MUNICIPAL SECURITIES INCOME TRUST
N-30D, 1995-05-03
Previous: AMERICAN CAPITAL GOVERNMENT TARGET SERIES, N-30D, 1995-05-03
Next: VAN KAMPEN MERRITT UTILITY INCOME TRUST SERIES 4, 497J, 1995-05-03



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

Dear Shareholder:

I  am pleased to  present the Semi-Annual Report  to Shareholders for California
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1995.

This report  begins with  a review  of  the economy  and the  municipal  market.
Following  the review, you'll find the Fund's Financial Statements which include
the Portfolio of Investments.

As always, the  Fund seeks  relief for  you and  other tax-sensitive  California
residents,  in the form of  current income which is  exempt from federal regular
income tax and California personal income tax.* The Fund pursues this income  by
investing  in a  portfolio of  investment-grade, long-term  California municipal
securities.

The Fund's net assets as  of this report are $14.4  million, and the Fund's  net
asset  value (share price) stands  at $9.91, down slightly  from our last report
due to further  increases in interest  rates by the  Federal Reserve Board  (the
"Fed"). Shareholders were paid dividends of $0.29 per share.

Although  the increases in interest rates by  the Fed made 1994 a difficult year
for municipal funds, we  are happy to  note that interest  rates did decline  in
January  and February of 1995. In addition, many indicators point to a slow-down
in the economy, and the Fed met recently and decided against another rate  hike.
I believe that these are all very good signs for municipal investors.

The  Fund  continues  to provide  an  important  opportunity for  you  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.

Very sincerely yours,

Richard B. Fisher
President
April 15, 1995

*INCOME MAY BE SUBJECT TO THE FEDERAL ALTERNATIVE MINIMUM TAX.

                                       1
<PAGE>
INVESTMENT REVIEW
- --------------------------------------------------------------------------------

The U.S. economy displayed considerable momentum over the six-month period ended
February  28, 1995. The Federal Reserve Board (the "Fed") continued to mount its
aggressive pre-emptive strike  against inflation  by raising  the Federal  Funds
rate  to 6%,  which is a  considerable amount  of tightening for  the economy to
absorb. However,  by the  end of  the six-month  period from  September 1994  to
February 1995, the U.S. economy was still showing significant signs of strength.

The  nation's capacity utilization  rose from 84.6%  to 85.6% while unemployment
continued to move well  into the full employment  range, declining from 5.9%  to
5.7%.  Inflation  stayed surprisingly  benign  during this  period  of continued
growth as the  Producer Price Index*  showed an  increase of only  0.2% for  the
entire month of February 1995. Also, the downturn in industrial commodity prices
should  lead to  a drop in  prices at  the crude materials  stage of production.
Yield curves  in both  the  municipal and  Treasury  bond markets  continued  to
flatten during the semi-annual period.

During  the six-month  period ended February  28, 1995, yields  in the municipal
bond market, as measured by the Bond Buyer Revenue Index*, rose consistently  to
a  high  of 7.37%  on November  17, 1994.  Municipal bond  yields then  began to
decline from  their  November high  as  a result  of  market supply  and  demand
technicals,  the attractiveness of yields available in the market place, and the
continued hawkish stance of the Fed. The U.S. Treasury bond market also  reached
its high for market yields in November. The long (30-year) Treasury bond reached
a high of 8.23% on November 7, 1994 and finished the six-month period at its low
of 7.5% on February 28, 1995.

From  September 1, 1994 to  February 28, 1995, net assets  of the Fund fell from
$15.1 million to $14.4 million. Reflecting market activity, the net asset  value
of  the Fund declined from $10.01 on September  1, 1994 to $9.91 on February 28,
1995. On that date, the credit breakdown of the holdings of the Fund was:  13.7%
in  "AAA" issues;  50.6% in  "AA" issues;  24.3% in  "A" issues;  10.4% in "BBB"
issues; and  1.0%  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  obligations  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 and  sewer  issues;
single-family  mortgage revenue issues;  and state and  local general obligation
issues. The average purchase yield for new investments by the Fund was 6.83%.

For the  six month  period ended  February 28,  1995, an  investor in  the  Fund
experienced  a total return of 2.11%, based  on net asset value, and 0.09% based
on offering price.**

 * THIS INDEX IS UNMANAGED.
** 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 THEN THEIR ORIGINAL COST.

                                       2
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--97.1%
- --------------------------------------------------------------------
           CALIFORNIA--97.1%
           ---------------------------------------------------------
$ 625,000  California Educational Facilities Authority, 6.60%
           Revenue Bonds (Series 1994)/(Loyola Marymount
           University), 10/1/2022                                        A1      $   632,469
           ---------------------------------------------------------
  700,000  California Educational Facilities Authority, 6.70%
           Revenue Bonds (Series 1994)/(Southwestern
           University)/(Original Issue Yield: 6.838%), 11/1/2024          A          709,527
           ---------------------------------------------------------
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          906,660
           ---------------------------------------------------------
  250,000  California Health Facilities Finance Authority, 6.25%
           Revenue Bonds (Kaiser Permanente), 3/1/2021                   Aa2         247,147
           ---------------------------------------------------------
  400,000  California Health Facilities Finance Authority, 6.50%
           Revenue Bonds (Kaiser Permanente--Series A)/(Original
           Issue Yield: 7.097%), 12/1/2020                               AA          402,120
           ---------------------------------------------------------
  400,000  California HFA Multi Family Housing, 5.50% Revenue Bonds
           (Series A), 8/1/2015                                          A+          354,688
           ---------------------------------------------------------
2,000,000  California HFA, 6.75% Revenue Bonds (Series 1994C)/
           (Subject to AMT), 2/1/2025                                    Aa        2,046,220
           ---------------------------------------------------------
1,300,000  California HFA, 7.00% Home Mortgage Revenue Bonds (Series
           1994F)/(Subject to AMT), 8/1/2026                             Aa        1,341,288
           ---------------------------------------------------------
  200,000  California Pollution Control Financing Authority, 5.85%
           Refunding Revenue Bonds (Pacific Gas and Electric)/
           (Series 1993B)/(Subject to AMT), 12/1/2023                    A1          180,998
           ---------------------------------------------------------
  500,000  California Pollution Control Financing Authority, 5.87%
           Refunding Revenue Bonds (Pacific Gas and
           Electric)/(Subject to AMT), 6/1/2023                          A1          454,370
           ---------------------------------------------------------
  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+          490,165
           ---------------------------------------------------------
</TABLE>

                                       3
<PAGE>
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
           ---------------------------------------------------------
$ 600,000  California Statewide Community Development Authority,
           6.50% COPs (Good Samaritan Health System)/ (CapMac
           Insured), 5/1/2024                                            AAA     $   617,946
           ---------------------------------------------------------
  600,000  California Statewide Community Development Authority,
           6.625% COPs (St. Joseph Health System)/(Original Issue
           Yield: 6.74%), 7/1/2021                                       AA          609,732
           ---------------------------------------------------------
  500,000  Chula Vista, CA, 6.40%, IDR Bonds (San Diego Gas &
           Electric Co.)/(Series 1992A)/(Subject to AMT), 12/1/2027      Aa3         479,490
           ---------------------------------------------------------
1,500,000  Eden Township California Hospital District, 7.40%
           Hospital Revenue Bonds (Original Issue Yield: 7.48%),
           11/1/2019                                                    BBB-       1,460,040
           ---------------------------------------------------------
  200,000  Fresno, CA, Health Facilities, 5.625% Revenue Bonds
           (Original Issue: 5.85%)/(Holy Cross Health System Corp),
           12/1/2018                                                     AA-         176,748
           ---------------------------------------------------------
  700,000  Los Angeles, CA, Airports Improvement Corp., 6.50% Lease
           Revenue Bonds (Los Angeles International
           Airport)/(Original Issue Yield: 6.90%)/(FSA Insured),
           1/1/2032                                                      AAA         703,367
           ---------------------------------------------------------
  600,000  Los Angeles, CA, Community Redevelopment Agency, 6.55%
           Revenue Refunding Bonds (Series 1994A)/(AMBAC Insured),
           1/1/2027                                                      AAA         609,042
           ---------------------------------------------------------
  200,000  Los Angeles, CA, Community Redevelopment Financing
           Authority, 5.90% Qualified Redevelopment Bonds (Series
           1993A)/(Grand Central Square)/(Original Issue Yield:
           6.00%)/(Subject to AMT), 12/1/2026                             A          184,436
           ---------------------------------------------------------
  500,000  Los Angeles, CA, Department of Water & Power, 6.00%
           (Electric Plant Revenue Bonds), 8/15/2032                     Aa          482,675
           ---------------------------------------------------------
  675,000  Santa Cruz, CA, Sewer Secondary Waste Water Treatment,
           6.25% Refunding Bonds (Series C), 11/1/2023                    A          659,104
           ---------------------------------------------------------
  300,000  Sequoia, CA, Hospital District, 5.375% Refunding Bonds
           (Original Issue Yield: 5.65%), 8/15/2023                      A-          236,802
           ---------------------------------------------------------             -----------
</TABLE>

                                       4
<PAGE>
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
           ---------------------------------------------------------
               TOTAL LONG-TERM MUNICIPAL SECURITIES (IDENTIFIED
               COST, $14,130,641)                                                $13,985,034
           ---------------------------------------------------------             -----------
SHORT-TERM MUNICIPAL SECURITIES--1.0%
- --------------------------------------------------------------------
           PUERTO RICO--1.0%
           ---------------------------------------------------------
  150,000  Government Development Bank of Puerto Rico Weekly VRDNs
           (Credit Suisse and Sumitomo Bank Ltd. LOCs) (AT AMORTIZED
           COST)                                                         A-1         150,000
           ---------------------------------------------------------             -----------
               TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST,
               $14,280,641)(A)                                                   $14,135,034
           ---------------------------------------------------------             -----------
<FN>
 *   Please refer to the Appendix of the Statement of Additional Information for
    an explanation of the credit ratings.
(a)  The cost  of investments for federal  tax purposes amounts to  $14,280,641.
     The  net unrealized  depreciation on  a federal  tax cost  basis amounts to
     $145,607,  which  is  comprised  of  $200,816  appreciation  and   $346,423
     depreciation at February 28, 1995.
    Note:  The categories of investments are shown as a percentage of net assets
          ($14,401,250) at February 28, 1995.
</TABLE>

                                       5
<PAGE>
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
FSA        --Financial Security Assurance
HFA        --Housing Finance Authority/Agency
IDR        --Industrial Development Revenue
LOCs       --Letters of Credit
VRDNs      --Variable Rate Demand Notes
</TABLE>

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

                                       6
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                <C>         <C>
ASSETS:
- -------------------------------------------------------------------------------------------
Investments in securities, at value (identified and tax cost $14,280,641)                      $14,135,034
- -------------------------------------------------------------------------------------------
Cash                                                                                                43,820
- -------------------------------------------------------------------------------------------
Interest receivable                                                                                221,480
- -------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                     43,827
- -------------------------------------------------------------------------------------------
Deferred expenses                                                                                   41,387
- -------------------------------------------------------------------------------------------    -----------
    Total assets                                                                                14,485,548
- -------------------------------------------------------------------------------------------
LIABILITIES:
- -------------------------------------------------------------------------------------------
Income distributions payable                                                       $ 45,910
- --------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                     38,388
- --------------------------------------------------------------------------------   --------
    Total liabilities                                                                               84,298
- -------------------------------------------------------------------------------------------    -----------
NET ASSETS for 1,453,628 shares of beneficial interest outstanding                             $14,401,250
- -------------------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- -------------------------------------------------------------------------------------------
Paid-in-capital                                                                                $15,436,723
- -------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                         (145,607)
- -------------------------------------------------------------------------------------------
Accumulated net realized loss on investments                                                      (889,866)
- -------------------------------------------------------------------------------------------    -----------
    Total Net Assets                                                                           $14,401,250
- -------------------------------------------------------------------------------------------    -----------
NET ASSET VALUE per Share ($14,401,250  DIVIDED BY 1,453,628 shares of beneficial interest
outstanding)                                                                                   $      9.91
- -------------------------------------------------------------------------------------------    -----------
OFFERING PRICE per Share (100/99 of $9.91)*                                                    $     10.01
- -------------------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (99/100 of $ 9.91)**                                             $      9.81
- -------------------------------------------------------------------------------------------    -----------
<FN>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Fortress Shares" in the prospectus.
</TABLE>

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

                                       7
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                             <C>        <C>        <C>
INVESTMENT INCOME:
- ------------------------------------------------------------------------------------
Interest                                                                              $ 475,139
- ------------------------------------------------------------------------------------
EXPENSES:
- ------------------------------------------------------------------------------------
Investment advisory fee                                                    $  28,009
- -------------------------------------------------------------------------
Administrative personnel and services fee                                     61,987
- -------------------------------------------------------------------------
Directors'/Trustees' fees                                                      1,448
- -------------------------------------------------------------------------
Custodian and portfolio accounting fees                                       30,000
- -------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                 8,000
- -------------------------------------------------------------------------
Fund share registration costs                                                 10,679
- -------------------------------------------------------------------------
Shareholder services fee                                                      16,104
- -------------------------------------------------------------------------
Distribution services fee                                                     35,009
- -------------------------------------------------------------------------
Printing and postage                                                           6,154
- -------------------------------------------------------------------------
Legal fees                                                                     2,534
- -------------------------------------------------------------------------
Auditing fees                                                                  8,145
- -------------------------------------------------------------------------
Insurance premiums                                                             2,172
- -------------------------------------------------------------------------
Taxes                                                                            181
- -------------------------------------------------------------------------
Miscellaneous                                                                  5,792
- -------------------------------------------------------------------------  ---------
    Total expenses                                                           216,214
- -------------------------------------------------------------------------
Deduct--
- --------------------------------------------------------------
  Waiver of investment advisory fee                             $  28,009
- --------------------------------------------------------------
  Waiver of distribution services fee                              33,608
- --------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser            120,317    181,934
- --------------------------------------------------------------  ---------  ---------
    Net expenses                                                                         34,280
- ------------------------------------------------------------------------------------  ---------
        Net investment income                                                           440,859
- ------------------------------------------------------------------------------------  ---------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ------------------------------------------------------------------------------------
Net realized gain (loss) on investments (identified cost
basis)                                                                                 (344,023)
- ------------------------------------------------------------------------------------
Net change in unrealized appreciation(depreciation) of
investments                                                                             145,009
- ------------------------------------------------------------------------------------  ---------
    Net realized and unrealized gain (loss) on investments                             (199,014)
- ------------------------------------------------------------------------------------  ---------
        Change in net assets resulting from operations                                $ 241,845
- ------------------------------------------------------------------------------------  ---------
</TABLE>

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

                                       8
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 SIX MONTHS
                                                                   ENDED
                                                                FEBRUARY 28,
                                                                    1995        YEAR ENDED
                                                                (UNAUDITED)   AUGUST 31, 1994
                                                                ------------  ---------------
<S>                                                             <C>           <C>
INCREASE (DECREASE) IN NET ASSETS:
- --------------------------------------------------------------
OPERATIONS--
- --------------------------------------------------------------
Net investment income                                            $  440,859     $   848,723
- --------------------------------------------------------------
Net realized gain(loss) on investments ($344,023 net loss and
$0 net loss, respectively, as computed for federal income tax
purposes)                                                          (344,023)       (545,843)
- --------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of
investments                                                         145,009        (926,760)
- --------------------------------------------------------------  ------------  ---------------
    Change in net assets resulting from operations                  241,845        (623,880)
- --------------------------------------------------------------  ------------  ---------------
DISTRIBUTIONS TO SHAREHOLDERS--
- --------------------------------------------------------------
Dividends to shareholders from net investment income               (440,859)       (848,723)
- --------------------------------------------------------------  ------------  ---------------
FUND SHARE (PRINCIPAL) TRANSACTIONS--
- --------------------------------------------------------------
Proceeds from sale of shares                                      2,100,705       9,167,860
- --------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
dividends declared                                                  154,585         273,901
- --------------------------------------------------------------
Cost of shares redeemed                                          (2,713,552)     (4,424,058)
- --------------------------------------------------------------  ------------  ---------------
    Change in net assets resulting from Fund share
     transactions                                                  (458,262)      5,017,703
- --------------------------------------------------------------  ------------  ---------------
        Change in net assets                                       (657,276)      3,545,100
- --------------------------------------------------------------
NET ASSETS:
- --------------------------------------------------------------
Beginning of period                                              15,058,526      11,513,426
- --------------------------------------------------------------  ------------  ---------------
End of period                                                    $14,401,250    $15,058,526
- --------------------------------------------------------------  ------------  ---------------
</TABLE>

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

                                       9
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                                   SIX MONTHS
                                                                                     ENDED       YEAR ENDED AUGUST
                                                                                  FEBRUARY 28,          31,
                                                                                      1995       -----------------
                                                                                  (UNAUDITED)     1994    1993 (A)
                                                                                  ------------   -------  --------
<S>                                                                               <C>            <C>      <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                                 $10.01       $10.92   $10.00
- --------------------------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- --------------------------------------------------------------------------------
  Net investment income                                                                0.29         0.59     0.44
- --------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                              (0.10)       (0.91)    0.92
- -----------------------------------------------------------                        --------        -----   ------
  Total from investment operations                                                     0.19        (0.32)    1.36
- --------------------------------------------------------------------------------
LESS DISTRIBUTIONS
- --------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                (0.29)       (0.59)   (0.44)
- -----------------------------------------------------------                        --------        -----   ------
NET ASSET VALUE, END OF PERIOD                                                       $ 9.91       $10.01   $10.92
- -----------------------------------------------------------                        --------        -----   ------
TOTAL RETURN (B)                                                                       2.11%       (3.04%)   14.08%
- --------------------------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- --------------------------------------------------------------------------------
  Expenses                                                                             0.49%(c)     0.25%    0.25%(c)
- --------------------------------------------------------------------------------
  Net investment income                                                                6.30%(c)     5.61%    5.58%(c)
- --------------------------------------------------------------------------------
  Expense waiver/ reimbursement (d)                                                    2.60%(c)     2.86%    1.98%(c)
- --------------------------------------------------------------------------------
SUPPLEMENTAL DATA
- --------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                            $14,401      $15,059  $11,513
- --------------------------------------------------------------------------------
  Portfolio turnover rate                                                                44%          63%       0%
- --------------------------------------------------------------------------------
<FN>

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

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

(c) Computed on an annualized basis.

(d) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above.
</TABLE>

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

                                       10
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal  Securities  Income  Trust  (the  "Trust")  is  registered  under  the
Investment Company  Act  of  1940,  as  amended  (the  "Act"),  as  an  open-end
management  investment company. As of February  28, 1995, the Trust consisted of
ten,  non-diversified  portfolios.  The  financial  statements  included  herein
present  only  those  of  California Municipal  Income  Fund  (the  "Fund"). The
financial statements  of  the other  portfolios  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. These
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  the
    pricing   service  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. Short-term  securities
    with  remaining maturities of sixty days or less at the time of purchase may
    be valued at amortized cost, which approximates fair market value.

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

C.  FEDERAL  TAXES--It is the Fund's policy to comply with the provisions of the
    Code applicable  to  regulated investment  companies  and to  distribute  to
    shareholders  each  year substantially  all of  its income.  Accordingly, no
    provisions for federal tax are  necessary. Additionally, net capital  losses
    of $545,843 attributable to security transactions incurred after October 31,
    1993  are treated  as arising  on September  1, 1994,  the first  day 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.  The Fund records when-issued
    securities on  the trade  date and  maintains security  positions such  that
    sufficient  liquid  assets  will  be  available  to  make  payment  for  the
    securities purchased.  Securities  purchased  on a  when-issued  or  delayed
    delivery  basis are marked to market daily and begin earning interest on the
    settlement date.

