------------------------------------------------------

                                                                      CALIFORNIA
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                     INCOME FUND
- --------------------------------------------------------------------------------

                                                              Semi-Annual Report
                                                                 To Shareholders
                                                               February 28, 1994

     FEDERATED SECURITIES CORP.
(LOGO)
- ---------------------------------------------
     Distributor

     A subsidiary of FEDERATED INVESTORS

     3030817A (4/94)

PRESIDENT'S MESSAGE
- --------------------------------------------------------------------------------

Dear Shareholder:

I am pleased to present the Semi-Annual Report to Shareholders for the Fortress
Shares of California Municipal Income Fund (the "Fund"), covering the six-month
period ended February 28, 1994.

This report begins with an investment review of the economy and the municipal
market. Following the Investment Review are the Fund's portfolio holdings and
Financial Statements.

As a tax-sensitive California resident, you'll find that the Fund may deliver a
high level of relief in the form of monthly income that is exempt from federal
regular income tax and the personal income taxes imposed by the state of
California and its municipalities. This income is earned by a quality portfolio
of investment-grade, long-term California municipal securities.

During the past six months, the Fund paid a total of $0.29 per share in tax-free
income to shareholders. Due to increased investor participation in the Fund, the
Fund's total net assets grew from $11.5 million to $16.9 million between the
first and last days of the report period. Reflecting the fact that, when
interest rates rise, bond prices decline, the Fund's net asset value declined
from $10.92 to $10.73.

We believe that your investment in California Municipal Income Fund is a wise
way to pursue tax-free earnings. We thank you for your confidence and encourage
you to build up share holdings to take advantage of this opportunity.

Sincerely,

Richard B. Fisher
President
April 15, 1994


INVESTMENT REVIEW
- --------------------------------------------------------------------------------

Investors in fixed-income securities passed through market conditions whose
turbulence was spawned by erratic, yet undeniable strength in the economy.

For the six month period ended February 28, 1994, overall economic growth
accelerated while inflation--the scourge of fixed-income investing--was subdued.
Real (inflation-adjusted) Gross Domestic Product ("GDP") grew over the past six
months at an annual pace of 5.2%. From September 1, 1993 to February 28, 1994,
annual growth in real GDP, has, in fact, escalated from 2.9% to 7.5%. In the
meantime, however, increases for the Producer Price Index remained miniscule--at
yearly rates of 0.5% as of September 1, 1993 and of 0.2% as of February 28,
1994.

The growth in the economy was achieved by increased productivity of capital and
labor. Capacity utilization of the nation's mines and factories increased
modestly from 81.4% to 83.2%. Meanwhile, the growth in real per capita
disposable income and in total non-farm payroll was far less than that for real
GDP--2.1% and 1.6% respectively. These conditions, as well as ongoing
announcements by major corporations for personnel reduction, did not portend any
spurt in underlying inflation. Nonetheless, the long-term, fixed-income markets,
as well as the Federal Reserve Board, held fears of a renewed inflation--the
"usual" bane of economic recovery--despite actual gains in unit labor costs
below 2.0% per year over the past six months.

From September 1, 1993, to October 15, 1993, all was well in the long-term,
fixed-income world--yields on thirty-year Treasury bonds descended from 6.07% to
5.79%, and the Bond Buyer Revenue Index of "A"-rated, thirty-year municipal
issues dropped from 5.56% to 5.41%. From October 15, 1993 to February 4,
1994--when the Federal Reserve Board raised the Federal Funds target for the
first time in five years to 3.25%--Long Treasury and municipal yields climbed to
6.30% and 5.49%, respectively. As of February 28, 1994, the thirty-year Treasury
rate was 6.66%, while the Bond Buyer Revenue Index was 6.07%. In summary, for
the six month period ended February 28, 1994, long Treasury bond prices were
reduced by 7.4%, and long municipal bond prices by 4.6% due to the ascent of
market yields.

From September 1, 1993 to February 28, 1994, net assets of the Fund grew from
$11.5 million to $16.9 million. Reflecting market activity, the net asset value
per share of the Fund grew from $10.92 on September 1, 1993 to $11.14 on October
15, 1993, then fell to $10.73 on February 28, 1994. On that date, the credit
breakdown of the holdings of the Fund was: 14.4% in "Aaa" issues; 58.8% in "Aa"
issues; 19.4% in "A" issues; 6.8% in "Baa" issues; and 0.6% in municipal cash
equivalents within the highest rating category.