                                       11
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------

E.  CONCENTRATION OF RISK--Since the Fund  invests 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
    tax-exempt mutual  fund that  invests  nationally. In  order to  reduce  the
    credit risk associated with such factors, at February 28, 1995, 19.0% 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  value  of  investments  insured  by  or supported
    (backed) by a letter of  credit for any one  institution or agency does  not
    exceed 5.0% of total investments.

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  its  shares,  have  been  deferred  and  are being
    amortized using the  straight-line method  not to  exceed a  period of  five
    years from the Fund's commencement date.

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

(3) SHARES OF BENEFICIAL INTEREST

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

<TABLE>
<CAPTION>
                                                                         SIX MONTHS
                                                                            ENDED      YEAR ENDED
                                                                        FEBRUARY 28,   AUGUST 31,
                                                                            1995          1994
- ----------------------------------------------------------------------  -------------  -----------
<S>                                                                     <C>            <C>
Shares sold                                                                 220,287       848,498
- ----------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared               16,273        26,342
- ----------------------------------------------------------------------
Shares redeemed                                                            (287,384)     (424,266)
- ----------------------------------------------------------------------  -------------  -----------
    Net change resulting from Fund share transactions                       (50,824)      450,574
- ----------------------------------------------------------------------  -------------  -----------
</TABLE>

(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

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

ADMINISTRATIVE  FEE--Federated  Administrative   Services  ("FAS"),  under   the
Administrative   Services  Agreement,  provides  the  Fund  with  administrative
personnel and services. The FAS fee is  based on the level of average  aggregate
daily   net  assets   of  all  funds   advised  by   subsidiaries  of  Federated

                                       12
<PAGE>
CALIFORNIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
Investors for the period. The administrative  fee received during the period  of
the  Administrative Services Agreement shall be  at least $125,000 per portfolio
and $30,000 per each additional class of shares.

DISTRIBUTION AND SHAREHOLDER SERVICES FEE--The  Fund has adopted a  Distribution
Plan  (the "Plan") pursuant to Rule 12b-1 under  the Act. Under the terms of the
Plan, the Fund will compensate Federated Securities Corp. ("FSC"), the principal
distributor, from the net assets of  the Fund to finance activities intended  to
result  in the sale  of the Fund's  Fortress Shares. The  Plan provides that the
Fund may incur distribution expenses  up to .50 of 1%  of the average daily  net
assets of the Fortress Shares, annually, to compensate FSC.

Under  the terms of a Shareholder  Services Agreement with Federated Shareholder
Services ("FSS"), the Fund  will pay FSS up  to .25 of 1%  of average daily  net
assets  of the Fund for  the period. This fee is  to obtain certain services for
shareholders and to maintain shareholder accounts.

TRANSFER AND DIVIDEND DISBURSING  AGENT FEES--Federated Services Company  serves
as  transfer agent and dividend disbursing agent  for the Fund. The fee is based
on the size, type and number of accounts and transactions made by shareholders.

ORGANIZATIONAL  EXPENSES--Organizational  expenses   of  $26,245  and   start-up
administrative services expenses of $54,398 were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up  administrative expenses during the five year period following November
24, 1992  (date the  Fund first  became  effective). For  the six  months  ended
February 28, 1995, the Fund paid $ 5,249 and $ 10,880, respectively, pursuant to
this agreement.

INTERFUND  TRANSACTIONS--During the six months ended  February 28, 1995 the Fund
engaged in purchase  and sale transactions  with funds at  current market  value
pursuant  to Rule  17a-7 under the  Act amounting to  $1,200,000 and $1,350,000,
respectively.

Certain Officers and Trustees of the Fund are Officers and Directors or Trustees
of the above companies.

(5) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1995, were as follows:

<TABLE>
<S>                                                                     <C>
- ----------------------------------------------------------------------
PURCHASES                                                               $6,058,513
- ----------------------------------------------------------------------  ---------
SALES                                                                   $6,588,825
- ----------------------------------------------------------------------  ---------
</TABLE>

                                       13
<PAGE>

<TABLE>
<CAPTION>
TRUSTEES                       OFFICERS
- ---------------------------------------------------------

<S>                            <C>
John F. Donahue                John F. Donahue
Thomas G. Bigley               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
Edward L. Flaherty, Jr.        VICE PRESIDENT AND TREASURER
Peter E. Madden                John W. McGonigle
Gregor F. Meyer                VICE PRESIDENT AND SECRETARY
John E. Murray, Jr.            David M. Taylor
Wesley W. Posvar               ASSISTANT TREASURER
Marjorie P. Smuts              J. Crilley Kelly
                               ASSISTANT SECRETARY
</TABLE>

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

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

                                       14
<PAGE>
- --------------------------------------------------------------------------------
                                                                      CALIFORNIA
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                               FEBRUARY 28, 1995
[FEDERATED LOGO]                        ----------------------------------------

    Distributor

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

     FEDERATED INVESTORS TOWER
     PITTSBURGH, PA 15222-3779
       -------------------------------------------------------------------------
                                  [RECYCLED LOGO]
                            RECYCLED
                                 PAPER

          625922109
     4031005 (4/95)
                             ----------------------------------------

     Florida Municipal Income Fund
     Portfolio of Investments
     February 28, 1995 (unaudited)
     
                                                          Credit
                                                         Rating:
     Principal                                        Moody's,
     Amount                                              or S&P*       Value
     Short-Term Municipal Securities - 97.8%
               Puerto Rico - 97.8%
     $700,000Government Development Bank of Puerto Rico
               Weekly VRDNs (Credit Suisse and Sumitomo Bank
               Ltd. LOCs)                                  A-1        $700,000
                 Total Short-Term Municipal Securities
                    (at amortized cost)(a)                            $700,000
     
     * Please refer to the Appendix of the Statement of Additional
     Information for an explanation of the credit ratings.
     
     (a)  Also represents cost for federal tax purposes.
     
     Note:  The categories of investments are shown as a percentage of
     net assets ($715,842) at February 28, 1995.
     
     The following abbreviations are used in this portfolio:
     
     LOC(s) - Letters of Credit
     VRDNs - Variable Rate Demand Notes
     
     (See Notes which are an integral part of the Financial Statements)
     
Florida Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1995 (unaudited)
Assets:
Investments in securities, at amortized cost and value               $  700,000
Cash                                                                      1,029
Interest receivable                                                       1,920
Deferred expenses                                                        14,873

Total assets                                                            717,822
Liabilities:
Income distribution payable                                     $  1,980

Total liabilities                                                         1,980
Net Assets for 86,275 shares of beneficial interest
 outstanding                                                        $  715,842
Net Assets Consists of:
Paid in capital
$2,654,663
Accumulated net realized gain on investments                        (1,938,821)

Total Net Assets                                                     $  715,842
Net Asset Value  and offering price per Share ($715,842/
86,275 shares of beneficial interest outstanding)                   $     8.30
Redemption Proceeds per Share (97/100 of 8.30)*                     $     8.05

* See "Redeeming Shares" 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, 1995 (unaudited)


Investment Income:
Interest                                                         $     166,542
Expenses:
Investment advisory fee                               $     10,978
Administrative personnel and service fees                   53,083
Directors'/Trustees' fees                                      568
Custodian and portfolio accounting fees                     30,211
Transfer and dividend disbursing
agent fees and expenses                                      7,616
Fund share registration costs                                7,226
Shareholder services fee                                     6,737
Distribution services fee                                   20,211
Printing and postage                                         7,686
Legal fees                                                   1,775
Auditing fees                                                6,748
Taxes                                                           18
Insurance premiums                                           2,004
Miscellaneous                                                2,449
                                                Total expenses         157,310
Deduct-
                                          Waiver of investment advisory
  fee                                      $ 10,978
                                          Reimbursement of other operating
  expenses
                                          by Adviser
  126,054                                  137,032
                                                                    Net
   expenses                                                             20,278
                                                                    Net
    investment income                                                  146,264
Realized and Unrealized Gain(Loss) on Investments:
Net realized gain (loss) on investment transactions (identified cost
  basis)
  (1,735,215)
Net change in unrealized appreciation (depreciation)
 of investments                                                        568,502
                                                                    Net
  realized and unrealized gain (loss) on investments                (1,166,713)
                                                                    Change
   in net assets resulting from operations
   $(1,020,449)


(See Notes which are an integral part of the Financial Statements)
Florida Municipal Income Fund
Statement of Changes in Net Assets

                                                Six Months Ended    Year Ended
                                               February 28, 1995    August 31,
                                                   (unaudited)          1994
Increase (Decrease) in Net Assets:
Operations-
Net investment income                           $      146,264    $      405,212
Net realized gain (loss) on investment
transactions ($1,735,215, net loss, and
$0, respectively, as computed for federal
income tax purposes)                               (1,735,215)         (206,460)
Net change in unrealized appreciation
(depreciation) of investments                          568,502         (646,820)
  Change in net assets resulting from
   operations                                      (1,020,449)         (448,068)
Distributions to Shareholders-
Dividends to shareholders from net
investment income                                    (166,330)         (405,212)
Distributions in excess of net
investment income                                       -               (58,653)
  Change in net assets resulting from
  distribution to shareholders                       (166,330)         (463,865)
Fund Share (Principal) Transactions-
Proceeds from sale of shares                           635,219        10,844,288
Net asset value of shares issued to
shareholders in payment
of dividends declared                                   39,001            55,980
Cost of shares redeemed                            (10,406,251)
(1,371,975)
  Change in net assets resulting from
Fund share transactions                            (9,732,031)         9,528,293
   Change in net assets                            (10,918,810)        8,616,360
Net Assets:
Beginning of period                                 11,634,652         3,018,292
End of period                                   $      715,842    $   11,634,652


(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>
                                               Six Months Ended
                                               February 28, 1995     Year Ended
August 31,
                                                 (unaudited)          1994
1993(a)
<S>                                             <C>                    <C>             <C>
Net asset value, beginning of period               $9.36               $10.35          $10.00
Income from investment operations
   Net investment income                           0.21)               0.52            0.12
   Net realized and unrealized gain
   (loss) on investments                           (0.64)              (0.94)          0.36
   Total from investment operations                (0.85)              (0.42)          0.48
Less distributions
   Dividends to shareholders from net
   investment income                               (0.21)              (0.52)          (0.12)
   Distributions in excess of net
   investment income(b)                            -                   (0.05)          (0.01)
   Total Distributions                             (0.21)              (0.57)          (0.13)
Net asset value, end of period                     $8.30               $9.36           $10.35
Total Return (c)                                   (9.16%)             (2.31%)         13.38%
Ratios to average net assets
   Expenses                                        0.74%(e)            0.75%
0.75%(e)
   Net investment income                           5.33%(e)            5.18%
5.00%(e)
   Expense waiver/reimbursement (d)                4.99%(e)            3.37%
0.54%(e)
Supplemental Data
   Net assets, end of period (000 omitted)      $716                   $11,635         $3,018
   Portfolio turnover rate                         15%                 33%             0%
</TABLE>
(a) Reflect operations for the period from June 1, 1993 (date of initial
public investment) to August 31, 1993.

(b) Distribution are determined in accordance with income tax
regulations which may differ from generally accepted accounting
principles.  These distributions do not represent a return of capital
for federal income purposes.

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

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

(e) Computed on an annualized basis.

(See Notes which are an integral part of the Financial Statements)
     Florida Municipal Income Fund
     Notes to Financial Statements
     February 28, 1995 (unaudited)
     
     (1)  Organization
     
     Municipal Securities Income Trust (the "Trust") is registered
     under the Investment Company Act of 1940, as amended (the "Act"),
     as an open-end management investment company.  As of February 28,
     1995, the Trust consisted of ten, non-diversified portfolios.  The
     financial statements included herein present only those of Florida
     Municipal Income Fund (the "Fund").  The financial statements of
     the other portfolios 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.  These 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 the pricing
          service 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.  Short-term securities with remaining
          maturities of sixty days or less at the time of purchase may
          be valued at amortized cost, which approximates fair market
          value.
     
     B.   Investment Income, Expenses, and Distributions--Interest
          income and expenses are accrued daily.  Bond premium and
          discount, if applicable, are amortized as required by the
          Internal Revenue Code, as amended (the "Code").
          Distributions to shareholders are recorded on the ex-dividend
          date.
     
     C.   Federal Taxes--It is the Fund's policy to comply with the
          provisions of the Code applicable to regulated investment
          companies and to distribute to shareholders each year
          substantially all of its income.  Accordingly, no provisions
          for federal tax are necessary.  Additionally, net capital
          losses of $203,605 attributable to security transactions,
          incurred after October 31, 1993, are treated as arising on
          September 1, 1994, the first day 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.  The
          Fund records when-issued securities on the trade date and
          maintains security positions such that sufficient liquid
          assets will be available to make payment for the securities
          purchased.  Securities purchased on a when-issued or delayed
          delivery basis are marked to market daily and begin earning
          interest on the settlement date.
     
     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 its
          shares, have been deferred and are being amortized using the
          straight-line method not to exceed a period of five years
          from the Fund's commencement date.
     
     F.   Concentration of Credit Risk--Since the fund invests a
          substantial portion of its assets in issuers located in one
          state, it will be more susceptible to factors adversely
          affecting issuers in state than would be a comparable tax-
          exempt mutual fund that invests nationally.  In order to
          reduce the credit risk associated with such factors, at
          February 28, 1995.  100% 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 value of investments
          insured by or supported (backed) by a letter of credit for
          any one institution or agency do not exceed 100% of total
          investments.
     
     G.   Other--Investment transactions are accounted for on the trade
          date.
     
     (3) Shares of Beneficial Interest
     
     The Declaration of Trust permits the Trustees to issue an
     unlimited number of full and fractional shares of beneficial
     interest (without par value).  Transactions in Fund shares were as
     follows:
     
                                                     Six Months           Year
                                                       Ended             Ended
                                                     February 28,     August 31,
                                                       1995               1994
       Shares sold                                    69,310          1,080,585
       Shares issued to shareholders in
       payment of dividends
         declared                                     4,459             5,821
       Shares redeemed                             (1,230,095)  (135,560)
        Net change resulting from Fund
     share transactions                            (1,156,326)  950,846

     (4) Investment Advisory Fee and Other Transactions With Affiliates
     
     Advisory Fee--Federated Advisers, the Fund's investment adviser
     (the "Adviser"), receives for its services an annual investment
     advisory fee equal to .40 of 1% of the Fund's average daily net
     assets.  The Adviser may voluntarily choose to waive a portion of
     its fee and reimburse certain operating expenses of the Fund.  The
     Adviser can modify or terminate this voluntary waiver and
     reimbursement at any time at its sole discretion.
     
     Administrative Fee--Federated Administrative Services ("FAS"),
     under the Administrative Services Agreement, provides the Fund
     administrative personnel and services.  The FAS fee is based on
     the level of average aggregate daily net assets of all funds
     advised by subsidiaries of Federated Investors for the period.
     The administrative fee received during the period of the
     Administrative Services Agreement shall be at least $125,000 per
     portfolio and $30,000 per each additional class of shares.
     
     Distribution and Shareholder Services Fee--The Fund has adopted a
     Distribution Plan (the "Plan") pursuant to Rule 12b-1 under the
     Act.  Under the terms of the Plan, the Fund will compensate
     Federated Securities Corp. ("FSC"), the principal distributor,
     from the net assets of the Fund to finance activities intended to
     result in the sale of the Fund shares.  The Plan provides that the
     Fund may incur distribution expenses up to .75 of 1% of the
     average daily net assets of the Fund shares, annually, to
     compensate FSC.  The distributor may voluntarily choose to waive a
     portion of its fee.  The distributor can modify or terminate this
     voluntary waiver at any time at its sole discretion.
     
     Under the terms of a Shareholder Services Agreement with Federated
     Shareholder Services ("FSS"), the Fund will pay FSS up to .25 of
     1% of average daily net assets of the Fund for the period.  This
     fee is to obtain certain services for shareholders and to maintain
     shareholder accounts.
     
     Transfer and Dividend Disbursing Agent Fees--Federated Services
     Company serves as transfer and dividend disbursing agent for the
     Fund.  The fee is based on the size, type, and number of accounts
     and transactions made by shareholders.
     
     Organizational Expenses--Organizational expenses of $29,500 and
     start-up administrative services expenses of $82,009 were
     initially borne by the Adviser.  The Fund has agreed to reimburse
     the Adviser for the organizational expenses and start-up
     administrative expenses during the five year period following
     November 24, 1992 (date the Fund first became effective).  For the
     six months ended February 28, 1995, the Fund paid $3,249 and
     $7,285, respectively, pursuant to this agreement.
     
     Interfund Transactions--During the six months ended February 28,
     1995, the Fund engaged in purchase and sale transactions with
     funds at current pursuant to Rule 17a-7 under the Act amounting to
     $10,000,000 and $9,400,000 respectively.
     
     Certain Officers and Trustees of the Fund are Officers and
     Directors or Trustees of the above companies.
     
     (5) Investment Transactions
     
     Purchases and sales of investments, excluding short-term
     securities, for the six months ended February 28, 1995, were as
     follows:
     
     
     Purchases
     $1,543,952
     Sales
     $11,668,945


     Maryland Municipal Income Fund
     Portfolio of Investments
     February 28, 1995 (unaudited)
     
                                                          Credit
                                                         Rating:
     Principal                                        Moody's,
     Amount                                              or S&P*       Value
     Short-Term Municipal Securities - 96.2%
               Maryland - 87.5%
     $500,000Montgomery County, MD, EDA Weekly VRDNs,
               (U.S. Pharmacopeial Convention Facility)/
               (Chemical Bank, LOC)                         NR        $500,000
               Puerto Rico - 8.7%
     50,000    Government Development Bank of Puerto Rico,
               Weekly VRDNs (Credit Suisse and Sumitomo Bank
               Ltd. LOCs)                                 VMIG1        50,000
                  Total Short-Term Municipal Securities
                    (at amortized cost)(a)                            $550,000
     
     * Please refer to the Appendix of the Statement of Additional
     Information for an explanation of the credit ratings.
     
     (a)  Also represents cost for federal tax purposes.
     
     Note:  The investment category is shown as a percentage of net
     assets ($571,618) at February 28, 1995
     
     The following abbreviations are used in this portfolio:
     
     EDA - Economic Development Authority
     LOC - Letter of Credit
     LOC(s) - Letters of Credit
     VRDNs - Variable Rate Demand Notes
     
     (See Notes which are an integral part of the Financial Statements)
     
Maryland Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1995 (unaudited)
Assets:
Investments in securities, at amortized cost and value              $  550,000
Cash                                                                    11,375
Deferred expenses                                                       20,909
Interest receivable                                                       1,719

Total assets                                                            584,003
Liabilities:
Payable for Fund Shares redeemed                               $  11,646
Income Distributions Payable                                         739

Total liabilities
  12,385
Net Assets for 73,318 shares of beneficial interest
outstanding
$571,618
Net Assets Consistsof:
Paid in capital
$1,668,242
Accumulated net realized gain (loss) on investments
(1,096,624)

Total Net Assets                                                     $  571,618
Net Asset Value  and Offering Price per Share ($571,618/73,318
shares of beneficial interest outstanding)                          $     7.80
Redemption Proceeds per Share (97/100 of 7.80)*                     $     7.57

* 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, 1995 (unaudited)


Investment Income:
Interest                                                          $      89,314
Expenses:
Investment advisory fee                                $     5,857
Administrative personnel and service fees                   53,083
Custodian fees                                              30,533
Transfer and dividend disbursing agent
fees and expenses                                            7,869
Shareholder services fee                                     2,558
Fund share registration costs                               12,344
Printing and postage                                         1,225
Legal fees                                                   1,542
Directors'/Trustees' fees                                      418
Auditing fees                                                5,332
Taxes                                                           21
Insurance premiums                                           2,083
Distribution services fee                                   10,474
Miscellaneous                                                1,835
                                                    Total expenses       135,174
Deduct-
                                          Waiver of investment advisory
  fee                                      $  5,857
                                          Reimbursement of other operating
                             expenses by Adviser      118,670          124,527
                                                                    Net
   expenses                                                             10,647
                                                                    Net
    investment income                                                   78,667
Realized and Unrealized Gain(Loss) on Investments:
Net realized gain (loss) on investment transactions
 (identified cost basis)                                              (884,128)
Net change in unrealized appreciation (depreciation)
 of investments                                                         271,913
                                                                    Net
  realized and unrealized gain/(loss) on investments                  (612,215)
                                                                    Change
   in net assets resulting from operations                        $   (533,548)


(See Notes which are an integral part of the Financial Statements)
Maryland Municipal Income Fund
Statement of Changes in Net Assets

                                                Six Months Ended    Year Ended
                                               February 28, 1995    August 31,
                                                   (unaudited)          1994
Increase (Decrease) in Net Assets:
Operations-
Net investment income                           $       78,667    $      179,567
Net realized gain (loss) on investment
transactions ($884,128 net loss and $0,
respectively, as computed for federal
income tax purposes)                                 (884,128)         (212,496)
Net Change in unrealized appreciation
(depreciation) of investments                          271,913         (271,913)
  Change in net assets resulting
  from operations                                    (533,548)         (304,842)
Distribution to Shareholders-
Dividends to shareholders from net
investment income                                     (78,667)         (179,567)
Distributions in excess of net
investment income                                     (10,474)          (25,161)
  Change in net assets resulting from
  distribution to shareholders                        (89,141)         (204,728)
Fund Share (Principal) Transactions-
Proceeds from sale of shares                         1,160,603        12,984,975
Net asset value of shares issued to
shareholders in payment
of dividends declared                                   49,966           119,762
Cost of shares redeemed                            (6,012,826)       (6,598,603)
  Change in net assets resulting from
Fund share transactions                            (4,802,257)         6,506,134
   Change in net assets                            (5,424,946)         5,996,564
Net Assets:
Beginning of period                                  5,996,564            -
End of period                                   $      571,618    $    5,996,564

(a) For the period from September 2, 1993 (date of initial public
investment) to August 31, 1994
(See Notes which are an integral part of the Financial Statements)
Maryland Municipal Income Fund
Financial Highlights
(For a share outstanding throughout each period)


<TABLE>
<caption
                                               Six Months Ended
                                               February 28, 1995      Year Ended
August 31,
                                                 (unaudited)                     1994
(a)

<S>                                                   <C>                        <C>
Net asset value, beginning of period         $8.81    $10.00
Income from investment operations
  Net investment income                               0.10                       0.50)
  Net realized and unrealized gain
  (loss) on investments                               (0.90)
(1.16)
  Total from investment operations                    (0.80)
(0.66)
Less distributions
  Dividends to shareholders from
  net investment income                               (0.10)
(0.50)
  Distributions in excess of net
  investment income(e)                                (0.11) (b)
(0.03) (b)
  Total Distributions                                 (0.21)
(0.53)
Net asset value, end of period                        $7.80                      $8.81
Total Return (c)                                      (9.19%)
(6.70%)
Ratios to average net assets
  Expenses                                            0.73%(d)                   0.75%
(d)
  Net investment income                               5.37%(d)                   5.35%
(d)
  Expense waiver/reimbursement (e)                    8.50%(d)                   4.64%
(d)
Supplemental Data
  Net assets, end of period (000 omitted) $572        $5,997
  Portfolio turnover rate                             24%                        56%
</TABLE>
(a) Reflect operations for the period from September 2, 1993 (date of
initial public investment) to August 31, 1994.

(b) Distribution are determined in accordance with income tax
regulations which may differ from generally accepted accounting
principles.  These distributions do not represent a return of capital
for federal income purposes.

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

(d) Computed on an annualized basis.

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

(See Notes which are an integral part of the Financial Statements)
     Maryland Municipal Income Fund
     Notes to Financial Statements
     February 28, 1995 (unaudited)
     
     (1)  Organization
     
     Municipal Securities Income Trust (the "Trust") is registered
     under the Investment Company Act of 1940, as amended (the "Act"),
     as an open-end management investment company.  As of February 28,
     1995, the Trust consisted of ten, non-diversified portfolios.  The
     financial statements included herein present only those of
     Maryland Municipal Income Fund (the "Fund").  The financial
     statements of the other portfolios 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.  These 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 the pricing
          services 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.  Short-term securities with remaining
          maturities of sixty days or less at the time of purchase may
          be valued at amortized cost, which approximates fair market
          value.
     
     B.   Investment Income, Expenses, and Distributions--Interest
          income and expenses are accrued daily.  Bond premium and
          discount, if applicable, are amortized as required by the
          Internal Revenue Code, as amended (the "Code").
          Distributions to shareholders are recorded on the ex-dividend
          date.  Distributions are determined in accordance with income
          tax regulations which may differ from generally accepted
          accouting principles.  These distributions do not represent a
          return of capital for federal income tax purposes.
     
     C.   Federal Taxes--It is the Fund's policy to comply with the
          provisions of the Code applicable to regulated investment
          companies and to distribute to shareholders each year
          substantially all of its income.  Accordingly, no provisions
          for federal tax are necessary.  Additionally, net capital
          losses of $212,496 attributable to security transactions,
          incurred after October 31, 1993, are treated as arising on
          September 1, 1994, the first day of the Fund's next taxable
          year.
     
     D.   Equalization--The Fund follows the accounting practice known
          as equalization in which a portion of the proceeds from sales
          and costs of redemptions of capital stock equivalent, on a
          per share basis, to the amount of undistributed net
          investment income on the date of the transaction, is credit
          or charged to undistributed net investment income.  As a
          result, undistributed net investment income per share is
          unaffected by sales or redemption of Fund shares.
     
     E.   When-Issued and Delayed Delivery Transactions--The Fund may
          engage in when-issued or delayed delivery transactions.  The
          Fund records when-issued securities on the trade date and
          maintains security positions such that sufficient liquid
          assets will be available to make payment for the securities
          purchased.  Securities purchased on a when-issued or delayed
          delivery basis are marked to market daily and begin earning
          interest on the settlement date.
     
     F.   Concentration of Credit Risk--Since the Fund invests 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
          tax-exempt mutual fund that invests nationally.  In order to
          reduce the credit risk associated with such factors, at
          February 28, 1995.  100% 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 value of investments
          insured by or supported (backed) by a letter of credit for
          any one institution or agency does not exceed 90.9% of total
          investments.
     
     G.   Deferred Expenses--The costs incurred by the Fund with
          respect to registration of its shares in its first fiscal
          year, excluding the initial expense of registering its
          shares, have been deferred and are being amortized using the
          straight-line method not to exceed a period of five years
          from the Fund's commencement date.
     
     H.   Other--Investment transactions are accounted for on the trade
          date.
     
     (3) Shares of Beneficial Interest
     
     The Declaration of Trust permits the Trustees to issue an
     unlimited number of full and fractional shares of beneficial
     interest (without par value).  Transactions in Fund shares were as
     follows:
     
                                                     Six Months           Year
                                                       Ended             Ended
                                                     February 28,     August 31,
                                                       1995               1994*
       Shares sold                                   135,531          1,365,537
       Shares issued to shareholders in
         payment of dividends declared                6,035             13,295
       Shares redeemed                              (748,888)          (698,012)
        Net change resulting from Fund
        share transactions                          (607,502)          680,820
     
     *For the period from September 2, 1993 (date of initial public
     investment) to August 31, 1994.

     (4) Investment Advisory Fee and Other Transactions With Affiliates
     
     Advisory Fee--Federated Advisers, the Fund's investment adviser
     (the "Adviser"), receives for its services an annual investment
     advisory fee equal to .40 of 1% of the Fund's average daily net
     assets.  The Adviser may voluntarily choose to waive a portion of
     its fee and reimburse certain operating expenses of the Fund.  The
     Adviser can modify or terminate this voluntary waiver and
     reimbursement at any time at its sole discretion.
     
     Administrative Fee--Federated Administrative Services ("FAS"),
     under the Administrative Services Agreement, provides the Fund
     with administrative personnel and services.  The FAS fee is based
     on the level of average aggregate daily net assets of all funds
     advised by subsidiaries of Federated Investors for the period.
     The administrative fee received during the period of the
     Administrative Services Agreement shall be at least $125,000 per
     portfolio and $30,000 per each additional class of shares.
     
     Distribution and Shareholder Services Fee--The Fund has adopted a
     Distribution Plan (the "Plan") pursuant to Rule 12b-1 under the
     Act.  Under the terms of the Plan, the Fund will compensate
     Federated Securities Corp. ("FSC"), the principal distributor,
     from the net assets of the Fund to finance activities intended to
     result in the sale of the Fund's shares.  The Plan provides that
     the Fund may incur distribution expenses up to .75 of 1% of the
     average daily net assets of the Fund annually, to compensate FSC.
     
     Under the terms of a Shareholder Services Agreement with Federated
     Shareholder Services ("FSS"), the Fund will pay FSS up to .25 of
     1% of average net assets of the Fund for the period.  This fee is
     to obtain certain services for shareholders and to maintain
     shareholder accounts.
     
     Transfer and Dividend Disbursing Agent Fees--Federated Services
     Company ("FServ") serves as transfer and dividend disbursing agent
     for the Fund.  The FServ fee is based on the size, type, and
     number of accounts and transactions made by shareholders.
     
     Organizational Expenses--Organizational expenses of $14,124 and
     start-up administrative services expenses of $57,000 were borne
     initially by the Adviser.  The Fund has agreed to reimburse the
     Adviser for the organizational expenses and start-up
     administrative expenses during the five year period following
     August 31, 1993 (date the Fund first became effective).  For the
     six months ended February 28, 1995, the Fund paid $2,825 and
     $11,400, respectively, pursuant to this agreement.
     
     Interfund Transactions--During the six months ended February 28,
     1995, the Fund engaged in purchase and sale transactions with
     other affiliated funds at current market value pursuant to Rule
     17a-7 under the Act amounting to $4,100,000 and $3,550,000
     respectively.
     
     Certain Officers and Trustees of the Fund are Officers and
     Directors or Trustees of the above companies.
     
     (5) Investment Transactions
     
     Purchases and sales of investments, excluding short-term
     securities, for the six months ended February 28, 1995, were as
     follows:
     
     Purchases
     $866,884
     Sales
     $6,127,520




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

Dear Shareholder:

I  am pleased  to present  the Semi-Annual  Report to  Shareholders for Michigan
Intermediate Municipal Trust  (the "Fund"), formerly  Michigan Municipal  Income
Fund, covering the six-month period ended February 28, 1995.

This  report  begins with  a review  of  the economy  and the  municipal market.
Following the review, you'll find the Fund's Financial Statements which  include
the Portfolio of Investments.

As  always,  the Fund  seeks  relief for  you  and other  tax-sensitive Michigan
residents, in the form  of current income which  is exempt from federal  regular
income  tax and Michigan personal  income tax*. The Fund  pursues this income by
investing  in  a  portfolio  of  investment-grade,  intermediate-term   Michigan
municipal  securities.  Shares  of  the Fund  are  also  exempt  from Michigan's
intangibles tax on personal property, further increasing your tax benefit.

The Fund's net assets as  of this report are $59.4  million, and the Fund's  net
asset  value (share price) stands at $10.48,  down slightly from our last report
due to further  increases in interest  rates by the  Federal Reserve Board  (the
"Fed"). Shareholders were paid dividends of $0.27 per share.

Although  the increases in interest rates by  the Fed made 1994 a difficult year
for municipal funds, we  are happy to  note that interest  rates did decline  in
January  and February of 1995. In addition, many indicators point to a slow-down
in the economy, and the Fed met recently and decided against another rate  hike.
I believe that these are all very good signs for municipal investors.

The  Fund  continues  to provide  an  important  opportunity for  you  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.

Very sincerely yours,

Richard B. Fisher
President
April 15, 1995

* INCOME MAY BE SUBJECT TO THE FEDERAL ALTERNATIVE MINIMUM TAX.

                                       1
INVESTMENT REVIEW
- --------------------------------------------------------------------------------

The U.S. economy displayed considerable momentum over the six-month period ended
February  28, 1995. The Federal Reserve Board (the "Fed") continued to mount its
aggressive pre-emptive strike  against inflation  by raising  the Federal  Funds
rate  to 6%,  which is a  considerable amount  of tightening for  the economy to
absorb. However,  by the  end of  the six-month  period from  September 1994  to
February 1995, the U.S. economy was still showing significant signs of strength.

The  nation's capacity utilization  rose from 84.6%  to 85.6% while unemployment
continued to move well  into the full employment  range, declining from 5.9%  to
5.7%.  Inflation  stayed surprisingly  benign  during this  period  of continued
growth as the  Producer Price Index*  showed an  increase of only  0.2% for  the
entire month of February 1995. Also, the downturn in industrial commodity prices
should  lead to  a drop in  prices at  the crude materials  stage of production.
Yield curves  in both  the  municipal and  Treasury  bond markets  continued  to
flatten during the semi-annual period.

During  the six-month  period ended February  28, 1995, yields  in the municipal
bond market, as measured by the Bond Buyer Revenue Index*, rose consistently  to
a  high  of 7.37%  on November  17, 1994.  Municipal bond  yields then  began to
decline from  their  November high  as  a result  of  market supply  and  demand
technicals,  the attractiveness of yields available in the market place, and the
continued hawkish stance of the Fed. The U.S. Treasury bond market also  reached
its high for market yields in November. The long (30-year) Treasury bond reached
a high of 8.23% on November 7, 1994 and finished the six-month period at its low
of 7.5% on February 28, 1995.

From  September 1, 1994 to  February 28, 1995, net assets  of the Fund grew from
$58.5 million to $59.4 million. Reflecting market activity, the net asset  value
of  the Fund declined from $10.59 on September 1, 1994 to $10.48 on February 28,
1995. On that date, the credit breakdown of the holdings of the Fund was:  44.0%
in "AAA" issues; 46.2% in "AA" issues; 8.8% in "A" issues; and 1.0% 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  obligations  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 and  sewer  issues;
single-family  mortgage revenue issues;  and state and  local general obligation
issues. The average purchase yield for new investments by the Fund was 5.87%.

For the  six-month period  ended February  28,  1995, an  investor in  the  Fund
experienced  a total return  of (1.46%), based  on net asset  value, and (1.61%)
based on offering price.**

 * THIS INDEX IS UNMANAGED.
** 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 THEN THEIR ORIGINAL COST.

                                       2
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--97.2%
- --------------------------------------------------------------------
           MICHIGAN--97.2%
           ---------------------------------------------------------
$ 230,000  Ann Arbor (City-Washtenaw County), MI, 6.00% UT GO Bonds
           (Environmental Protection Series 1992B), 9/1/2000             A1      $   237,601
           ---------------------------------------------------------
  215,000  Ann Arbor (City-Washtenaw County), MI, 6.00% UT GO Bonds
           (Environmental Protection Series 1992B), 9/1/2001             A1          222,712
           ---------------------------------------------------------
  500,000  Ann Arbor, MI, 5.20% UT GO Environmental Bonds (Series
           C)/(Original Issue Yield: 5.25%), 9/1/2004                    A1          490,090
           ---------------------------------------------------------
  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                                                        Aa          104,863
           ---------------------------------------------------------
  100,000  Auburn Hills (City), MI, 6.50% LT GO Bonds (Series 1989)/
           (Public Improvement Purpose), 5/1/97                           A          103,442
           ---------------------------------------------------------
  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          595,260
           ---------------------------------------------------------
  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          523,055
           ---------------------------------------------------------
  500,000  Battle Creek (Calhoun County), MI, Building Authority,
           6.00% LT Bonds (Series 1992)/(Justice Centre), 4/1/2002        A          518,045
           ---------------------------------------------------------
  500,000  Battle Creek (Calhoun County), MI, Building Authority,
           6.10% LT Bonds (Series 1992)/(Justice Centre), 4/1/2003        A          521,670
           ---------------------------------------------------------
  100,000  Battle Creek, MI, 6.90% Water Supply System Revenue Bonds
           (Series 1990B), 9/1/2001                                       A          108,146
           ---------------------------------------------------------
  335,000  Calhoun County, MI, 6.60% UT GO Bonds (Series 1990-II)/
           (AMBAC Insured), 7/1/2002                                     Aaa         350,366
           ---------------------------------------------------------
3,000,000  Detroit, MI, 6.00% Water Supply System Refunding Revenue
           Bonds (FGIC Insured)/(Original Issue Yield: 6.10%),
           7/1/2002                                                      AAA       3,105,810
           ---------------------------------------------------------
</TABLE>

                                       3
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 100,000  Detroit, MI, City School District, 7.15% UT GO Refunding
           Bonds (Series 1987A)/(BIG Insured), 5/1/98                    Aaa     $   106,049
           ---------------------------------------------------------
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       1,048,260
           ---------------------------------------------------------
  270,000  Economic Development Corporation of the City of Dearborn,
           MI, 5.10% Refunding Revenue Bonds (Oakwood Obligated
           Group)/(MBIA Insured)/(Original Issue Yield: 5.20%),
           8/15/2006                                                     AAA         260,010
           ---------------------------------------------------------
  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         529,540
           ---------------------------------------------------------
  200,000  Farmington Hills, MI, Hospital Finance Authority, 6.60%
           Revenue Bonds (Series 1991A)/(Botsford General Hospital)/
           (MBIA Insured), 2/15/2000                                     Aaa         211,926
           ---------------------------------------------------------
  425,000  Forest Hills, MI, Public School District, 7.375% UT GO
           Bonds (Series 1990), 5/1/2015                                 Aa          472,336
           ---------------------------------------------------------
  285,000  Garden City School District, Wayne County, MI, 5.80% UT
           GO Refunding Bonds (FSA Insured), 5/1/2004                    AAA         293,345
           ---------------------------------------------------------
  250,000  Garden City School District, Wayne County, MI, 5.90% UT
           GO Refunding Bonds (FSA Insured), 5/1/2005                    AAA         258,872
           ---------------------------------------------------------
  565,000  Garden City School District, Wayne County, MI, 6.00% UT
           GO Refunding Bonds (FSA Insured), 5/1/2006                    AAA         585,843
           ---------------------------------------------------------
  515,000  Garden City School District, Wayne County, MI, 6.10% UT
           GO Refunding Bonds (FSA Insured), 5/1/2007                    AAA         537,557
           ---------------------------------------------------------
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        1,187,100
           ---------------------------------------------------------
  250,000  Grand Rapids, MI, Sanitary Sewer System, 5.40%
           Improvement Revenue Bonds (Series 1992)/(Original Issue
           Yield: 5.45%), 1/1/2002                                       A1          250,332
           ---------------------------------------------------------
</TABLE>