When ascertaining the credit quality of issues for potential investment by the
Fund, the investment adviser focuses upon a variety of economic and financial
parameters. For general obligation issues, analysis is directed towards
demographic constitution, income distribution, property value levels and growth,
provision of governmental services, and debt authorization. For revenue issues,
the adviser also examines issuer cash flow generation, sensitivity to
product/service pricing, completion and industry/sector make-up, debt structure,
debt service coverage, financial flexibility, and contingent liabilities.


- --------------------------------------------------------------------------------

Securities bought by the Fund during the past six months consisted largely of;
hospital revenue issues; water & sewer revenue issues; single-family mortgage
revenue issues; pollution control revenue issues; and sales tax revenue issues.
The average purchase yield for new investments in the fund was 5.64%.*

For the six month period ended February 28, 1994, an investor in the Fund
experienced a "total return" of 0.87%.* This performance was comprised of 2.61%
income and reinvestment return (net of Fund expenses) and of 1.74% depreciation
in the net asset value per share of the Fund--both on a non-annualized basis.

* Performance quoted represents past performance. 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.


CALIFORNIA MUNICIPAL INCOME FUND

PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING
PRINCIPAL                                                                  MOODY'S
 AMOUNT                                                                    OR S&P*       VALUE
- ---------    ----------------------------------------------------------   ---------   -----------
<C>          <S>                                                          <C>         <C>
 SHORT-TERM MUNICIPAL SECURITIES--0.6%
- -----------------------------------------------------------------------
             PUERTO RICO--0.6%
             ----------------------------------------------------------
$100,000     Government Development Bank of Puerto Rico Weekly VRDNs
             (Credit Suisse and Sumitomo Bank Ltd. LOCs) (at amortized
             cost) (Note 2A)                                                A-1+      $   100,000
             ----------------------------------------------------------               -----------
                                 LONG-TERM MUNICIPAL SECURITIES--98.2%
- ----------------------------------------------------------------------
             CALIFORNIA--96.7%
             ----------------------------------------------------------
 400,000     ABAG Finance Authority, CA, 5.25% COPS (Series 1993)/
             (Stanford University Hospital), 11/1/2020                       Aa           371,820
             ----------------------------------------------------------
 400,000     Beverly Hills, CA, Public Finance Authority, 6.00% Water
             Revenue Bonds (Series A), 6/1/2022                              Aa1          409,492
             ----------------------------------------------------------
 250,000     California Educational Facilities Authority, 6.00% Revenue
             Bonds (Series 1991J)/(Stanford University), 11/1/2016           Aaa          260,590
             ----------------------------------------------------------
1,000,000    California Health Facilities Finance Authority, 5.75%
             Revenue Bonds (Series A)/(St. Francis Medical
             Center)/(Original Issue Yield: 5.839%), 10/1/2023               Aa           987,500
             ----------------------------------------------------------
 250,000     California Health Facilities Finance Authority, 6.125%
             Refunding Revenue Bonds (Series 1992)/(San Diego Hospital
             Association)/(MBIA Insured), 8/1/2022                           Aaa          258,648
             ----------------------------------------------------------
 250,000     California Health Facilities Finance Authority, 6.25%
             Revenue Bonds (Kaiser Permanente), 3/1/2021                     Aa2          259,045
             ----------------------------------------------------------
 400,000     California HFA Multi Family Housing, 5.50% Revenue Bonds
             (Series A), 8/1/2015                                            A+           381,832
             ----------------------------------------------------------
 750,000     California HFA, 5.70% Revenue Bonds (Series B)/(Original
             Issue Yield: 5.75%), 2/1/2025                                   A+           725,640
             ----------------------------------------------------------
1,000,000    California HFA, 5.625% Revenue Bonds (Series C)/(Original
             Issue: 5.70%), 8/1/2017                                         A+           965,270
             ----------------------------------------------------------
</TABLE>


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING
PRINCIPAL                                                                  MOODY'S
 AMOUNT                                                                    OR S&P*       VALUE
- ---------    ----------------------------------------------------------   ---------   -----------
<C>          <S>                                                          <C>         <C>
                              LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
             CALIFORNIA--CONTINUED
             ----------------------------------------------------------
$500,000     California Pollution Control Facilities Financing
             Authority, 6.35% Revenue Bonds (Pacific Gas & Electric
             Co.)/ (Series 1992B)/(Subject to AMT), 6/1/2009                 A1       $   527,045
             ----------------------------------------------------------
 900,000     California Pollution Control Financing Authority, 5.50%
             PCR Bonds (General Motors Corp.), 4/1/2008                     BBB+          883,206
             ----------------------------------------------------------
 300,000     California Pollution Control Financing Authority, 5.85%
             Refunding Revenue Bonds (Series 1993B)/(Subject to AMT),
             12/1/2023                                                        A           302,505
             ----------------------------------------------------------
 500,000     California Pollution Control Financing Authority, 5.875%
             Refunding Revenue Bonds (Subject to AMT), 6/1/2023               A           505,075
             ----------------------------------------------------------
 500,000     California Pollution Control Financing Authority, 6.40%
             Refunding Revenue Bonds (Series 1992)/(Southern California
             Edison Co.)/Subject to AMT), 12/1/2024                          A+           528,625
             ----------------------------------------------------------
 500,000     California State, 6.25% UT GO Bonds (Series C), 10/1/2019       Aa           561,705
             ----------------------------------------------------------
 250,000     California Statewide Community Development Authority,
             6.00%, Refunding Revenue Bonds (Series 1992)/(Sutter
             Health Obligated Group)/(AMBAC Insured), 8/15/2012              Aaa          261,458
             ----------------------------------------------------------
 500,000     Chula Vista, CA, 6.40% IDR Bonds (San Diego Gas & Electric
             Co.)/(Series 1992A)/(Subject to AMT), 12/1/2027                 Aa3          529,455
             ----------------------------------------------------------
 500,000     East Bay, CA, Municipal Utility District, 6.00% Water
             System Revenue Bonds (Series 1992), 6/1/2020                    A1           517,365
             ----------------------------------------------------------
 250,000     Fairfield, CA, PFA, 6.30% Revenue Bonds (Municipal Park
             Improvement District #1)/(Series 1993)/(FGIC Insured),
             7/1/2023                                                        Aaa          261,972
             ----------------------------------------------------------
 200,000     Fresno, CA, Health Facilities Authority, 5.625% Revenue
             Bonds (Original Issue: 5.85%)/(Holy Cross Health System
             Corp), 12/1/2018                                                AA-          193,370
             ----------------------------------------------------------
 250,000     Industry, CA, 6.00% UT GO Bonds (Series A)/(FGIC Insured),
             7/1/2016                                                        Aaa          257,808
             ----------------------------------------------------------
</TABLE>