                                       4
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 300,000  Grand Rapids, MI, Sanitary Sewer System, 5.50%
           Improvement Revenue Bonds (Series 1992)/(Original Issue
           Yield: 5.55%), 1/1/2003                                       A1      $   301,491
           ---------------------------------------------------------
  250,000  Grand Rapids, MI, Sanitary Sewer System, 5.60%
           Improvement Revenue Bonds (Series 1992)/(Original Issue
           Yield: 5.65%), 1/1/2004                                       A1          252,233
           ---------------------------------------------------------
  130,000  Grand Valley, MI, 6.60% State College Housing Revenue
           Bonds (Series 1986)/(ETM), 10/1/96                            NR          133,476
           ---------------------------------------------------------
  150,000  Huron Valley, MI, 6.50% School District UT GO Refunding
           Bonds (Series 1991)/(Q-SBLF Program), 5/1/2002                A1          162,939
           ---------------------------------------------------------
  270,000  Ingham County, MI, 5.70% LT GO Bonds (Charter Township of
           Delhi)/(Sanitary Project #4), 11/1/2003                       A1          276,656
           ---------------------------------------------------------
  360,000  Ingham County, MI, 5.80% LT GO Bonds (Charter Township of
           Delhi)/(Sanitary Project #4), 11/1/2004                       A1          370,674
           ---------------------------------------------------------
  465,000  Ingham County, MI, 5.90% LT GO Bonds (Charter Township of
           Delhi)/(Sanitary Project #4), 11/1/2005                       A1          480,047
           ---------------------------------------------------------
  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         280,757
           ---------------------------------------------------------
  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         438,497
           ---------------------------------------------------------
  500,000  Lake Orion Community School District, County of Oakland,
           MI, 5.90% Refunding UT GO Bonds (School Building and
           Site)/(AMBAC Q-SBLF), 5/1/2001                                AAA         516,905
           ---------------------------------------------------------
2,000,000  Lake Orion Community School District, County of Oakland,
           MI, 6.05% Refunding UT GO Bonds (School Building and
           Site)/(AMBAC Q-SBLF), 5/1/2002                                AAA       2,088,380
           ---------------------------------------------------------
  900,000  Lansing, MI, 5.30% Sewage Disposal System Refunding
           Revenue Bonds (Series 1994)/(FGIC Insured)/(Original
           Issue Yield: 5.35%), 5/1/2005                                 AAA         889,488
           ---------------------------------------------------------
</TABLE>

                                       5
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 500,000  Lansing, MI, 5.50% Sewage Disposal System Refunding
           Revenue Bonds (Series 1994)/(FGIC Insured)/(Original
           Issue Yield: 5.60%), 5/1/2007                                 AAA     $   500,370
           ---------------------------------------------------------
  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         104,915
           ---------------------------------------------------------
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        1,554,615
           ---------------------------------------------------------
3,000,000  Michigan Public Power Agency, 5.70% Revenue Refunding
           Bonds (Series 1992)/(Belle River)/(Original Issue Yield:
           5.80%), 1/1/2003                                              A1        3,060,510
           ---------------------------------------------------------
1,000,000  Michigan State Environmental Program, 5.75% GO Bonds
           (Series 1992)/(Original Issue Yield: 5.80%), 11/1/2001        A1        1,028,330
           ---------------------------------------------------------
  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         558,954
           ---------------------------------------------------------
  400,000  Michigan State Hospital Finance Authority, 5.00% Revenue
           Bonds (Crittenton Hospital)/(Original Issue Yield:
           5.10%), 3/1/2003                                              NR          370,292
           ---------------------------------------------------------
  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          503,390
           ---------------------------------------------------------
1,500,000  Michigan State Hospital Finance Authority, 5.50% Revenue
           Refunding Bonds (St. John's Hospital), 5/15/2001              Aa        1,480,485
           ---------------------------------------------------------
  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         821,504
           ---------------------------------------------------------
  415,000  Michigan State Hospital Finance Authority, 6.15% Revenue
           Bonds (Series 1992A)/(Crittenton Hospital), 3/1/2001           A          430,355
           ---------------------------------------------------------
</TABLE>

                                       6
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 440,000  Michigan State Hospital Finance Authority, 6.25% Revenue
           Bonds (Series 1992A)/(Crittenton Hospital), 3/1/2002           A      $   458,194
           ---------------------------------------------------------
  575,000  Michigan State Hospital Finance Authority, 6.30% Revenue
           Refunding Bonds (Sparrow Obligated Group)/(MBIA Insured),
           11/15/2003                                                    AAA         604,820
           ---------------------------------------------------------
  100,000  Michigan State Hospital Finance Authority, 6.70% Revenue
           Refunding Bonds (Series 1988A)/(Henry Ford Health
           System), 5/1/96                                               Aa          101,953
           ---------------------------------------------------------
  100,000  Michigan State Hospital Finance Authority, 6.90% Revenue
           Refunding Bonds (Series 1988A)/(Henry Ford Health
           System), 5/1/97                                               Aa          104,688
           ---------------------------------------------------------
  375,000  Michigan State Hospital Finance Authority, 6.85% Revenue
           Refunding Bonds (Series 1989)/(Oakland General Hospital)/
           (AMBAC Insured), 7/1/2000                                     Aaa         399,904
           ---------------------------------------------------------
  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          522,375
           ---------------------------------------------------------
  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         105,520
           ---------------------------------------------------------
  100,000  Michigan State Hospital Finance Authority, 7.20% Revenue
           Refunding Bonds (Series 1988A)/(Mercy Memorial Hospital)/
           (BIG Insured), 6/1/97                                         Aaa         105,221
           ---------------------------------------------------------
  500,000  Michigan State Housing Development Authority, 5.90%
           Single Family Housing Mortgage Revenue Bonds (Series
           1994A), 12/1/2005                                             AA          505,900
           ---------------------------------------------------------
  500,000  Michigan State Housing Development Authority, 5.90%
           Single Family Housing Revenue Bonds (Series 1994A),
           6/1/2005                                                      AA          505,695
           ---------------------------------------------------------
</TABLE>

                                       7
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 430,000  Michigan State Housing Development Authority, 6.25%
           Single Family Housing Mortgage Revenue Bonds (Series
           1992A)/ (Subject to AMT), 6/1/2002                            AA-     $   439,748
           ---------------------------------------------------------
  280,000  Michigan State Housing Development Authority, 6.30%
           Single Family Housing Mortgage Revenue Bonds (Series A),
           12/1/2003                                                     AA-         286,773
           ---------------------------------------------------------
  200,000  Michigan State Housing Development Authority, 6.95%
           Single Family Housing Mortgage Revenue Bonds (Series B)/
           (Subject to AMT), 12/1/2020                                   AA-         206,180
           ---------------------------------------------------------
  100,000  Michigan State Housing Development Authority, 7.00%
           Single Family Housing Mortgage Revenue Bonds (Series
           1988B)/ (Subject to AMT), 6/1/96                              AA-         101,181
           ---------------------------------------------------------
  200,000  Michigan State Housing Development Authority, 7.00%
           Single Family Housing Mortgage Revenue Bonds (Series
           1991A)/ (Subject to AMT), 12/1/2005                           AA-         211,788
           ---------------------------------------------------------
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       1,696,358
           ---------------------------------------------------------
  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          269,708
           ---------------------------------------------------------
  100,000  Michigan State, 5.50% Comprehensive Transportation
           Revenue Refunding Bonds (Series 1988II), 11/1/97              A1          104,361
           ---------------------------------------------------------
1,000,000  Michigan State, 5.50% Comprehensive Transportation
           Revenue Refunding Bonds (Series 1992B)/(Original Issue
           Yield: 5.60%), 5/15/2002                                      A1        1,012,960
           ---------------------------------------------------------
1,000,000  Michigan State, 6.00% Comprehensive Transition Revenue
           Bonds (Series B)/(Original Issue Yield: 6.05%), 5/15/2007     AA-       1,037,120
           ---------------------------------------------------------
  100,000  Michigan State, 6.55% Comprehensive Transportation
           Revenue Refunding Bonds (Series 1988I), 9/1/97                A1          104,112
           ---------------------------------------------------------
</TABLE>

                                       8
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$4,250,000 Monroe County, MI, PCR, 6.35% Revenue Bonds (Series
           1994A)/ (The Detroit Edison Company)/(AMBAC
           Insured)/(Subject to AMT), 12/1/2004                          AAA     $ 4,431,475
           ---------------------------------------------------------
  950,000  Novi, MI, 4.80% UT GO Bonds (Series 1993)/(Original Issue
           Yield: 4.90%), 10/1/2005                                      A1          888,041
           ---------------------------------------------------------
  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-         233,705
           ---------------------------------------------------------
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        1,748,705
           ---------------------------------------------------------
  250,000  Oakland County, MI, 6.30% LT GO Bonds (Series 1991)/
           (Evergreen Farmington Sewer Disposal System), 5/1/2005         A          260,955
           ---------------------------------------------------------
  300,000  Oakland, MI, 6.65% LT GO Bonds (Series 1991)/(Community
           College District)/(Original Issue Yield: 6.745%),
           5/1/2011                                                       A          316,167
           ---------------------------------------------------------
  610,000  Okemos, MI, Public School District, 6.00% UT GO Bonds
           (Q-SBLF Program), 5/1/2002                                    A1          634,046
           ---------------------------------------------------------
  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          794,960
           ---------------------------------------------------------
  220,000  Ottawa County, MI, 6.50% Water System Revenue Bonds
           (Series 1990)/(Northwest Ottawa Water Supply), 10/1/2001      A1          231,794
           ---------------------------------------------------------
  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          147,270
           ---------------------------------------------------------
  100,000  Ottawa County, MI, 6.85% Water System Revenue Bonds
           (Series 1990)/(Northwest Ottawa Water Supply), 5/1/2000       A1          104,898
           ---------------------------------------------------------
  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          415,388
           ---------------------------------------------------------
</TABLE>

                                       9
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 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      $   546,770
           ---------------------------------------------------------
  570,000  Riverview, MI, Community School District (Wayne County),
           6.20% UT GO Bonds (School Building Series 1992)/(FGIC
           Insured), 5/1/2003                                            Aaa         609,991
           ---------------------------------------------------------
  615,000  Riverview, MI, Community School District (Wayne County),
           6.20% UT GO Bonds (School Building Series 1992)/(FGIC
           Insured), 5/1/2004                                            Aaa         658,148
           ---------------------------------------------------------
  350,000  Rochester Community School District (Counties of Macomb
           and Oakland), MI, 6.50% UT GO Bonds (Series 1991)/(Q-SBLF
           Program)/ (Original Issue Yield: 6.60%), 5/1/2007             A1          377,143
           ---------------------------------------------------------
  250,000  Rochester 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          269,388
           ---------------------------------------------------------
  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         284,453
           ---------------------------------------------------------
  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         241,652
           ---------------------------------------------------------
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          986,430
           ---------------------------------------------------------
  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          277,555
           ---------------------------------------------------------
1,500,000  University of Michigan, 5.70% Revenue Bonds (Series
           1990A), 12/1/2004                                             Aa        1,534,785
           ---------------------------------------------------------
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         943,060
           ---------------------------------------------------------
</TABLE>

                                       10
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           MICHIGAN--CONTINUED
           ---------------------------------------------------------
$ 750,000  Wayne County, MI, Livonia Public School District, 6.00%
           UT GO Bonds (School Building Series 1992), 5/1/2001           A1      $   778,868
           ---------------------------------------------------------
1,000,000  Western Michigan University, 5.50% General Revenue Bonds
           (Series 1992A)/(FGIC Insured)/(Original Issue Yield:
           5.55%), 11/15/2002                                            Aaa       1,013,070
           ---------------------------------------------------------
  885,000  Wyandotte (Wayne County), MI, Electric System, 6.10%
           Revenue Refunding Bonds (Series 1992)/(MBIA Insured),
           10/1/2002                                                     Aaa         928,728
           ---------------------------------------------------------             -----------
               TOTAL LONG-TERM MUNICIPAL SECURITIES (IDENTIFIED
               COST, $56,540,044)                                                 57,769,497
           ---------------------------------------------------------             -----------
SHORT-TERM MUNCIPAL SECURITIES--1.2%
- --------------------------------------------------------------------
           PUERTO RICO--1.2%
           ---------------------------------------------------------
  700,000  Government Development Bank of Puerto Rico Weekly VRDNs
           (Credit Suisse and Sumitomo Bank Ltd. LOCs)                   A-1         700,000
           ---------------------------------------------------------             -----------
               TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST,
               $57,240,044) (A)                                                  $58,469,497
           ---------------------------------------------------------             -----------
<FN>
 *   Please refer to the Appendix of the Statement of Additional Information for
    an explanation of the credit ratings.
(a) The cost of investments for federal tax purposes amounts to $57,240,044. The
    net unrealized appreciation on  a federal tax  basis amounts to  $1,229,453,
    which  is comprised of $1,562,412  appreciation and $332,959 depreciation at
    February 28, 1995.
Note: The categories  of investments  are shown as  a percentage  of net  assets
      ($59,427,421) at February 28, 1995.
</TABLE>

                                       11
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------

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
HEFA       --Health and Education Facilities Authority
LOCs       --Letters of Credit
LT         --Limited Tax
MBIA       --Municipal Bond Investors Assurance
PCR        --Pollution Control Revenue
Q-SBLF     --Qualified State Bond Loan Fund
UT         --Unlimited Tax
VRDNs      --Variable Rate Demand Notes
</TABLE>

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

                                       12
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                <C>          <C>
ASSETS:
- --------------------------------------------------------------------------------------------
Investments in securities, at value (identified and tax cost $57,240,044)                       $58,469,497
- --------------------------------------------------------------------------------------------
Cash                                                                                                 92,370
- --------------------------------------------------------------------------------------------
Interest receivable                                                                                 981,326
- --------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                     148,174
- --------------------------------------------------------------------------------------------
Deferred expenses                                                                                     7,023
- --------------------------------------------------------------------------------------------    -----------
    Total assets                                                                                 59,698,390
- --------------------------------------------------------------------------------------------
LIABILITIES:
- --------------------------------------------------------------------------------------------
Income distributions payable                                                       $ 234,634
- --------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                      20,370
- --------------------------------------------------------------------------------
Accrued expenses                                                                      15,965
- --------------------------------------------------------------------------------   ---------
    Total liabilities                                                                               270,969
- --------------------------------------------------------------------------------------------    -----------
NET ASSETS for 5,669,548 shares of beneficial interest outstanding                              $59,427,421
- --------------------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- --------------------------------------------------------------------------------------------
Paid-in-capital                                                                                 $59,436,455
- --------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                         1,229,453
- --------------------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                              (1,238,487)
- --------------------------------------------------------------------------------------------    -----------
    Total Net Assets                                                                            $59,427,421
- --------------------------------------------------------------------------------------------    -----------
NET ASSET VALUE per Share ($59,427,421  DIVIDED BY 5,669,548 shares of
beneficial interest outstanding)                                                                $     10.48
- --------------------------------------------------------------------------------------------    -----------
OFFERING PRICE per Share (100/97 of $10.48)*                                                    $     10.80
- --------------------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (99.5/100 of $ 10.48)**                                           $     10.43
- --------------------------------------------------------------------------------------------    -----------
<FN>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Shares" in the prospectus.
</TABLE>

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

                                       13
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                            <C>        <C>        <C>
INVESTMENT INCOME:
- ----------------------------------------------------------------------------------
Interest                                                                             $1,652,690
- ----------------------------------------------------------------------------------
EXPENSES:
- ----------------------------------------------------------------------------------
Investment advisory fee                                                   $113,040
- -----------------------------------------------------------------------
Administrative personnel and services fees                                  61,987
- -----------------------------------------------------------------------
Custodian fees                                                              15,826
- -----------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                    14,413
- -----------------------------------------------------------------------
Director's\Trustees' fees                                                    1,267
- -----------------------------------------------------------------------
Auditing fees                                                                8,145
- -----------------------------------------------------------------------
Fund share registration costs                                               12,308
- -----------------------------------------------------------------------
Portfolio accounting fees                                                   16,391
- -----------------------------------------------------------------------
Legal fees                                                                   3,258
- -----------------------------------------------------------------------
Printing and postage                                                         5,973
- -----------------------------------------------------------------------
Shareholder services fee                                                    14,130
- -----------------------------------------------------------------------
Insurance premiums                                                           2,534
- -----------------------------------------------------------------------
Miscellaneous                                                                6,878
- -----------------------------------------------------------------------   --------
    Total expenses                                                         276,150
- -----------------------------------------------------------------------
Deduct--
- ------------------------------------------------------------
  Waiver of investment advisory fee                            $113,040
- ------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser           21,809    134,849
- ------------------------------------------------------------   --------   --------
    Net expenses                                                                        141,301
- ----------------------------------------------------------------------------------   ----------
        Net investment income                                                         1,511,389
- ----------------------------------------------------------------------------------   ----------
REALIZED AND UNREALIZED GAIN(LOSS) ON INVESTMENTS:
- ----------------------------------------------------------------------------------
Net realized gain(loss) on investment transactions (identified cost basis)             (972,698)
- ----------------------------------------------------------------------------------
Net change in unrealized appreciation(depreciation) of investments                      506,646
- ----------------------------------------------------------------------------------   ----------
  Net realized and unrealized gain/(loss) on investments                               (466,052)
- ----------------------------------------------------------------------------------   ----------
        Change in net assets resulting from operations                               $1,045,337
- ----------------------------------------------------------------------------------   ----------
</TABLE>

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

                                       14
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                           SIX MONTHS
                                                             ENDED
                                                          FEBRUAY 28,      YEAR ENDED
                                                              1995         AUGUST 31,
                                                          (UNAUDITED)         1994
                                                          ------------    ------------
<S>                                                       <C>             <C>
INCREASE (DECREASE) IN NET ASSETS:
- -------------------------------------------------------
OPERATIONS--
- -------------------------------------------------------
Net investment income                                     $ 1,511,389     $ 2,790,803
- -------------------------------------------------------
Net realized gain (loss) on investment ($972,698 and $
3,738 respectively, as computed for federal income tax
purposes)                                                    (972,698)       (249,785)
- -------------------------------------------------------
Change in unrealized appreciation (depreciation) of
investments                                                   506,646      (2,310,979)
- -------------------------------------------------------   ------------    ------------
    Change in net assets resulting from operations          1,045,337         230,039
- -------------------------------------------------------   ------------    ------------
DISTRIBUTIONS TO SHAREHOLDERS--
- -------------------------------------------------------
Dividends to shareholders from net investment income       (1,511,389)     (2,790,803)
- -------------------------------------------------------   ------------    ------------
FUND SHARE (PRINCIPAL) TRANSACTIONS--
- -------------------------------------------------------
Proceeds from sale of shares                               10,223,092      26,346,131
- -------------------------------------------------------
Net asset value of shares issued to shareholders in
payment of dividends declared                                 162,277         221,749
- -------------------------------------------------------
Cost of shares redeemed                                    (8,972,116)    (16,151,756)
- -------------------------------------------------------   ------------    ------------
    Change in net assets resulting from fund share
    transactions                                            1,413,253      10,416,124
- -------------------------------------------------------   ------------    ------------
        Change in net assets                                  947,201       7,855,360
- -------------------------------------------------------
NET ASSETS:
- -------------------------------------------------------
Beginning of period                                        58,480,220      50,624,860
- -------------------------------------------------------   ------------    ------------
End of period                                             $59,427,421     $58,480,220
- -------------------------------------------------------   ------------    ------------
</TABLE>

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

                                       15
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                             SIX MONTHS
                                                ENDED                           YEAR ENDED AUGUST 31,
                                          FEBRUARY 28, 1995   ---------------------------------------------------------
                                             (UNAUDITED)            1994                1993               1992(A)
                                          -----------------   -----------------   -----------------   -----------------
<S>                                       <C>                 <C>                 <C>                 <C>
NET ASSET VALUE, BEGINNING OF PERIOD           $10.59                   $11.02              $10.38              $10.00
- ----------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- ----------------------------------------
  Net investment income                          0.27                0.53                0.55                0.56
- ----------------------------------------
  Net realized and unrealized gain
  (loss) on investments                         (0.11)              (0.43)               0.64                0.38
- ----------------------------------------  -----------         -----------         -----------         -----------
  Total from investment operations               0.16                0.10                1.19                0.94
- ----------------------------------------
LESS DISTRIBUTIONS
- ----------------------------------------
  Dividends to shareholders from net
  investment income                             (0.27)              (0.53)              (0.55)              (0.56)
- ----------------------------------------  -----------         -----------         -----------         -----------
NET ASSET VALUE, END OF PERIOD                 $10.48              $10.59              $11.02              $10.38
- ----------------------------------------  -----------         -----------         -----------         -----------
TOTAL RETURN (B)                                (1.46%)              0.88%              11.73%               9.60%
- ----------------------------------------
RATIOS TO AVERAGE NET ASSETS
- ----------------------------------------
  Expenses                                       0.50%(c)            0.50%               0.37%               0.07%(c)
- ----------------------------------------
  Net investment income                          5.35%(c)            4.87%               5.11%               5.66%(c)
- ----------------------------------------
  Expense waiver/reimbursement (d)               0.48%(c)            0.57%               1.06%               1.26%(c)
- ----------------------------------------
SUPPLEMENTAL DATA
- ----------------------------------------
  Net assets, end of period (000
   omitted)                                    $59,427             $58,480             $50,625             $26,998
- ----------------------------------------
Portfolio turnover rate                            19%                 13%                  3%                 26%
- ----------------------------------------
<FN>
(a) Reflects  operations for the period from September 18, 1991 (date of initial
    public investment) to August 31, 1992.
(b) Based on  net  asset  value,  which  does not  reflect  the  sales  load  or
    contingent deferred sales charge, if applicable.
(c) Computed on an annualized basis.
(d) This  voluntary expense  decrease is reflected  in both the  expense and net
    investment income ratios shown above.
</TABLE>

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

                                       16
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
(FORMERLY, MICHIGAN MUNICIPAL INCOME FUND)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28,1995 (UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal  Securities  Income  Trust  (the  "Trust")  is  registered  under  the
Investment Company  Act  of  1940,  as  amended  (the  "Act"),  as  an  open-end
management  investment company. As of February  28, 1995, the Trust consisted of
ten,  non-diversified  portfolios.  The  financial  statements  included  herein
present  only those of  Michigan Intermediate Municipal  Trust (the "Fund"). The
financial statements  of  the other  portfolios  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. These
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.  Short-term securities  with remaining
    maturities of sixty days or  less at the time of  purchase may be valued  at
    amortized cost, which approximates fair market value.