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING
PRINCIPAL                                                                  MOODY'S
 AMOUNT                                                                    OR S&P*       VALUE
- ---------    ----------------------------------------------------------   ---------   -----------
<C>          <S>                                                          <C>         <C>
                              LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
             CALIFORNIA--CONTINUED
             ----------------------------------------------------------
$500,000     Kings River Conservation District, CA, 5.50% Revenue Bonds
             (Pine Flat Power)/(Original Issue Yield: 6.376%), 1/1/2020      Aa       $   490,495
             ----------------------------------------------------------
 200,000     Los Angeles, CA, Community Redevelopment Financing
             Authority, 5.90% Qualified Redevelopment Bonds (Series
             1993A)/(Original Issue Yield: 6.00%)/(Subject to AMT),
             12/1/2026                                                        A           191,878
             ----------------------------------------------------------
 500,000     Los Angeles, CA, Department of Water & Power 6.00%
             (Electric Plant Revenue Bonds), 8/15/2032                       Aa           508,985
             ----------------------------------------------------------
 500,000     Los Angeles, CA, Transportation Commission, 6.75% Second
             Senior Lien Revenue Bonds (Series 1992), 7/1/2019               A1           575,680
             ----------------------------------------------------------
 500,000     Marin, CA, Municipal Water District, 5.65% Water Revenue
             Bonds, 7/1/2023                                                 AA           493,605
             ----------------------------------------------------------
 600,000     Metropolitan Water District of Southern California, 5.50%
             System Refunding Revenue Bonds (Series 1992), 7/1/2019          Aa           584,748
             ----------------------------------------------------------
 400,000     Northern California Transmission Agency, 5.25% Refunding
             Revenue Bonds (Series 1993A)/(MBIA Insured), 5/1/2000           Aaa          376,156
             ----------------------------------------------------------
 500,000     Riverside, CA, Electric System, 6.00% Power Supply Revenue
             Bonds (Series 1991), 10/1/2015                                  Aa           515,625
             ----------------------------------------------------------
 250,000     San Diego County, CA, Water Authority, 6.40% Revenue Bonds
             (Series 1991A), 5/1/2008                                        Aa           267,317
             ----------------------------------------------------------
 250,000     San Francisco, CA, City & County, 6.10% Refunding Revenue
             Bonds (San Francisco International Airport)/(MBIA
             Insured)/ (Subject to AMT), 5/1/2013                            Aaa          262,803
             ----------------------------------------------------------
 400,000     San Francisco, CA, Public Utility Commission, 6.00% Water
             System Refunding Revenue Bonds (Series 1992), 11/1/2015         Aa           413,056
             ----------------------------------------------------------
 250,000     San Mateo County, CA, Transit District, 5.00% Limited Tax
             Bonds (MBIA Insured)/(Original Issue Yield: 5.50%),
             6/1/2012                                                        AAA          238,460
             ----------------------------------------------------------
</TABLE>


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING
PRINCIPAL                                                                  MOODY'S
 AMOUNT                                                                    OR S&P*       VALUE
- ---------    ----------------------------------------------------------   ---------   -----------
<C>          <S>                                                          <C>         <C>
                              LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -----------------------------------------------------------------------
             CALIFORNIA--CONTINUED
             ----------------------------------------------------------
$250,000     San Mateo County, CA, Transit District, 5.25% Limited Tax
             Bonds (Series 1993A)/(MBIA Insured)/(Original Issue Yield:
             5.55%), 6/1/2018                                                Aaa      $   239,402
             ----------------------------------------------------------
 500,000     Sequoia, CA, Hospital District, 5.375% Refunding Bonds
             (Original Issue Yield: 5.55%), 8/15/2013                        A-           475,385
             ----------------------------------------------------------
 300,000     Sequoia, CA, Hospital District, 5.375% Refunding Bonds
             (Original Issue Yield: 5.65%), 8/15/2023                        A-           276,933
             ----------------------------------------------------------
 500,000     Southern California Public Power Authority, 6.00%
             Refunding Revenue Bonds (Series 1991)/(Hydro-electric
             Hoover Uprating Program), 10/1/2017                             Aa           510,030
             ----------------------------------------------------------               -----------
             Total                                                                     16,369,984
             ----------------------------------------------------------               -----------
             PUERTO RICO--1.5%
             ----------------------------------------------------------
 250,000     Puerto Rico Electric Power Authority, 6.25% Refunding
             Revenue Bonds (Series R), 7/1/2017                              A--          260,637
             ----------------------------------------------------------               -----------
             TOTAL LONG-TERM MUNICIPAL SECURITIES
             (IDENTIFIED COST $16,302,206)                                            $16,630,621
             ----------------------------------------------------------               -----------
             TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST $16,402,206)                 $16,730,621+
             ----------------------------------------------------------               -----------
</TABLE>

 * Please refer to the appendix of the Statement of Additional Information for
   an explanation of the credit ratings.

 + The cost of investments for federal tax purposes amounts to $16,402,206. The
   net unrealized appreciation on a federal tax basis amounts to $328,415, which
   is comprised of $454,183 appreciation and $125,768 depreciation at February
   28, 1994.

 Note: The categories of investments are shown as a percentage of net assets
       ($16,936,600) at
       February 28, 1994.


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

The following abbreviations are used in this portfolio:

<TABLE>
<S>   <C>
AMBAC --American Municipal Bond Assurance Corporation
AMT   --Alternative Minimum Tax
COPS  --Certificates of Participation
FGIC  --Financial Guaranty Insurance Company
GO    --General Obligation
HFA   --Housing Finance Authority/Agency
IDR   --Industrial Development Revenue
LOCs  --Letters of Credit
MBIA  --Municipal Bond Investors Assurance
PCR   --Pollution Control Revenue
PFA   --Public Facility Authority
UT    --Unlimited Tax
VRDNs --Variable Rate Demand Notes
</TABLE>

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


CALIFORNIA MUNICIPAL INCOME FUND

STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                          <C>         <C>
ASSETS:
- -------------------------------------------------------------------------------------
Investments in securities, at value (Note 2A) (identified and tax cost; $16,402,206)     $16,730,621
- -------------------------------------------------------------------------------------
Cash                                                                                          12,239
- -------------------------------------------------------------------------------------
Receivable for investments sold                                                              974,323
- -------------------------------------------------------------------------------------
Interest receivable                                                                          226,778
- -------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                               55,069
- -------------------------------------------------------------------------------------
Receivable from Adviser (Note 5)                                                              29,000
- -------------------------------------------------------------------------------------
Deferred expenses (Note 2E)                                                                    8,094
- -------------------------------------------------------------------------------------    -----------
    Total assets                                                                          18,036,124
- -------------------------------------------------------------------------------------
LIABILITIES:
- --------------------------------------------------------------------------
Payable for investments purchased                                            $987,500
- --------------------------------------------------------------------------
Payable for Fund shares redeemed                                               56,802
- --------------------------------------------------------------------------
Dividends payable                                                              51,950
- --------------------------------------------------------------------------
Payable to distributor (Note 5)                                                 3,272
- --------------------------------------------------------------------------   --------
    Total liabilities                                                                      1,099,524
- -------------------------------------------------------------------------------------    -----------
NET ASSETS FOR 1,578,149 shares of beneficial interest outstanding                       $16,936,600
- -------------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- -------------------------------------------------------------------------------------
Paid-in capital                                                                          $16,636,324
- -------------------------------------------------------------------------------------
Net unrealized appreciation of investments                                                   328,415
- -------------------------------------------------------------------------------------
Accumulated undistributed net realized loss on investments                                   (28,139)
- -------------------------------------------------------------------------------------    -----------
    Total                                                                                $16,936,600
- -------------------------------------------------------------------------------------    -----------
NET ASSET VALUE per Share ($16,936,600 / 1,578,149 shares of
beneficial interest outstanding)                                                              $10.73
- -------------------------------------------------------------------------------------    -----------
OFFERING PRICE per Share (100/99 of $10.73)*                                                  $10.84
- -------------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (99/100 of $10.73)**                                            $10.62
- -------------------------------------------------------------------------------------    -----------
</TABLE>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Shares" in the prospectus.

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


CALIFORNIA MUNICIPAL INCOME FUND

STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                               <C>         <C>         <C>
INVESTMENT INCOME:
- --------------------------------------------------------------------------------------
Interest income (Note 2B)                                                                 $ 404,895
- --------------------------------------------------------------------------------------
EXPENSES:
- --------------------------------------------------------------------------------------
Investment advisory fee (Note 5)                                              $ 29,237
- --------------------------------------------------------------------------
Administrative personnel and services (Note 5)                                 109,296
- --------------------------------------------------------------------------
Trustees' fees                                                                     750
- --------------------------------------------------------------------------
Custodian, and recordkeeping fees and expenses                                  13,684
- --------------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                         8,674
- --------------------------------------------------------------------------
Fund share registration costs                                                   14,280
- --------------------------------------------------------------------------
Printing and postage                                                            11,000
- --------------------------------------------------------------------------
Legal fees                                                                       3,500
- --------------------------------------------------------------------------
Auditing fees                                                                    8,057
- --------------------------------------------------------------------------
Distribution services fee (Note 5)                                              36,545
- --------------------------------------------------------------------------
Insurance premiums                                                               2,594
- --------------------------------------------------------------------------
Taxes                                                                               50
- --------------------------------------------------------------------------
Miscellaneous                                                                    2,115
- --------------------------------------------------------------------------    --------
    Total expenses                                                             239,782
- --------------------------------------------------------------------------
Deduct--
- --------------------------------------------------------------------------
  Waiver of investment advisory fee (Note 5)                      $ 29,237
- ---------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser (Note 5)    174,000
- ---------------------------------------------------------------
  Waiver of distribution services fee (Note 5)                      18,272     221,509
- ---------------------------------------------------------------   --------    --------
    Net expenses                                                                             18,273
- --------------------------------------------------------------------------------------    ---------
         Net investment income                                                              386,622
- --------------------------------------------------------------------------------------    ---------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- --------------------------------------------------------------------------------------
  Net realized gain (loss) on investments (identified cost basis)                           (28,139)
- --------------------------------------------------------------------------------------
  Net change in unrealized appreciation (depreciation) on investments                      (307,729)
- --------------------------------------------------------------------------------------    ---------
    Net realized and unrealized loss on investments                                        (335,868)
- --------------------------------------------------------------------------------------    ---------
         Change in net assets resulting from operations                                   $  50,754
- --------------------------------------------------------------------------------------    ---------
</TABLE>