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

C.  FEDERAL TAXES--It is the Fund's policy to comply with the provisions of  the
    Code  applicable  to regulated  investment  companies and  to  distribute to
    shareholders each  year substantially  all of  its income.  Accordingly,  no
    provisions  for federal tax are necessary. At August 31, 1994, the Fund, for
    federal tax purposes, had a capital loss carryforward of $16,005, which will
    reduce the Fund's taxable  income arising from future  net realized gain  on
    investments,  if any,  to the  extent permitted by  the Code,  and thus will
    reduce the amount of the distributions to shareholders which would otherwise
    be necessary to relieve the Fund of any liability for federal tax.  Pursuant
    to  the Code, such  capital loss carryforward will  expire in 2001 ($12,267)
    and 2002 ($3,738). Additionally, net capital losses of $249,785 attributable
    to security  transactions incurred  after October  31, 1993  are treated  as
    arising on September 1, 1994, the first day of the Fund's next taxable year.

                                       17
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------

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

E.  CONCENTRATION  OF RISK--Since the Fund invests  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
    tax-exempt  mutual  fund that  invests nationally.  In  order to  reduce the
    credit risk associated with such factors,  at February 28, 1995, 48% 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  value  of  investments  insured  by  or supported
    (backed) by a letter of  credit for any one  institution or agency does  not
    exceed 19% of total investments.

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  its  shares,  have  been  deferred  and  are being
    amortized using the  straight-line method  not to  exceed a  period of  five
    years from the Fund's commencement date.

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

(3) SHARES OF BENEFICIAL INTEREST

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

<TABLE>
<CAPTION>
                                                                        SIX MONTHS
                                                                          ENDED
                                                                         FEBRUARY    YEAR ENDED
                                                                           28,       AUGUST 31,
                                                                           1995         1994
- ----------------------------------------------------------------------  ----------   -----------
<S>                                                                     <C>          <C>
Shares sold                                                             1,006,821     2,416,275
- ----------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared             15,884        20,450
- ----------------------------------------------------------------------
Shares redeemed                                                          (875,683)   (1,508,248)
- ----------------------------------------------------------------------  ----------   -----------
  Net change resulting from Fund share transactions                       147,022       928,477
- ----------------------------------------------------------------------  ----------   -----------
</TABLE>

(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

ADVISORY FEE--Federated Advisers, the Fund's investment adviser (the "Adviser"),
receives  for its services an annual investment  advisory fee equal to .40 of 1%
of the Fund's average  daily net assets. The  Adviser may voluntarily choose  to
waive    a   portion    of   its    fee   and    reimburse   certain   operating

                                       18
MICHIGAN INTERMEDIATE MUNICIPAL TRUST
- ---------------------------------------------------------
expenses of the Fund. The Adviser can modify or terminate this voluntary  waiver
and reimbursement at any time at its sole discretion.

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

SHAREHOLDER SERVICES FEE--Under  the terms of  a Shareholder Services  Agreement
with  Federated Shareholder Services ("FSS"), the Fund will pay FSS up to .25 of
1% of average daily net assets of the Fund for the period. This fee is to obtain
certain services for shareholders and to maintain shareholder accounts.

TRANSFER AGENT  AND  DIVIDEND  DISBURSING  AGENT  FEES  AND  EXPENSES--Federated
Services  Company serves as transfer agent and dividend disbursing agent for the
Fund. The fee is based on the size, type and number of accounts and transactions
made by shareholders.

ORGANIZATIONAL  EXPENSES--Organizational  expenses   of  $29,500  and   start-up
administrative services expenses of $82,009 were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up administrative expenses during the five year period following September
9,  1991  (date the  Fund  first became  effective).  For the  six  months ended
February 28, 1995, the  Fund paid $1,417 and  $2,835, respectively, pursuant  to
this agreement.

INTERFUND  TRANSACTIONS--During the six months ended  February 28, 1995 the Fund
engaged in purchase  and sale transactions  with funds at  current market  value
pursuant  to Rule  17a-7 under  the Act  amounting to  $9,950,000 and $9,250,000
respectively.

Certain Officers and Trustees of the Fund are Officers and Directors or Trustees
of the above companies.

(5) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1995, were as follows:

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
<S>                                                                     <C>
PURCHASES                                                               $11,973,064
- ----------------------------------------------------------------------  ----------
SALES                                                                   $11,023,485
- ----------------------------------------------------------------------  ----------
</TABLE>

                                       19

<TABLE>
<CAPTION>
TRUSTEES                       OFFICERS
- ---------------------------------------------------------

<S>                            <C>
John F. Donahue                John F. Donahue
Thomas G. Bigley               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
Edward L. Flaherty, Jr.        VICE PRESIDENT AND TREASURER
Peter E. Madden                John W. McGonigle
Gregor F. Meyer                VICE PRESIDENT AND SECRETARY
John E. Murray, Jr.            David M. Taylor
Wesley W. Posvar               ASSISTANT TREASURER
Marjorie P. Smuts              J. Crilley Kelly
                               ASSISTANT SECRETARY
</TABLE>

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

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

                                       20
- --------------------------------------------------------------------------------
                                                                        MICHIGAN
- --------------------------------------------------------------------------------
                                                                    INTERMEDIATE
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                           TRUST
- --------------------------------------------------------------------------------
                                                   (formerly, Michigan Municipal
- --------------------------------------------------------------------------------
                                                                    Income Fund)

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                               FEBRUARY 28, 1995
[FEDERATED LOGO]                        ----------------------------------------

    Distributor

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

     FEDERATED INVESTORS TOWER
     PITTSBURGH, PA 15222-3779
       -------------------------------------------------------------------------
                                  [RECYCLED LOGO]
                            RECYCLED
                                 PAPER

          625922703
     3032602 (4/95)
                             ---------------------------------------------------

     New Jersey Municipal Income Fund
     Portfolio of Investments
     February 28, 1995 (unaudited)
     
                                                          Credit
                                                         Rating:
     Principal                                        Moody's,
     Amount                                              or S&P*       Value
     Short-Term Municipal Securities - 107.4%
     $600,000Government Development Bank of Puerto Rico
               Weekly VRDNs (Credit Suisse and Sumitomo
               Bank Ltd. LOCs)                             A-1        $600,000
                Total Investments, at amortized cost         $600,000    +
     
     * Please refer to the Appendix of the Statement of Additional
     Information for an explanation of the credit ratings.
     
     +  Also represents cost for federal tax purposes.
     
     Note:  The investment category is shown as a percentage of net
     assets ($558,690) at February 28, 1995
     
     The following abbreviations are used in this portfolio:
     
     LOC(s) - Letters of Credit
     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, 1995 (unaudited)
Assets:
Investments in securities, at amortized cost and value             $  600,000
Cash                                                                   30,574
Interest receivable                                                     1,645
Deferred expenses                                                      19,586

Total assets                                                            651,805
Liabilities:
Income distribution payable                                    $  92,476
Payable for Fund shares redeemed                                      639

Total liabilities                                                        93,115
Net Assets for 69,137 shares of beneficial
interest outstanding                                               $  558,690
Net Assets Consists of:
Paid in capital
$2,344,029
Accumulated net realized (loss) on investments                     (1,785,339)

Total Net Assets                                                     $  558,690
Net Asset Value per Share ($558,690/69,137 shares of
beneficial interest outstanding)                                        $ 8.08
Redemption Proceeds per Share (97/100 of 8.08)*                         $ 7.84

* 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, 1995 (unaudited)


Investment Income:
Interest                                                             $ 143,304
Expenses:
Investment advisory fee                               $      9,404
Administrative personnel and service fees                   53,083
Custodian and portfolio accounting fees                     30,124
Transfer and dividend disbursing agent
fees and expenses                                            8,551
Directors'/Trustees' fees                                      580
Auditing fees                                                6,765
Fund share registration costs                                6,165
Legal fees                                                   1,725
Printing and postage                                         1,785
Shareholder services fee                                     5,762
Insurance premiums                                           2,040
Distribution services fee                                   17,128
Taxes                                                           18
Miscellaneous                                                2,310
                                               Total expenses         145,440
Deduct-
                                          Waiver of investment advisory
  fee                                      $  9,404
                                          Reimbursement of other operating
                        expenses by Adviser          118,908          128,312
                                                                   Net
   expenses                                           17,128
                                                                    Net
    investment income                                126,176
Realized and Unrealized Gain(Loss) on Investments:
Net realized gain (loss) on investment
transactions (identified cost basis)
  (1,556,980)
Net change in unrealized appreciation (depreciation)
of investments                                                      463,424
                                                                    Net
  realized and unrealized gain (loss) on investments
  (1,093,556)
                                                                    Change
   in net assets resulting from operations                          $
   (967,380)


(See Notes which are an integral part of the Financial Statements)
New Jersey Municipal Income Fund
Statement of Changes in Net Assets

                                                Six Months Ended    Year Ended
                                               February 28, 1995    August 31,
                                                   (unaudited)          1994
Increase (Decrease) in Net Assets:
Operations-
Net investment income                           $      126,176    $      423,161
Net realized gain (loss) on investment
transactions ($1,556,980 and $0,
respectively, as computed for federal
income tax purposes)                               (1,556,980)         (228,359)
Change in unrealized appreciation
(depreciation) of investments                          463,424         (537,756)
  Change in net assets resulting
  from operations                                    (967,380)         (342,954)
Distributions to Shareholders-
Dividends to shareholders from net
investment income                                    (126,176)         (423,161)
Distributions in excess of net
investment income                                     (17,127)          (62,268)
  Change in net assets resulting from
  distribution to shareholders                       (143,303)         (485,429)
Fund Share (Principal) Transactions-
Proceeds from sale of shares                           204,304         9,997,039
Net asset value of shares issued to
shareholders in payment
of dividends declared                                   45,370           135,785
Cost of shares redeemed                            (9,746,480)       (1,488,758)
  Change in net assets resulting from
Fund share transactions                            (9,496,806)         8,644,066
   Change in net assets                            (10,607,489)        7,815,683
Net Assets:
Beginning of period                                11,166,179
3,350,496
End of period                                   $      558,690    $   11,166,179


(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>
                                               Six Months Ended
                                               February 28, 1995       Year Ended
August 31,
                                                 (unaudited)            1994
1993(a)

<S>                                          <C>     <C>               <C>    
Net asset value, beginning of period         $9.47   $10.30            $10.00
Income from investment operations
  Net investment income                              0.02              0.51            0.12
  Net realized and unrealized gain
  (loss) on investments                              (1.21)            (0.78)          0.31
  Total from investment operations                   (1.19)            (0.27)          0.43
Less distributions
  Dividends to shareholders from
  net investment income                              (0.02)            (0.51)          (0.12)
  Distributions in excess of net
  investment income(e)                               (0.18)            (0.05)          (0.01)
  Total Distributions                                (0.20)            (0.56)          (0.13)
Net asset value, end of period                       $8.08             $9.47           $10.30
Total Return (b)                                     (12.63%)          (2.62%)         4.28%
Ratios to average net assets
  Expenses                                           0.73%(c)          0.75%
0.75%(c)
  Net investment income                              5.37%(c)          5.10%
4.86%(c)
  Expense waiver/reimbursement (d)                   5.46%(c)          3.22%
4.00%(c)
Supplemental Data
  Net assets, end of period (000 omitted) $559       $11,166           $3,350
  Portfolio turnover rate                            16%               47%
0%
</TABLE>
(a) Reflects operations for the period from June 1, 1993 (date of
initial public investment) to August 31, 1993.

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

(c) Computed on an annualized basis.

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

(e) Distribution are determined in accordance with income tax
regulations which may differ from generally accepted accounting
principles.  These distributions do not represent a return of capital
for federal income purposes.

(See Notes which are an integral part of the Financial Statements
     New Jersey Municipal Income Fund
     Notes to Financial Statements
     February 28, 1995 (unaudited)
     
     (1)  Organization
     
     Municipal Securities Income Trust (the "Trust") is registered
     under the Investment Company Act of 1940, as amended (the "Act"),
     as an open-end management investment company.  As of February 28,
     1995, the Trust consisted of ten, non-diversified portfolios.  The
     financial statements included herein present only those of New
     Jersey Municipal Income Fund (the "Fund").  The financial
     statements of the other portfolios 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.  These 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.  Short-
          term securities with remaining maturities of sixty days or
          less at the time of purchase may be valued at amortized cost,
          which approximates fair market value.
     
     B.   Investment Income, Expenses, and Distributions--Interest
          income and expenses are accrued daily.  Bond premium and
          discount, if applicable, are amortized as required by the
          Internal Revenue Code, as amended (the "Code").
          Distributions to shareholders are recorded on the ex-dividend
          date.
     
     C.   Federal Taxes--It is the Fund's policy to comply with the
          provisions of the Code applicable to regulated investment
          companies and to distribute to shareholders each year
          substantially all of its income.  Accordingly, no provisions
          for federal tax are necessary.  Additionally, net capital
          losses of $228,539 attributable to security transactions,
          incurred after October 31, 1993, are treated as arising on
          September 1, 1994, the first day 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.  The
          Fund records when-issued securities on the trade date and
          maintains security positions such that sufficient liquid
          assets will be available to make payment for the securities
          purchased.  Securities purchased on a when-issued or delayed
          delivery basis are marked to market daily and begin earning
          interest on the settlement date.
     
     E.   Concentration of Credit Risk--Since the Fund invests 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
          tax-exempt mutual fund that invests nationally.  In order to
          reduce the credit risk associated with such factors, at
          February 28, 1995.  100% 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 value of investments
          insured by or supported (backed) by a letter of credit for
          any one institution or agency do not exceed 100% of total
          investments.
     
     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 its
          shares, have been deferred and are being amortized using the
          straight-line method not to exceed a period of five years
          from the Fund's commencement date.
     
     G.   Other--Investment transactions are accounted for on the trade
          date.
     
     (3) Shares of Beneficial Interest
     
     The Declaration of Trust permits the Trustees to issue an
     unlimited number of full and fractional shares of beneficial
     interest (without par value).  Transactions in Fund shares were as
     follows:
     
                                                     Six Months           Year
                                                       Ended             Ended
                                                  February 28,       August 31,
                                                       1995               1994
       Shares sold                                    21,979           986,212
       Shares issued to shareholders in
       payment of dividends
         declared                                     5,139             14,045
       Shares redeemed                             (1,137,451)         (145,961)
        Net change resulting from Fund
        share transactions                         (1,110,333)         854,296

     (4) Investment Advisory Fee and Other Transactions With Affiliates
     
     Advisory Fee--Federated Advisers, the Fund's investment adviser
     (the "Adviser"), receives for its services an annual investment
     advisory fee equal to .40 of 1% of the Fund's average daily net
     assets.  The Adviser may voluntarily choose to waive a portion of
     its fee and reimburse certain operating expenses of the Fund.  The
     Adviser can modify or terminate this voluntary waiver and
     reimbursement at any time at its sole discretion.
     
     Administrative Fee--Federated Administrative Services ("FAS"),
     under the Administrative Services Agreement, provides the Fund
     with administrative personnel and services.  The FAS fee is based
     on the level of average aggregate daily net assets of all funds
     advised by subsidiaries of Federated Investors for the period.
     The administrative fee received during the period of the
     Administrative Services Agreement shall be at least $125,000 per
     portfolio and $30,000 per each additional class of shares.
     
     Distribution and Shareholder Services Fee--The Fund has adopted a
     Distribution Plan (the "Plan") pursuant to Rule 12b-1 under the
     Act.  Under the terms of the Plan, the Fund will compensate
     Federated Securities Corp. ("FSC"), the principal distributor,
     from the net assets of the Fund to finance activities intended to
     result in the sale of the Fund's shares.  The Plan provides that
     the Fund may incur distribution expenses up to .75 of 1% of the
     average daily net assets of the Fund annually, to compensate FSC.
     
     Under the terms of a Shareholder Services Agreement with Federated
     Shareholder Services ("FSS"), the Fund will pay FSS up to .25 of
     1% of average daily net assets of the Fund for the period.  This
     fee is to obtain certain services for shareholders and to maintain
     shareholder accounts.
     
     Transfer and Dividend Disbursing Agent Fees--Federated Services
     Company ("FServ") serves as transfer and dividend disbursing agent
     for the Fund.  The FServ fee is based on the size, type, and
     number of accounts and transactions made by shareholders.
     
     Organizational Expenses--Organizational expenses of $22,177 and
     start-up administrative services expenses of $57,211 were borne
     initially by the Adviser.  The Fund has agreed to reimburse the
     Adviser for the organizational expenses and start-up
     administrative expenses during the five year period following
     September 9, 1991 (date the Fund first became effective).  For the
     six months ended February 28, 1995, the Fund paid $1,478 and
     $3,814, respectively, pursuant to this agreement.
     