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


CALIFORNIA MUNICIPAL INCOME FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                        YEAR ENDED AUGUST 31,
                                                                     ---------------------------
                                                                        1994*          1993**
                                                                     -----------    ------------
<S>                                                                  <C>            <C>
INCREASE (DECREASE) IN NET ASSETS:
- ------------------------------------------------------------------
OPERATIONS--
- ------------------------------------------------------------------
Net investment income                                                $   386,622    $    326,733
- ------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($28,139 net
  loss
and $0, respectively, as computed for federal tax purposes)              (28,139)             --
- ------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of
  investments                                                           (307,729)        636,144
- ------------------------------------------------------------------   -----------    ------------
     Change in net assets resulting from operations                       50,754         962,877
- ------------------------------------------------------------------   -----------    ------------
DISTRIBUTIONS TO SHAREHOLDERS (NOTE 3)--
- ------------------------------------------------------------------
Dividends to shareholders from net investment income                    (386,622)       (326,733)
- ------------------------------------------------------------------   -----------    ------------
FUND SHARE (PRINCIPAL) TRANSACTIONS (NOTE 4)--
- ------------------------------------------------------------------
Proceeds from sale of shares                                           7,535,418      21,292,789
- ------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
dividends declared                                                       128,634          97,272
- ------------------------------------------------------------------
Cost of shares redeemed                                               (1,905,010)    (10,512,779)
- ------------------------------------------------------------------   -----------    ------------
     Change in net assets resulting from Fund share transactions       5,759,042      10,877,282
- ------------------------------------------------------------------   -----------    ------------
          Change in net assets                                         5,423,174      11,513,426
- ------------------------------------------------------------------
NET ASSETS:
- ------------------------------------------------------------------
Beginning of period                                                   11,513,426              --
- ------------------------------------------------------------------   -----------    ------------
End of period                                                        $16,936,600    $ 11,513,426
- ------------------------------------------------------------------   -----------    ------------
</TABLE>

 * Six months ended February 28, 1994 (unaudited).

** For the period from December 2, 1992 (date of initial public investment) to
August 31, 1993.

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


CALIFORNIA MUNICIPAL INCOME FUND

FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                 YEAR ENDED AUGUST 31,
                                                                 ----------------------
                                                                 1994**         1993***
                                                                 ------         -------
<S>                                                              <C>            <C>
- -------------------------------------------------------------
NET ASSET VALUE, BEGINNING OF PERIOD                             $10.92         $10.00
- -------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- -------------------------------------------------------------
  Net investment income                                           0.29            0.44
- -------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments         (0.19 )          0.92
- -------------------------------------------------------------    -----          -------
  Total from investment operations                                0.10            1.36
- -------------------------------------------------------------
LESS DISTRIBUTIONS
- -------------------------------------------------------------
  Dividends to shareholders from net investment income           (0.29 )         (0.44 )
- -------------------------------------------------------------    -----          -------
NET ASSET VALUE, END OF PERIOD                                   $10.73         $10.92
- -------------------------------------------------------------    -----          -------
Total return*                                                     0.87 %         14.08 %
- -------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- -------------------------------------------------------------
  Expenses                                                        0.25 %(a)       0.25 %(a)
- -------------------------------------------------------------
  Net investment income                                           5.29 %(a)       5.58 %(a)
- -------------------------------------------------------------
  Expense waiver/reimbursement (b)                                3.03 %(a)       1.98 %(a)
- -------------------------------------------------------------
SUPPLEMENTAL DATA
- -------------------------------------------------------------
  Net assets, end of period (000 omitted)                        $16,937        $11,513
- -------------------------------------------------------------
  Portfolio turnover rate                                            7 %             0 %
- -------------------------------------------------------------
</TABLE>

  * Based on net asset value which does not reflect the sales load or contingent
    deferred sales charge, if applicable.

 ** Six months ended February 28, 1994 (unaudited).

*** Reflects operations for the period from December 2, 1992 (date of initial
    public investment) to August 31, 1993.

(a) Computed on an annualized basis.

(b) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above (Note 5).

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


CALIFORNIA MUNICIPAL INCOME FUND

NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1994
(UNAUDITED)
- --------------------------------------------------------------------------------
(1) ORGANIZATION

Municipal Securities Income Trust (the "Trust"), is registered under the
Investment Company Act of 1940, as amended, as an open-end, management
investment company. The financial statements included herein are only those of
California Municipal Income Fund, a non-diversified portfolio of the Trust. The
financial statements of the other portfolios in the Trust 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.

(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. The
policies are in conformity with generally accepted accounting principles.

<TABLE>
<S>  <C>
A.   INVESTMENT VALUATIONS--Municipal bonds are valued by an independent pricing service
     taking into consideration yield, liquidity, risk, credit, quality, coupon, maturity, type
     of issue, or any other factors or market data it deems relevant in determining valuations
     for normal institutional size trading units of debt securities. The independent pricing
     service does not rely exclusively on quoted prices. Debt securities with remaining
     maturities of sixty days or less are stated at amortized cost, which approximates value.
     Since the Fund may invest a substantial portion of its assets in issuers located in one
     state, it will be more susceptible to factors adversely affecting issuers of that state
     than would be a comparable general tax-exempt mutual fund. In order to reduce the risk
     associated with such factors, at February 28, 1994, 13.9% of the securities in the
     portfolio of investments are backed by letters of credit or bond insurance of various
     financial institutions and financial guaranty assurance agencies. The aggregate
     percentage by financial institutions ranged from .60% to 8.22% of total investments.
B.   INCOME--Interest income is recorded on the accrual basis. Interest income includes
     interest earned, net of premium, and original issue discount as required by the Internal
     Revenue Code.
C.   FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the Internal
     Revenue Code applicable to investment companies and distribute to shareholders each year
     all of its net investment income, including any net realized gain on investments.
     Accordingly, no provision for federal income tax is necessary. Dividends paid by the Fund
     from net interest earned on tax-exempt municipal bonds are not includable by shareholders
     as gross income for federal income tax purposes, because the Fund intends to meet certain
     requirements of the Internal Revenue Code applicable to regulated investment companies
     which will enable the Fund to pay tax-exempt
</TABLE>


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

<TABLE>
<S>  <C>
     interest dividends. The portion of such interest, if any, earned on private activity
     bonds issued after August 7, 1986, may be considered a tax preference item for
     shareholders.
D.   WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in when-issued or
     delayed delivery transactions. To the extent the Fund engages in such transactions, it
     will do so for the purpose of acquiring portfolio securities consistent with its
     investment objective and policies and not for the purpose of investment leverage. The
     Fund will record a when-issued security and the related liability on the trade date.
     Until the securities are received and paid for, the Fund will maintain 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.
E.   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 the shares,
     have been deferred and are being amortized using the straight-line method over a period
     of five years from the Fund's commencement date.
F.   OTHER--Investment transactions are accounted for on the date of the transaction.
</TABLE>

(3) DIVIDENDS

Dividends from net investment income are declared daily and paid monthly.
Distributions of any net realized capital gains are made at least once every
twelve months. Dividends and capital gain distributions, if any, are recorded on
the ex-dividend date.