     Interfund Transactions--During the six months ended February 28,
     1995, the Fund engaged in purchase and sale transactions with
     other affiliated funds pursuant to Rule 17a-7 under the Act
     amounting to $5,350,000 and $4,850,000 respectively.
     
     Certain Officers and Trustees of the Fund are Officers and
     Directors or Trustees of the above companies.
     
     (5) Investment Transactions
     
     Purchases and sales of investments, excluding short-term
     securities, for the six months ended February 28, 1995, were as
     follows:
     
     
     Purchases
     $1,564,448
     Sales
     $11,393,441


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

Dear Shareholder:

I  am pleased  to present  the Semi-Annual Report  to Shareholders  for New York
Municipal Income Fund (the "Fund"), covering the six-month period ended February
28, 1995.

This report  begins with  a review  of  the economy  and the  municipal  market.
Following  the review, you'll find the Fund's Financial Statements which include
the Portfolio of Investments.

As always,  the Fund  seeks relief  for  you and  other tax-sensitive  New  York
residents,  in the form of  current income which is  exempt from federal regular
income tax and New York  personal income tax.* The  Fund pursues this income  by
investing  in  a portfolio  of  investment-grade, long-term  New  York municipal
securities.

The Fund's net assets as  of this report are $22.5  million, and the Fund's  net
asset  value (share price) stands  at $9.89, down slightly  from our last report
due to further  increases in interest  rates by the  Federal Reserve Board  (the
"Fed"). Shareholders were paid dividends of $0.29 per share.

Although  the increases in interest rates by  the Fed made 1994 a difficult year
for municipal funds, we  are happy to  note that interest  rates did decline  in
January  and February of 1995. In addition, many indicators point to a slow-down
in the economy, and the Fed met recently and decided against another rate  hike.
I believe that these are all very good signs for municipal investors.

The  Fund  continues  to provide  an  important  opportunity for  you  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.

Very sincerely yours,

Richard B. Fisher
President
April 15, 1995

* INCOME MAY BE SUBJECT TO THE FEDERAL ALTERNATIVE MINIMUM TAX.

                                       1
<PAGE>
INVESTMENT REVIEW
- --------------------------------------------------------------------------------

The U.S. economy displayed considerable momentum over the six-month period ended
February  28, 1995. The Federal Reserve Board (the "Fed") continued to mount its
aggressive pre-emptive strike  against inflation  by raising  the Federal  Funds
rate  to 6%,  which is a  considerable amount  of tightening for  the economy to
absorb. However,  by the  end of  the six-month  period from  September 1994  to
February 1995, the U.S. economy was still showing significant signs of strength.

The  nation's capacity utilization  rose from 84.6%  to 85.6% while unemployment
continued to move well  into the full employment  range, declining from 5.9%  to
5.7%.  Inflation  stayed surprisingly  benign  during this  period  of continued
growth as the  Producer Price Index*  showed an  increase of only  0.2% for  the
entire month of February 1995. Also, the downturn in industrial commodity prices
should  lead to  a drop in  prices at  the crude materials  stage of production.
Yield curves  in both  the  municipal and  Treasury  bond markets  continued  to
flatten during the semi-annual period.

During  the six-month  period ended February  28, 1995, yields  in the municipal
bond market, as measured by the Bond Buyer Revenue Index*, rose consistently  to
a  high  of 7.37%  on November  17, 1994.  Municipal bond  yields then  began to
decline from  their  November high  as  a result  of  market supply  and  demand
technicals,  the attractiveness of yields available in the market place, and the
continued hawkish stance of the Fed. The U.S. Treasury bond market also  reached
its high for market yields in November. The long (30-year) Treasury bond reached
a high of 8.23% on November 7, 1994 and finished the six-month period at its low
of 7.5% on February 28, 1995.

From  September 1, 1994  to February 28,  1995, net assets  of the Fund declined
from $23.2 million to $22.5 million.  Reflecting market activity, the net  asset
value of the Fund declined from $10.10 on September 1, 1994 to $9.89 on February
28,  1995. On that date,  the credit breakdown of the  holdings of the Fund was:
10.3% in "AAA" issues; 38.6% in "AA" issues; 39.0% in "A" issues; 7.2% in  "BBB"
issues;  2.4% in non-rated issues; and 2.4% 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  obligations  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 and  sewer issues;
single-family mortgage revenue  issues; and state  and local general  obligation
issues. The average purchase yield for new investments by the Fund was 6.96%.

For  the  six-month period  ended February  28,  1995, an  investor in  the Fund
experienced a total return of 0.94% based on net asset value, and (1.05%)  based
on offering price.**

 * THIS INDEX IS UNMANAGED.
** 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 THEN THEIR ORIGINAL COST.

                                       2
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                        CREDIT
                                                                        RATING:
PRINCIPAL                                                               MOODY'S
 AMOUNT                                                                 OR S&P*      VALUE
- ---------  ----------------------------------------------------------  ---------  -----------
<C>        <S>                                                         <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--98.1%
- ---------------------------------------------------------------------
           NEW YORK--91.0%
           ----------------------------------------------------------
$ 305,000  Nassau County, NY, 6.85% Industrial Development Civic
           Revenue Bonds (Series 1995)/(Hofstra University), 1/1/2012      A      $   314,702
           ----------------------------------------------------------
  330,000  Nassau County, NY, 6.85% Industrial Development Civic
           Revenue Bonds (Series 1995)/(Hofstra University), 1/1/2013      A          339,946
           ----------------------------------------------------------
  500,000  New York City, NY, 6.75% UT GO Bonds (Series 1993 B)/
           (Original Issue Yield: 7.15%), 10/1/2015                       A-          501,005
           ----------------------------------------------------------
1,500,000  New York City, NY, 7.25% UT GO Bonds (Series 1995C)/
           (Original Issue Yield: 7.375%), 8/15/2024                      A-        1,533,195
           ----------------------------------------------------------
2,000,000  New York City, NY, 7.25% UT GO Bonds (Original Issue
           Yield: 7.55%), 8/15/2019                                       A-        2,082,080
           ----------------------------------------------------------
  750,000  New York City, NY, IDA, 6.90% Special Facility Revenue
           Bonds (Series 1994)/(American Airlines, Inc.)/(Subject to
           AMT), 8/1/2024                                                Baa2         749,002
           ----------------------------------------------------------
  500,000  New York City, NY, IDA, 7.00% Civil Facility Revenue Bonds
           (College of Mt. Saint Vincent)/(Series 1993), 5/1/2008         NR          520,385
           ----------------------------------------------------------
  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          491,165
           ----------------------------------------------------------
  350,000  New York City, NY, Municipal Water Finance Authority,
           6.375% Revenue Bonds (Series B), 6/15/2022                     A-          353,990
           ----------------------------------------------------------
1,000,000  New York State, 5.50% Mortgage Agency Revenue Bonds
           (Series 32A)/(Subject to AMT), 10/1/2025                       Aa          859,610
           ----------------------------------------------------------
3,975,000  New York State, 6.70% Mortgage Agency Revenue Bonds
           (Series 40A)/(Subject to AMT), 4/1/2025                        Aa        4,011,968
           ----------------------------------------------------------
1,000,000  New York State, Dormitory Authority, 6.50% Revenue Bonds
           (Series 1994A)/(University of Rochester)/(Original Issue
           Yield: 6.582%), 7/1/2019                                       A1        1,016,730
           ----------------------------------------------------------
</TABLE>

                                       3
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        CREDIT
                                                                        RATING:
PRINCIPAL                                                               MOODY'S
 AMOUNT                                                                 OR S&P*      VALUE
- ---------  ----------------------------------------------------------  ---------  -----------
<C>        <S>                                                         <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ---------------------------------------------------------------------
           NEW YORK--CONTINUED
           ----------------------------------------------------------
$ 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        AA-     $   295,495
           ----------------------------------------------------------
  500,000  New York State, Energy Research and Development Authority,
           6.375% Facilities Revenue Refunding Bonds (Series 1992B)/
           (Consolidated Edison Company of New York)/(Original Issue
           Yield: 6.521%)/(Subject to AMT), 12/1/2027                     Aa2         484,270
           ----------------------------------------------------------
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         865,950
           ----------------------------------------------------------
1,000,000  New York State, Environmental Facilities Corp., 6.30%
           Water Facilities Refunding Revenue Bonds (Series
           1994A)/(Spring Valley Water Company)/(AMBAC
           Insured)/(Subject to AMT), 8/1/2024                            AAA       1,008,030
           ----------------------------------------------------------
1,000,000  New York State, Medical Care Facilities Finance Agency,
           6.60% Mortgage Project Revenue Bonds (Series B)/(Original
           Issue yield: 6.625%)/(FHA Insured), 8/15/2034                  Aa        1,021,740
           ----------------------------------------------------------
  500,000  New York State, Mortgage Agency, 5.375% Revenue Bonds
           (Series 30A)/(Subject to AMT), 10/1/2024                       Aa          421,880
           ----------------------------------------------------------
1,000,000  New York, NY, 6.125% Revenue Bonds (Terminal One Group
           Association)/(Original Issue Yield: 6.50%)/(Subject to
           AMT), 1/1/2024                                                  A          945,120
           ----------------------------------------------------------
  750,000  Niagara County, NY, Frontier Transporation Authority,
           6.25% Revenue Bonds (Greater Buffalo International
           Airport)/ (AMBAC Insured)/(Original Issue Yield:
           6.536%)/(Subject to AMT), 4/1/2024                             AAA         754,110
           ----------------------------------------------------------
  500,000  Port Authority of New York and New Jersey, 6.60% Refunding
           Revenue Bonds (Series 96)/(Original Issue Yield:
           6.65%)/(FGIC Insured), 10/1/2023                               AAA         519,465
           ----------------------------------------------------------
</TABLE>

                                       4
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        CREDIT
                                                                        RATING:
PRINCIPAL                                                               MOODY'S
 AMOUNT                                                                 OR S&P*      VALUE
- ---------  ----------------------------------------------------------  ---------  -----------
<C>        <S>                                                         <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- ---------------------------------------------------------------------
           NEW YORK--CONTINUED
           ----------------------------------------------------------
$ 500,000  Port Authority of New York and New Jersey, 6.50%Refunding
           Revenue Bonds (Series 76)/(Original Issue Yield: 6.782%)/
           (Subject to AMT), 11/1/2026                                    A1      $   509,220
           ----------------------------------------------------------
1,000,000  UFA Development Corp., NY, 5.95% FHA Insured Mortgage
           Revenue Bonds (Series 1993)/(Loretto-Utica Project),
           7/1/2035                                                       Aa          894,530
           ----------------------------------------------------------             -----------
               Total                                                               20,493,588
           ----------------------------------------------------------             -----------
           PUERTO RICO--4.7%
           ----------------------------------------------------------
  500,000  Puerto Rico Electric Power Authority, 6.25% Refunding
           Revenue Bonds (Series R), 7/1/2017                             A-          503,815
           ----------------------------------------------------------
  550,000  Puerto Rico Electric Power Authority, 6.375% Revenue Bonds
           (Series T)/(Original Issue Yield: 6.58%), 7/1/2024             A-          558,591
           ----------------------------------------------------------             -----------
               Total                                                                1,062,406
           ----------------------------------------------------------             -----------
               TOTAL LONG-TERM MUNICIPAL SECURITIES (IDENTIFIED COST
               $21,635,649)                                                        21,555,994
           ----------------------------------------------------------             -----------
SHORT-TERM MUNICIPAL SECURITIES--2.4%
- ---------------------------------------------------------------------
           PUERTO RICO--2.4%
           ----------------------------------------------------------
  550,000  Government Development Bank of Puerto Rico Weekly VRDNs
           (Credit Suisse and Sumitomo Bank Ltd. LOCs)                    A-1         550,000
           ----------------------------------------------------------             -----------
               TOTAL SHORT-TERM MUNICIPAL SECURITIES (AT AMORTIZED
               COST)                                                                  550,000
           ----------------------------------------------------------             -----------
               TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST
               $22,185,649) (A)                                                   $22,105,994
           ----------------------------------------------------------             -----------
<FN>
 *   Please refer to the Appendix of the Statement of Additional Information for
     an explanation of the credit ratings.
(a)  The cost  of investments for federal  tax purposes amounts to  $22,185,649.
     The  net unrealized depreciation on a federal tax basis amounts to $79,655,
     which is comprised  of $447,408 appreciation  and $527,063 depreciation  at
     February 28, 1995.
Note:  The categories  of investments  are shown as  a percentage  of net assets
      ($22,509,229) at February 28, 1995.
</TABLE>

                                       5
<PAGE>
NEW YORK 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
FHA        --Federal Housing Administration
GO         --General Obligations
IDA        --Industrial Development Authority
LOCs       --Letters of Credit
UT         --Unlimited Tax
VRDNs      --Variable Rate Demand Notes
</TABLE>

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

                                       6
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                      <C>        <C>
ASSETS:
- ----------------------------------------------------------------------------------
Investments in securities, at value (identified and tax cost
$22,185,649)                                                                        $22,105,994
- ----------------------------------------------------------------------------------
Cash                                                                                     60,098
- ----------------------------------------------------------------------------------
Interest receivable                                                                     394,795
- ----------------------------------------------------------------------------------
Receivable for Fund shares sold                                                          27,039
- ----------------------------------------------------------------------------------
Deferred expenses                                                                        13,851
- ----------------------------------------------------------------------------------  -----------
    Total assets                                                                     22,601,777
- ----------------------------------------------------------------------------------
LIABILITIES:
- ----------------------------------------------------------------------------------
Income distribution payable                                              $  82,203
- -----------------------------------------------------------------------
Payable for Fund shares redeemed                                            10,345
- -----------------------------------------------------------------------  ---------
    Total liabilities                                                                    92,548
- ----------------------------------------------------------------------------------  -----------
NET ASSETS for 2,275,170 shares of beneficial interest outstanding                  $22,509,229
- ----------------------------------------------------------------------------------  -----------
NET ASSETS CONSIST OF:
- ----------------------------------------------------------------------------------
Paid-in capital                                                                     $24,098,710
- ----------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                               (79,655)
- ----------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                  (1,509,826)
- ----------------------------------------------------------------------------------  -----------
    Total Net Assets                                                                $22,509,229
- ----------------------------------------------------------------------------------  -----------
NET ASSET VALUE per Share ($22,509,229/2,275,170 shares of beneficial
interest outstanding)                                                               $      9.89
- ----------------------------------------------------------------------------------  -----------
OFFERING PRICE per Share (100/99 of 9.89)*                                          $      9.99
- ----------------------------------------------------------------------------------  -----------
REDEMPTION PROCEEDS per Share (99/100 of 9.89)**                                    $      9.79
- ----------------------------------------------------------------------------------  -----------
<FN>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Fortress Shares" in the prospectus.
</TABLE>

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

                                       7
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                            <C>        <C>        <C>
INVESTMENT INCOME:
- ----------------------------------------------------------------------------------
Interest                                                                             $    722,050
- ----------------------------------------------------------------------------------
EXPENSES:
- ----------------------------------------------------------------------------------
Investment advisory fee                                                   $ 42,903
- -----------------------------------------------------------------------
Administrative personnel and services fees                                  61,987
- -----------------------------------------------------------------------
Directors'/Trustees' fees                                                    1,252
- -----------------------------------------------------------------------
Custodian fees                                                              11,211
- -----------------------------------------------------------------------
Portfolio accounting fees                                                   16,094
- -----------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                     9,599
- -----------------------------------------------------------------------
Fund share registration costs                                                9,324
- -----------------------------------------------------------------------
Shareholder services fee                                                    26,814
- -----------------------------------------------------------------------
Distribution services fee                                                   53,629
- -----------------------------------------------------------------------
Printing and postage                                                         7,225
- -----------------------------------------------------------------------
Legal fees                                                                   2,422
- -----------------------------------------------------------------------
Auditing fees                                                                7,809
- -----------------------------------------------------------------------
Taxes                                                                          181
- -----------------------------------------------------------------------
Insurance premiums                                                           2,172
- -----------------------------------------------------------------------
Miscellaneous                                                                3,383
- -----------------------------------------------------------------------   --------
    Total expenses                                                         256,005
- -----------------------------------------------------------------------
Deduct--
- ------------------------------------------------------------
  Waiver of investment advisory fee                            $ 42,903
- ------------------------------------------------------------
  Waiver of distribution services fee                            51,484
- ------------------------------------------------------------
  Waiver of shareholder services fee                              2,145
- ------------------------------------------------------------
  Reimbursement of other operating expenses by Adviser           97,439    193,971
- ------------------------------------------------------------   --------   --------
    Net expenses                                                                           62,034
- ----------------------------------------------------------------------------------   ------------
        Net investment income                                                             660,016
- ----------------------------------------------------------------------------------   ------------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ----------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions (identified cost
basis)                                                                                 (1,027,780)
- ----------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                       559,097
- ----------------------------------------------------------------------------------   ------------
    Net realized and unrealized gain (loss) on investments                               (468,683)
- ----------------------------------------------------------------------------------   ------------
        Change in net assets resulting from operations                               $    191,333
- ----------------------------------------------------------------------------------   ------------
</TABLE>

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

                                       8
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                      SIX MONTHS ENDED
                                                                        FEBRUARY 28,      YEAR ENDED
                                                                            1995          AUGUST 31,
                                                                        (UNAUDITED)          1994
                                                                      ----------------   -------------
<S>                                                                   <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
- --------------------------------------------------------------------
OPERATIONS--
- --------------------------------------------------------------------
Net investment income                                                   $   660,016      $  1,157,074
- --------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($1,027,780, net
loss, and $0, respectively, as computed for federal income tax
purposes)                                                                (1,027,780)         (482,045)
- --------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments         559,097        (1,327,995)
- --------------------------------------------------------------------  ----------------   -------------
    Change in net assets resulting from operations                          191,333          (652,966)
- --------------------------------------------------------------------  ----------------   -------------
DISTRIBUTIONS TO SHAREHOLDERS--
- --------------------------------------------------------------------
Dividends to shareholders from net investment income                       (660,016)       (1,157,074)
- --------------------------------------------------------------------  ----------------   -------------
FUND SHARE (PRINCIPAL) TRANSACTIONS--
- --------------------------------------------------------------------
Proceeds from sale of shares                                              2,821,477        12,080,816
- --------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
dividends declared                                                          162,656           266,053
- --------------------------------------------------------------------
Cost of shares redeemed                                                  (3,158,439)       (1,879,694)
- --------------------------------------------------------------------  ----------------   -------------
    Change in net assets resulting from Fund share transactions            (174,306)       10,467,175
- --------------------------------------------------------------------  ----------------   -------------
        Change in net assets                                               (642,989)        8,657,135
- --------------------------------------------------------------------
NET ASSETS:
- --------------------------------------------------------------------
Beginning of period                                                      23,152,218        14,495,083
- --------------------------------------------------------------------  ----------------   -------------
End of period                                                           $22,509,229      $ 23,152,218
- --------------------------------------------------------------------  ----------------   -------------
<FN>
</TABLE>

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

                                       9
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                                                  SIX MONTHS ENDED       Year Ended
                                                                                    FEBRUARY 28,         August 31,
                                                                                        1995         -------------------
                                                                                    (UNAUDITED)        1994     1993(a)
                                                                                  ----------------   --------   --------
<S>                                                                               <C>                <C>        <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                                   $10.10         $10.92     $10.04
- --------------------------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- --------------------------------------------------------------------------------
  Net investment income                                                                  0.29           0.57       0.44
- --------------------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                                (0.21)         (0.82)      0.88
- --------------------------------------------------                                 ----------         ------     ------
  Total from investment operations                                                       0.08          (0.25)      1.32
- --------------------------------------------------------------------------------
LESS DISTRIBUTIONS
- --------------------------------------------------------------------------------
  Dividends to shareholders from net investment income                                  (0.29)         (0.57)     (0.44)
- --------------------------------------------------                                 ----------         ------     ------
NET ASSET VALUE, END OF PERIOD                                                         $ 9.89         $10.10     $10.92
- --------------------------------------------------                                 ----------         ------     ------
TOTAL RETURN (b)                                                                         0.94%         (2.31%)    13.38%
- --------------------------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- --------------------------------------------------------------------------------
  Expenses                                                                               0.58%(d)       0.39%      0.25%(d)
- --------------------------------------------------------------------------------
  Net investment income                                                                  6.15%(d)       5.49%      5.53%(d)
- --------------------------------------------------------------------------------
  Expense waiver/reimbursement (c)                                                       1.81%(d)       2.07%      1.91%(d)
- --------------------------------------------------------------------------------
SUPPLEMENTAL DATA
- --------------------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                             $22,509        $23,152    $14,495
- --------------------------------------------------------------------------------
  Portfolio turnover rate                                                                  22%            37%         0%
- --------------------------------------------------------------------------------
<FN>

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

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

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

(d) Computed on an annualized basis.
</TABLE>

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

                                       10
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28,1995 (UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal  Securities  Income  Trust  (the  "Trust")  is  registered  under  the
Investment Company  Act  of  1940,  as  amended  (the  "Act"),  as  an  open-end
management  investment company. As of February  28, 1995, the Trust consisted of
ten,  non-diversified  portfolios.  The  financial  statements  included  herein
present only those of New York Municipal Income Fund (the "Fund"). The financial
statements  of the other portfolios 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.  These
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 the
    pricing  service  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. Short-term securities
    with remaining maturities of sixty days or less at the time of purchase  may
    be valued at amortized cost, which approximates fair market value.

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

C.  FEDERAL  TAXES--It is the Fund's policy to comply with the provisions of the
    Code applicable  to  regulated investment  companies  and to  distribute  to
    shareholders  each  year substantially  all of  its income.  Accordingly, no
    provisions for federal tax are  necessary. Additionally, net capital  losses
    of $482,045 attributable to security transactions incurred after October 31,
    1993,  are treated  as arising on  September 1,  1994, the first  day 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.  The Fund records when-issued
    securities on  the trade  date and  maintains security  positions such  that
    sufficient  liquid  assets  will  be  available  to  make  payment  for  the
    securities purchased.  Securities  purchased  on a  when-issued  or  delayed
    delivery  basis are marked to market daily and begin earning interest on the
    settlement date.

                                       11
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
- ---------------------------------------------------------

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  its  shares,  have  been  deferred  and  are  being
    amortized  using the  straight-line method  not to  exceed a  period of five
    years from the Fund's commencement date.

F.  CONCENTRATION OF RISK--Since the Fund  invests 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
    tax-exempt mutual  fund that  invests  nationally. In  order to  reduce  the
    credit risk associated with such factors, at February 28, 1995, 14.0% 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  value  of  investments  insured  by  or supported
    (backed) by a letter of  credit for any one  institution or agency does  not
    exceed 4.6% of total investments.

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

(3) SHARES OF BENEFICIAL INTEREST

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

<TABLE>
<CAPTION>
                                                                     SIX MONTHS       YEAR
                                                                        ENDED         ENDED
                                                                    FEBRUARY 28,   AUGUST 31,
                                                                        1995          1994
- ------------------------------------------------------------------  -------------  -----------
<S>                                                                 <C>            <C>
Shares sold                                                             295,025     1,122,810
- ------------------------------------------------------------------
Shares issued to shareholders in payment of dividends declared           17,113        25,601
- ------------------------------------------------------------------
Shares redeemed                                                        (329,490)     (183,192)
- ------------------------------------------------------------------  -------------  -----------
  Net change resulting from Fund share transactions                     (17,352)      965,219
- ------------------------------------------------------------------  -------------  -----------
</TABLE>

(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

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

ADMINISTRATIVE   FEE--Federated  Administrative  Services   ("FAS"),  under  the
Administrative Services Agreement,  provides the  Fund administrative  personnel
and  services. The FAS fee is based on  the level of average aggregate daily net
assets  of   all  funds   advised  by   subsidiaries  of   Federated   Investors

                                       12
<PAGE>
NEW YORK MUNICIPAL INCOME FUND
- ---------------------------------------------------------
for  the  period.  The administrative  fee  received  during the  period  of the
Administrative Services Agreement shall be  at least $125,000 per portfolio  and
$30,000 per each additional class of shares.

DISTRIBUTION  AND SHAREHOLDER SERVICES FEE--The  Fund has adopted a Distribution
Plan (the "Plan") pursuant to Rule 12b-1  under the Act. Under the terms of  the
Plan, the Fund will compensate Federated Securities Corp. ("FSC"), the principal
distributor,  from the net assets of the  Fund to finance activities intended to
result in the sale of the Fund shares. The Plan provides that the Fund may incur
distribution expenses up to  .50 of 1%  of the average daily  net assets of  the
Fund shares, annually, to compensate FSC. The distributor may voluntarily choose
to  waive a  portion of its  fee. The  distributor can modify  or terminate this
voluntary waiver at any time at its sole discretion.

Under the terms of a  Shareholder Services Agreement with Federated  Shareholder
Services  ("FSS"), the Fund  will pay FSS up  to .25 of 1%  of average daily net
assets of the Fund for  the period. This fee is  to obtain certain services  for
shareholders and to maintain shareholder accounts.

TRANSFER  AND DIVIDEND DISBURSING AGENT  FEES--Federated Services Company serves
as transfer agent and dividend disbursing agent  for the Fund. The fee is  based
on the size, type, and number of accounts and transactions made by shareholders.

ORGANIZATIONAL   EXPENSES--Organizational  expenses  of   $29,500  and  start-up
administrative services expenses of $82,009 were initially borne by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up administrative expenses during the five year period following  November
24,  1992  (date the  Fund first  became  effective). For  the six  months ended
February 28, 1995, the  Fund paid $3,249 and  $7,285, respectively, pursuant  to
this agreement.

INTERFUND  TRANSACTIONS--During the six months ended  February 28, 1995 the Fund
engaged in purchase  and sale transactions  with funds at  current market  value
pursuant  to Rule  17a-7 under the  Act amounting to  $4,550,000 and $4,000,000,
respectively.

Certain Officers and Trustees of the Fund are Officers and Directors or Trustees
of the above companies.

(5) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1995, were as follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------
<S>                                                                                                    <C>
PURCHASES                                                                                              $  6,527,290
- -----------------------------------------------------------------------------------------------------  ------------
SALES                                                                                                  $  7,062,214
- -----------------------------------------------------------------------------------------------------  ------------
</TABLE>

                                       13
<PAGE>

<TABLE>
<CAPTION>
TRUSTEES                       OFFICERS
- ---------------------------------------------------------

<S>                            <C>
John F. Donahue                John F. Donahue
Thomas G. Bigley               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
Edward L. Flaherty, Jr.        VICE PRESIDENT AND TREASURER
Peter E. Madden                John W. McGonigle
Gregor F. Meyer                VICE PRESIDENT AND SECRETARY
John E. Murray, Jr.            David M. Taylor
Wesley W. Posvar               ASSISTANT TREASURER
Marjorie P. Smuts              J. Crilley Kelly
                               ASSISTANT SECRETARY
</TABLE>

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

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

                                       14
<PAGE>
- --------------------------------------------------------------------------------
                                                                        NEW YORK
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                               FEBRUARY 28, 1995
[FEDERATED LOGO]                        ----------------------------------------

    Distributor

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

     FEDERATED INVESTORS TOWER
     PITTSBURGH, PA 15222-3779
       -------------------------------------------------------------------------
                                  [RECYCLED LOGO]
                            RECYCLED
                                 PAPER

          625922208
     4031009 (4/95)
                             ---------------------------------------------------

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, 1995.

This report  begins with  a review  of  the economy  and the  municipal  market.
Following  the review, you'll find the Fund's Financial Statements which include
the Portfolio of Investments.

As always, the Fund seeks relief for you and other tax-sensitive Ohio residents,
in the form of current  income which is exempt  from federal regular income  tax
and  Ohio personal income tax.*  The Fund pursues this  income by investing in a
portfolio of investment-grade, long-term Ohio municipal securities.

The Fund's net assets as  of this report are $72.7  million, and the Fund's  net
asset  value (share price) stands at $10.96,  down slightly from our last report
due to further  increases in interest  rates by the  Federal Reserve Board  (the
"Fed"). Distributions paid to shareholders totaled $0.29 per share.

Although  the increases in interest rates by  the Fed made 1994 a difficult year
for municipal funds, we  are happy to  note that interest  rates did decline  in
January  and February of 1995. In addition, many indicators point to a slow-down
in the economy, and the Fed met recently and decided against another rate  hike.
I believe that these are all very good signs for municipal investors.

The  Fund  continues  to provide  an  important  opportunity for  you  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.

Very sincerely yours,

Richard B. Fisher
President
April 15, 1995

* INCOME MAY BE SUBJECT TO THE FEDERAL ALTERNATIVE MINIMUM TAX.

                                       1
<PAGE>
INVESTMENT REVIEW
- --------------------------------------------------------------------------------

The U.S. economy displayed considerable momentum over the six-month period ended
February  28, 1995. The Federal Reserve Board (the "Fed") continued to mount its
aggressive pre-emptive strike  against inflation  by raising  the Federal  Funds
rate  to 6%,  which is a  considerable amount  of tightening for  the economy to
absorb. However,  by the  end of  the six-month  period from  September 1994  to
February 1995, the U.S. economy was still showing significant signs of strength.

The  nation's capacity utilization  rose from 84.6%  to 85.6% while unemployment
continued to move well  into the full employment  range, declining from 5.9%  to
5.7%.  Inflation  stayed surprisingly  benign  during this  period  of continued
growth as the  Producer Price Index*  showed an  increase of only  0.2% for  the
entire month of February 1995. Also, the downturn in industrial commodity prices
should  lead to  a drop in  prices at  the crude materials  stage of production.
Yield curves  in both  the  municipal and  Treasury  bond markets  continued  to
flatten during the semi-annual period.

During  the six-month  period ended February  28, 1995, yields  in the municipal
bond market, as measured by the Bond Buyer Revenue Index*, rose consistently  to
a  high  of 7.37%  on November  17, 1994.  Municipal bond  yields then  began to
decline from  their  November high  as  a result  of  market supply  and  demand
technicals,  the attractiveness of yields available in the market place, and the
continued hawkish stance of the Fed. The U.S. Treasury bond market also  reached
its high for market yields in November. The long (30-year) Treasury bond reached
a high of 8.23% on November 7, 1994 and finished the six-month period at its low
of 7.5% on February 28, 1995.

From  September 1, 1994  to February 28,  1995, net assets  of the Fund declined
from $81.6 million to $72.7 million.  Reflecting market activity, the net  asset
value  of  the Fund  declined  from $11.01  on September  1,  1994 to  $10.96 on
February 28, 1995. On  that date, the  credit breakdown of  the holdings of  the
Fund  was: 41.0%  in "AAA" issues;  19.0% in  "AA" issues; 27.5%  in "A" issues;
11.2% in "BBB" issues; and 1.4% 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  obligations  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 and  sewer issues;
single-family mortgage revenue  issues; and state  and local general  obligation
issues. The average purchase yield for new investments by the Fund was 6.78%.

For  the  six-month period  ended February  28,  1995, an  investor in  the Fund
experienced a total return of 2.36% based on the net asset value, and .33% based
on offering price.**

 * THIS INDEX IS UNMANAGED.

** 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 THEN THEIR ORIGINAL COST.

                                       2
<PAGE>
OHIO MUNICIPAL INCOME FUND
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING:
 PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                   OR S&P*      VALUE
- -----------  ------------------------------------------------------------  -------   -----------
<C>          <S>                                                           <C>       <C>
LONG-TERM MUNICIPAL SECURITIES--96.7%
- -------------------------------------------------------------------------
             OHIO--93.3%
             ------------------------------------------------------------
$   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+      $   452,680
             ------------------------------------------------------------
  1,750,000  Akron, OH, 6.30% LT Various Purpose GO Bonds 12/1/2013           A        1,790,740
             ------------------------------------------------------------
    200,000  Akron, OH, Bath & Copley Joint Townships, 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         226,340
             ------------------------------------------------------------
    750,000  Ashland County, OH, 7.00% LT GO Bonds (Series 1991),
             12/1/2011                                                        A          795,697
             ------------------------------------------------------------
    300,000  Bellefontaine, OH, 7.05% LT GO Bonds (Storm Water Utility)/
             (Series 1991), 6/1/2011                                          A          316,833
             ------------------------------------------------------------
  1,750,000  Bowling Green State University, OH, 6.35% General Receipts
             Bonds (Series 1992), 6/1/2008                                    A        1,782,777
             ------------------------------------------------------------
    900,000  Brunswick, OH, 7.35% UT GO Municipal Recreation and
             Community Center Bonds 12/1/2010                                 A          975,690
             ------------------------------------------------------------
  2,500,000  Cleveland, OH, Airport System, 6.00% Improvement Revenue
             Bonds (Series 1994A)/(Original Issue Yield: 6.378%)/(FGIC
             Insured)/(Subject to AMT), 1/1/2024                             AAA       2,482,800
             ------------------------------------------------------------
  2,000,000  Cleveland, OH, Public Power System, 7.00% First Mortgage
             Revenue Bonds (Series 1994)/(Original Issue Yield: 7.15%)/
             (MBIA Insured), 11/15/2024                                      AAA       2,195,900
             ------------------------------------------------------------
  1,600,000  Columbus, OH, Municipal Airport Authority, 6.25% Revenue
             Bonds (MBIA Insured), 1/1/2024                                  AAA       1,617,392
             ------------------------------------------------------------
    800,000  Cuyahoga County, OH, 7.00% UT GO Bonds (Jail Facilities)/
             (Series 1991)/(Original Issue Yield: 7.065%), 10/1/2013         Aa          893,704
             ------------------------------------------------------------
</TABLE>

                                       3
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING:
 PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                   OR S&P*      VALUE
- -----------  ------------------------------------------------------------  -------   -----------
<C>          <S>                                                           <C>       <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -------------------------------------------------------------------------
             OHIO--CONTINUED
             ------------------------------------------------------------
$ 1,500,000  Cuyahoga County, OH, 6.25% Hospital Revenue Bonds (Meridia
             Health System)/(Original Issue Yield: 6.80%), 8/15/2024          A      $ 1,464,465
             ------------------------------------------------------------
    500,000  Cuyahoga County, OH, 8.00% Revenue Bonds (Cleveland Clinic
             Foundation)/(Original Issue Yield: 8.045%), 12/1/2015           Aa          538,775
             ------------------------------------------------------------
    800,000  Cuyahoga County, OH, Health System, 6.50% Hospital Revenue
             Bonds (Series 1992)/(University Hospital of Cleveland),
             1/15/2019                                                       Aa          806,624
             ------------------------------------------------------------
    780,000  Cuyahoga County, OH, Health System, 6.875% Revenue Bonds
             (Series 1989A)/(University Hospital of Cleveland)/ (BIGI
             Insured), 1/15/2019                                             Aaa         818,243
             ------------------------------------------------------------
  1,000,000  Cuyahoga County, OH, Hospital Facilities Authority, 6.25%
             Revenue Bonds (Series 1993)/(Health Cleveland, Inc.),
             8/15/2010                                                        A          998,000
             ------------------------------------------------------------
  1,000,000  Eaton, OH, IDA, 6.50% Refunding Revenue Bonds (Baxter
             International, Inc.)/(Series 1992), 12/1/2012                   A3          992,590
             ------------------------------------------------------------
    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         540,285
             ------------------------------------------------------------
    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          291,905
             ------------------------------------------------------------
  2,500,000  Franklin, OH, 5.75% Hospital Facility Refunding Revenue
             Bonds (Series 1993A)/(Riverside United Methodist Hospital)/
             (Original Issue Yield: 6.10%), 5/15/2020                        Aa        2,297,675
             ------------------------------------------------------------
  2,500,000  Hamilton County, OH, 6.25% Hospital Facility Revenue
             Refunding Bonds (Series 1992A)/(Bethesda Hospital), 1/1/2012     A        2,479,200
             ------------------------------------------------------------
  1,300,000  Hamilton County, OH, 6.875% Health System Revenue Bonds
             (Providence Hospital-Franciscan Sisters)/(Original Issue
             Yield: 7.05%), 7/1/2015                                        BBB -      1,251,042
             ------------------------------------------------------------
</TABLE>

                                       4
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING:
 PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                   OR S&P*      VALUE
- -----------  ------------------------------------------------------------  -------   -----------
<C>          <S>                                                           <C>       <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -------------------------------------------------------------------------
             OHIO--CONTINUED
             ------------------------------------------------------------
$   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      $   735,553
             ------------------------------------------------------------
    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          506,985
             ------------------------------------------------------------
    440,000  Lakewood, OH, 6.00% Hospital Improvement Revenue Bonds
             (Lakewood Hospital)/(BIGI Insured)/(Original Issue Yield:
             6.90%), 2/15/2010                                               Aaa         444,611
             ------------------------------------------------------------
  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        1,001,230
             ------------------------------------------------------------
    500,000  Lebanon, OH, Waterworks System, 7.10% Mortgage Improvement
             and Refunding Revenue Bonds (Series 1991), 3/1/2008              A          534,550
             ------------------------------------------------------------
  1,760,000  Loveland, OH, City School District, 6.65% UT GO School
             Improvement Bonds (Original Issue Yield: 6.70%), 12/1/2015       A        1,834,114
             ------------------------------------------------------------
    420,000  Marysville, OH, Sewer System, 7.15% Improvement Revenue
             Bonds (Series 1991), 12/1/2011                                   A          448,069
             ------------------------------------------------------------
  1,000,000  Middleburg Heights, OH, 7.20% LT GO Bonds 12/1/2011             Aa        1,100,500
             ------------------------------------------------------------
  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       1,042,580
             ------------------------------------------------------------
  3,000,000  Moraine, OH, Solid Waste Disposal, 6.75% Revenue Bonds
             (Series 1994)/(General Motors Corp.)/(Original Issue
             Yield: 6.80%), 7/1/2014                                        BBB+       3,051,690
             ------------------------------------------------------------
  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       1,820,140
             ------------------------------------------------------------
</TABLE>