(4) 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).
Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                       YEAR ENDED AUGUST 31,
                                                                     --------------------------
                                                                        1994*         1993**
- ------------------------------------------------------------------
<S>                                                                  <C>            <C>
Shares outstanding, beginning of period                               1,053,878         --
- ------------------------------------------------------------------
Shares sold                                                             686,801       2,063,128
- ------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared           11,778           9,157
- ------------------------------------------------------------------
Shares redeemed                                                        (174,308 )    (1,018,407)
- ------------------------------------------------------------------   -----------     ----------
Shares outstanding, end of period                                     1,578,149       1,053,878
- ------------------------------------------------------------------   -----------     ----------
</TABLE>

 * Six months ended February 28, 1994.

** For the period from December 2, 1992 (date of initial public investment) to
   August 31, 1993.


CALIFORNIA MUNICIPAL INCOME FUND
- --------------------------------------------------------------------------------

(5) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

Federated Advisers, the Fund's investment adviser ("Adviser"), receives for its
services an annual investment advisory fee equal to .40 of 1% of the Fund's
average daily net assets. Adviser has voluntarily agreed to waive its fee. In
addition, Adviser has voluntarily undertaken to reimburse the Fund for certain
operating expenses of the Fund. Adviser can modify or terminate this voluntary
waiver and reimbursement of expenses at any time at its sole discretion.

Administrative personnel and services were provided at approximate cost by
Federated Administrative Services, Inc. Effective March 1, 1994, Federated
Administrative Services ("FAS") will provide administrative personnel and
services. The fee is based on the level of average aggregate net assets of the
total Federated Funds for the period. The administrative fee received during any
fiscal year shall be at least $125,000 per portfolio on a $30,000 per each
additional class of shares.

Organizational expenses ($26,245) and start-up administrative service expenses
($54,398) were borne initially by Adviser. The Fund has agreed to reimburse
Adviser for the organization expenses and start-up administrative expenses
initially borne by Adviser during the five year period following November 24,
1992 (date the Trust's portfolio first became effective).

During the six months ended February 28, 1994, the Fund engaged in purchase and
sale transactions with other funds advised by the Adviser pursuant to Rule 17a-7
of the Investment Company Act of 1940 amounting to $5,600,000 and $5,500,000,
respectively. These purchases and sales were conducted on an arms-length basis
insofar as they were transacted for cash consideration only, at independent
current market prices and without brokerage commission, fee or other
remuneration.

The Fund has adopted a Distribution Plan (the "Plan"), pursuant to Rule 12b-1
under the Investment Company Act of 1940. The Fund will pay Federated Securities
Corp. ("FSC"), the principal distributor, up to .50 of 1% of the average daily
net assets of the Fortress Shares.

Under the terms of a shareholder service arrangement with Federated Shareholder
Services ("FSS") which takes effect March 1, 1994, the Fund will pay FSS a fee
to obtain certain personal services for shareholders and the maintenance of
shareholder accounts. The fee is based on the level of average net assets for
the period.

Certain Officers and Trustees of the Trust are Officers and Directors of the
above Corporations.

(6) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1994, were as follows:

<TABLE>
<S>                                                                                <C>
- --------------------------------------------------------------------------------
PURCHASES--                                                                        $6,617,237
- --------------------------------------------------------------------------------   ----------
SALES--                                                                            $  957,240
- --------------------------------------------------------------------------------   ----------
</TABLE>


TRUSTEES                                      OFFICERS
- --------------------------------------------------------------------------------
John F. Donahue
                                          John F. Donahue
                                            Chairman
John T. Conroy, Jr.
                                          Richard B. Fisher
William J. Copeland
                                            President
J. Christopher Donahue
                                          J. Christopher Donahue
James E. Dowd
                                            Vice President
Lawrence D. Ellis, M.D.
                                          Edward C. Gonzales
                                            Vice President and Treasurer
Edward L. Flaherty, Jr.
                                          John W. McGonigle
Peter E. Madden
                                            Vice President and Secretary
Gregor F. Meyer
                                          John A. Staley, IV
Wesley W. Posvar
                                            Vice President
Marjorie P. Smuts
                                          David M. Taylor
                                            Assistant Treasurer
                                          J. Crilley Kelly
                                            Assistant Secretary

         Mutual funds are not obligations of or insured by any bank, nor are
they insured by the federal government or any of its agencies. Investment
    in these shares involves risk, including the 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.




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