                                       5
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING:
 PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                   OR S&P*      VALUE
- -----------  ------------------------------------------------------------  -------   -----------
<C>          <S>                                                           <C>       <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -------------------------------------------------------------------------
             OHIO--CONTINUED
             ------------------------------------------------------------
$10,550,000  Ohio HFA, 6.70% Residential Mortgage Revenue Bonds (Series
             1994B-2)/(GNMA Collateralized)/(Subject to AMT), 3/1/2025       AAA     $10,736,102
             ------------------------------------------------------------
  2,545,000  Ohio HFA, 7.65% SFM Revenue Bonds (Series 1989A)/ (GNMA
             Collateralized)/(Subject to AMT), 3/1/2029                      AAA       2,697,954
             ------------------------------------------------------------
    335,000  Ohio HFA, 7.80% SFM Revenue Bonds (GNMA
             Collateralized)/(Subject to AMT), 3/1/2030                      AAA         355,418
             ------------------------------------------------------------
  2,500,000  Ohio State Air Quality Development Authority, 5.95% PCR
             Bonds (Ohio Edison Company), 5/15/2029                         BBB -      2,148,875
             ------------------------------------------------------------
  3,000,000  Ohio State Air Quality Development Authority, 6.375% Revenue
             Bonds/(JMG Funding)/(AMBAC Insured) (Original Issue Yield:
             6.493%)/(Subject to AMT), 1/1/2029                              AAA       3,057,630
             ------------------------------------------------------------
  1,250,000  Ohio State Air Quality Development Authority, 7.45% PCR
             Bonds (Ohio Edison Company)/(FGIC Insured), 3/1/2016            Aaa       1,359,013
             ------------------------------------------------------------
  1,000,000  Ohio State Higher Education Facilities Authority, 6.00%
             Revenue Bonds (Case Western Reserve University)/(Original
             Issue Yield: 6.222%), 10/1/2022                                 Aa        1,002,100
             ------------------------------------------------------------
  1,700,000  Ohio State Water Development Authority, 5.95% PCR Bonds
             (Ohio Edison Company), 5/15/2029                               BBB -      1,455,472
             ------------------------------------------------------------
    650,000  Ohio State Water Development Authority, 7.00% (Pure Water
             Program) Revenue Bonds (Original Issue Yield: 7.650%),
             12/1/2014                                                        A          690,983
             ------------------------------------------------------------
    350,000  Rocky River, OH, City School District, 6.90% Special Tax GO
             Bonds (Original Issue Yield: 6.970%), 12/1/2011                 Aa          371,270
             ------------------------------------------------------------
    500,000  South Euclid, OH, 7.00% UT GO Bonds (Recreational Facilities
             Improvement Series), 12/1/2011                                  A1          534,665
             ------------------------------------------------------------
    500,000  Tiffin, OH, 7.10% LT GO Bonds (Sanitary Sewer System
             Improvement Series), 12/1/2011                                   A          531,740
             ------------------------------------------------------------
</TABLE>

                                       6
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           CREDIT
                                                                           RATING:
 PRINCIPAL                                                                 MOODY'S
  AMOUNT                                                                   OR S&P*      VALUE
- -----------  ------------------------------------------------------------  -------   -----------
<C>          <S>                                                           <C>       <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- -------------------------------------------------------------------------
             OHIO--CONTINUED
             ------------------------------------------------------------
$ 3,500,000  Toledo-Lucas County, OH, 5.90% Port Authority Revenue
             Refunding Bonds (Cargill Inc.)/(Original Issue Yield:
             5.981%), 12/1/2015                                              Aa3     $ 3,281,040
             ------------------------------------------------------------
    500,000  University of Cincinnati, OH, 6.50% General Receipts Bonds
             (Series I2)/(Original Issue Yield: 6.613%), 6/1/2011            A1          519,660
             ------------------------------------------------------------
    500,000  University of Cincinnati, OH, 7.00% General Receipts Bonds
             (Original Issue Yield: 7.05%), 6/1/2011                         A1          535,590
             ------------------------------------------------------------            -----------
                 Total                                                                67,806,891
             PUERTO RICO--3.4%
             ------------------------------------------------------------
  2,400,000  Puerto Rico Electric Power Authority, 6.375% Revenue Bonds
             (Series T)/(Original Issue Yield: 6.58%), 7/1/2024              A -       2,437,488
             ------------------------------------------------------------            -----------
                 TOTAL LONG-TERM MUNICIPAL SECURITIES (IDENTIFIED COST,
                 $68,565,696)                                                         70,244,379
             ------------------------------------------------------------            -----------
SHORT-TERM MUNICIPAL SECURITIES--1.5%
- -------------------------------------------------------------------------
             PUERTO RICO--1.5%
             ------------------------------------------------------------
  1,100,000  Government Development Bank of Puerto Rico Weekly VRDNs
             (Credit Suisse and Sumitomo Bank Ltd. LOCs)                     A-1       1,100,000
             ------------------------------------------------------------            -----------
                 TOTAL SHORT-TERM MUNICIPAL SECURITIES (AT AMORTIZED
                 COST, $1,100,000)                                                     1,100,000
             ------------------------------------------------------------            -----------
                 TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST,
                 $69,665,696) (A)                                                    $71,344,379
             ------------------------------------------------------------            -----------
<FN>
 *  Please refer to the Appendix of  the Statement of Additional Information for
    an explanation of the credit ratings.
(a) The cost of investments for federal tax purposes amounts to $69,665,696. The
    net unrealized depreciation on  a federal tax  basis amounts to  $1,678,682,
    which  is comprised of $2,367,157  appreciation and $666,475 depreciation at
    February 28, 1995.
Note: The categories  of investments  are shown as  a percentage  of net  assets
      ($72,709,556) at February 28, 1995.
</TABLE>

                                       7
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------

The following abbreviations are used in this portfolio:

<TABLE>
<S>        <C>
AMBAC      --American Municipal Bond Assurance Corporation
AMT        --Alternative Minimum Tax
BIGI       --Bond Investors Guaranty Inc.
FGIC       --Financial Guaranty Insurance Co.
GNMA       --Government National Mortgage Association
GO         --General Obligation
HFA        --Housing Finance Authoririty
IDA        --Industrial Development Authority
LOCs       --Letters of Credit
LT         --Limited Tax
MBIA       --Municipal Bond Investors Assurance
PCR        --Pollution Control Revenue
SFM        --Single Family Mortgage
UT         --Unlimited Tax
VRDNs      --Variable Rate Demand Notes
</TABLE>

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

                                       8
<PAGE>
OHIO MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                        <C>       <C>
ASSETS:
- -------------------------------------------------------------------
Investments in securities, at value (identified and tax
 cost $69,665,696)                                                   $71,344,379
- -------------------------------------------------------------------
Cash                                                                      96,195
- -------------------------------------------------------------------
Interest receivable                                                    1,337,343
- -------------------------------------------------------------------
Receivable for Fund Shares sold                                          189,734
- -------------------------------------------------------------------
Deferred expenses                                                          3,040
- -------------------------------------------------------------------  -----------
    Total assets                                                      72,970,691
- -------------------------------------------------------------------
LIABILITIES:
- -------------------------------------------------------------------
Income Distributions payable                               $206,648
- ---------------------------------------------------------
Payable for Fund Shares redeemed                             40,931
- ---------------------------------------------------------
Accrued expenses                                             13,556
- ---------------------------------------------------------  --------
    Total liabilities                                                    261,135
- -------------------------------------------------------------------  -----------
NET ASSETS for 6,632,666 shares of beneficial interest
 outstanding                                                         $72,709,556
- -------------------------------------------------------------------  -----------
NET ASSETS CONSIST OF:
- -------------------------------------------------------------------
Paid-in-capital                                                      $72,184,328
- -------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments              1,678,682
- -------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                   (1,222,206)
- -------------------------------------------------------------------
Undistributed net investment income                                       68,752
- -------------------------------------------------------------------  -----------
    Total Net Assets                                                 $72,709,556
- -------------------------------------------------------------------  -----------
NET ASSET VALUE per Share ($72,709,556  DIVIDED BY 6,632,666 shares
 of beneficial interest outstanding)                                 $     10.96
- -------------------------------------------------------------------  -----------
OFFERING PRICE per Share (100/99 of $10.96)*                         $     11.07
- -------------------------------------------------------------------  -----------
REDEMPTION PROCEEDS per Share (99/100 of $ 10.96)**                  $     10.85
- -------------------------------------------------------------------  -----------
<FN>

 * See "What Shares Cost" in the prospectus.

** See "Redeeming Shares" in the prospectus.
</TABLE>

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

                                       9
<PAGE>
OHIO MUNICIPAL INCOME FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                            <C>        <C>        <C>
INVESTMENT INCOME:
- ----------------------------------------------------------------------------------
Interest                                                                             $ 2,420,627
- ----------------------------------------------------------------------------------
EXPENSES:
- ----------------------------------------------------------------------------------
Investment advisory fee                                                   $146,236
- -----------------------------------------------------------------------
Administrative personnel and services fees                                  61,987
- -----------------------------------------------------------------------
Director's/Trustees' Fees                                                    1,601
- -----------------------------------------------------------------------
Custodian fees                                                              11,649
- -----------------------------------------------------------------------
Portfolio accounting fees                                                   17,415
- -----------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                    20,168
- -----------------------------------------------------------------------
Fund share registration costs                                               10,338
- -----------------------------------------------------------------------
Shareholder services fee                                                    91,394
- -----------------------------------------------------------------------
Distribution services fee                                                  146,231
- -----------------------------------------------------------------------
Printing and postage                                                        13,853
- -----------------------------------------------------------------------
Legal fees                                                                   3,439
- -----------------------------------------------------------------------
Auditing fees                                                                7,934
- -----------------------------------------------------------------------
Insurance premiums                                                           3,049
- -----------------------------------------------------------------------
Miscellaneous                                                                6,966
- -----------------------------------------------------------------------   --------
    Total expenses                                                         542,260
- -----------------------------------------------------------------------
Deduct--
- ------------------------------------------------------------
  Waiver of investment advisory fee                            $121,846
- ------------------------------------------------------------
  Waiver of distribution services fee                            91,394    213,240
- ------------------------------------------------------------   --------   --------
    Net expenses                                                                         329,020
- ----------------------------------------------------------------------------------   -----------
        Net investment income                                                          2,091,607
- ----------------------------------------------------------------------------------   -----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ----------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions (identified cost
basis)                                                                                  (957,095)
- ----------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                      116,000
- ----------------------------------------------------------------------------------   -----------
  Net realized and unrealized gain/(loss) on investments                                (841,095)
- ----------------------------------------------------------------------------------   -----------
        Change in net assets resulting from operations                               $ 1,250,512
- ----------------------------------------------------------------------------------   -----------
</TABLE>

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

                                       10
<PAGE>
OHIO MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                             SIX MONTHS ENDED
                                                                             FEBRUARY 28, 1995     YEAR ENDED
                                                                                (UNAUDITED)     AUGUST 31, 1994
                                                                             -----------------  ----------------
<S>                                                                          <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
- ---------------------------------------------------------------------------
OPERATIONS--
- ---------------------------------------------------------------------------
Net investment income                                                          $   2,091,607      $  4,196,252
- ---------------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($957,095 net loss and
$595 net loss respectively, as computed for federal income tax purposes)            (957,095)         (255,186)
- ---------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                  116,000        (4,648,123)
- ---------------------------------------------------------------------------  -----------------  ----------------
    Change in net assets resulting from operations                                 1,250,512          (707,057)
- ---------------------------------------------------------------------------  -----------------  ----------------
Net equalization credits (debits)                                                    (24,255)          (11,943)
- ---------------------------------------------------------------------------  -----------------  ----------------
DISTRIBUTIONS TO SHAREHOLDERS--
- ---------------------------------------------------------------------------
Dividends to shareholders from net investment income:
- ---------------------------------------------------------------------------
  Fortress Shares                                                                 (2,029,585)       (3,779,954)
- ---------------------------------------------------------------------------
  Trust Shares                                                                      --                (330,980)
- ---------------------------------------------------------------------------  -----------------  ----------------
Change in net assets from distributions to shareholders                           (2,029,585)       (4,110,934)
- ---------------------------------------------------------------------------  -----------------  ----------------
FUND SHARE (PRINCIPAL) TRANSACTIONS--
- ---------------------------------------------------------------------------
Proceeds from sale of shares                                                       3,640,084        28,336,326
- ---------------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of dividends
declared                                                                             747,505         1,388,664
- ---------------------------------------------------------------------------
Cost of shares redeemed                                                          (12,440,664)      (23,607,643)
- ---------------------------------------------------------------------------  -----------------  ----------------
    Change in net assets resulting from fund share transactions                   (8,053,075)        6,117,347
- ---------------------------------------------------------------------------  -----------------  ----------------
        Change in net assets                                                      (8,856,403)        1,287,413
- ---------------------------------------------------------------------------
NET ASSETS:
- ---------------------------------------------------------------------------
Beginning of period                                                               81,565,959        80,278,546
- ---------------------------------------------------------------------------  -----------------  ----------------
End of period                                                                  $  72,709,556      $ 81,565,959
- ---------------------------------------------------------------------------  -----------------  ----------------
</TABLE>

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

                                       11
<PAGE>
OHIO MUNICIPAL INCOME FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                     SIX MONTHS
                                                       ENDED
                                                    FEBRUARY 28,             YEAR ENDED AUGUST 31,
                                                        1995       -----------------------------------------
                                                    (UNAUDITED)      1994       1993       1992     1991(A)
                                                    ------------   --------   --------   --------   --------
<S>                                                 <C>            <C>        <C>        <C>        <C>
NET ASSET VALUE, BEGINNING OF PERIOD                   $11.01       $11.65     $10.89     $10.40     $10.00
- --------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- --------------------------------------------------
  Net investment income                                  0.30         0.56       0.57       0.61       0.57
- --------------------------------------------------
  Net realized and unrealized gain (loss) on
  investments                                           (0.06)       (0.64)      0.77       0.49       0.41
- ------------------------------------------           --------       ------     ------     ------     ------
  Total from investment operations                       0.24        (0.08)      1.34       1.10       0.98
- ------------------------------------------           --------       ------     ------     ------     ------
LESS DISTRIBUTIONS
- --------------------------------------------------
  Dividends to shareholders from net investment
  income                                                (0.29)       (0.56)     (0.57)     (0.61)     (0.57)
- --------------------------------------------------
  Distributions in excess of net investment income                              (0.01)(b)             (0.01)(b)
- ------------------------------------------           --------       ------     ------     ------     ------
  Total distributions                                   (0.29)       (0.56)     (0.58)     (0.61)     (0.58)
- ------------------------------------------           --------       ------     ------     ------     ------
NET ASSET VALUE, END OF PERIOD                         $10.96       $11.01     $11.65     $10.89     $10.40
- ------------------------------------------           --------       ------     ------     ------     ------
TOTAL RETURN (C)                                         2.36%       -0.72%     12.69%     10.91%     10.01%
- --------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- --------------------------------------------------
  Expenses                                               0.90%(d)     0.90%      0.87%      0.73%      0.28%(d)
- --------------------------------------------------
  Net investment income                                  5.72%(d)     5.02%      5.13%      5.79%      6.35%(d)
- --------------------------------------------------
  Expense waiver/reimbursement (e)                       0.58%(d)     0.55%      0.83%      1.35%      1.65%(d)
- --------------------------------------------------
SUPPLEMENTAL DATA
- --------------------------------------------------
  Net assets, end of period (000 omitted)                $72,710    $81,566    $73,973    $28,924    $19,840
- --------------------------------------------------
  Portfolio turnover rate                                  26%          20%         0%         0%        11%
- --------------------------------------------------
<FN>
(a)  Reflects  operations for the period from  October 12, 1990 (date of initial
     public investment) to August 31, 1991.
(b)  Distributions are  determined in  accordance  with income  tax  regulations
     which  may  differ  from generally  accepted  accounting  principles. These
     distributions do not represent a return  of capital for federal income  tax
     purposes.
(c)  Based  on  net  asset  value  which does  not  reflect  the  sales  load or
     contingent deferred sales charge, if applicable.
(d)  Computed on an annualized basis.
(e)  This voluntary expense decrease  is reflected in both  the expense and  net
     investment income ratios shown above.
</TABLE>

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

                                       12
<PAGE>
OHIO MUNICIPAL INCOME FUND
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1995
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal  Securities  Income  Trust  (the  "Trust")  is  registered  under  the
Investment Company  Act  of  1940,  as  amended  (the  "Act"),  as  an  open-end
management  investment company. As of February  28, 1995, the Trust consisted of
ten,  non-diversified  portfolios.  The  financial  statements  included  herein
present  only those  of Ohio Municipal  Income Fund (the  "Fund"). The financial
statements of the other portfolios 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. These
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  the
    pricing   service  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. Short-term  securities
    with  remaining maturities of sixty days or less at the time of purchase may
    be valued at amortized cost, which approximates fair market value.

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

C.  FEDERAL  TAXES--It is the Fund's policy to comply with the provisions of the
    Code applicable  to  regulated investment  companies  and to  distribute  to
    shareholders  each  year substantially  all of  its income.  Accordingly, no
    provisions for federal tax are necessary. At August 31, 1994, the Fund,  for
    federal tax purposes, had a capital loss carryforward of $10,260, which will
    reduce  the Fund's taxable  income arising from future  net realized gain on
    investments, if any,  to the  extent permitted by  the Code,  and thus  will
    reduce the amount of the distributions to shareholders which would otherwise
    be  necessary to relieve the Fund of any liability for federal tax. Pursuant
    to the Code, such capital loss carryforward will expire in 2000 ($9,665) and
    2002 ($595). Additionally,  net capital losses  of $254,851 attributable  to
    security transactions incurred after October 31, 1993 are treated as arising
    on September 1, 1994, the first day of the Fund's next taxable year.

                                       13
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------

    D. EQUALIZATION--The   Fund  follows   the  accounting   practice  known  as
       equalization, in which a portion of the proceeds from the sales and costs
       of redemptions of capital stock 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.  The   Fund  records
       when-issued securities on the trade date and maintains security positions
       such that sufficient liquid assets will be available to make payment  for
       the  securities  purchased.  Securities  purchased  on  a  when-issued or
       delayed delivery  basis are  marked  to market  daily and  begin  earning
       interest on the settlement date.

    F. CONCENTRATION  OF RISK--Since the  Fund invests 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 tax-exempt mutual  fund that invests  nationally. In order  to
       reduce  the credit  risk associated  with such  factors, at  February 28,
       1995, 41.2% 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  value  of  investments
       insured  by  or supported  (backed) by  a  letter of  credit for  any one
       institution or agency does not exceed 19.2% of total investments.

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

                                       14
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------

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

   (3) SHARES OF BENEFICIAL INTEREST

    The Declaration of Trust permits the  Trustees to issue an unlimited  number
    of  full and fractional  shares of beneficial  interest (without par value).
    Transactions in Fund shares were as follows:
<TABLE>
<CAPTION>
                                              SIX MONTHS ENDED
                                                FEBRUARY 28,         YEAR ENDED AUGUST 31,
                                                    1995                      1994
- ----------------------------------------  ------------------------  ------------------------
TRUST SHARES                                SHARES      DOLLARS       SHARES      DOLLARS
- ----------------------------------------  ----------  ------------  ----------  ------------
<S>                                       <C>         <C>           <C>         <C>
Shares sold                                   --           --          429,857  $  4,955,407
- ----------------------------------------
Shares issued to shareholders in payment
 of dividends declared                        --           --            4,891        55,546
- ----------------------------------------
Shares redeemed                               --           --         (975,921)  (10,906,082)
- ----------------------------------------  ----------  ------------  ----------  ------------
  Net change resulting from Trust Share
   transactions                               --           --         (541,173) $ (5,895,129)
- ----------------------------------------  ----------  ------------  ----------  ------------

<CAPTION>

                                              SIX MONTHS ENDED
                                                FEBRUARY 28,         YEAR ENDED AUGUST 31,
                                                    1995                      1994
- ----------------------------------------  ------------------------  ------------------------
FORTRESS SHARES                             SHARES      DOLLARS       SHARES      DOLLARS
- ----------------------------------------  ----------  ------------  ----------  ------------
<S>                                       <C>         <C>           <C>         <C>
Shares sold                                  346,265  $  3,640,084   2,071,672  $ 23,380,919
- ----------------------------------------
Shares issued to shareholders in payment
 of dividends declared                        71,079       747,505     117,979     1,333,119
- ----------------------------------------
Shares redeemed                           (1,194,961)  (12,440,664) (1,127,610)  (12,701,562)
- ----------------------------------------  ----------  ------------  ----------  ------------
  Net change resulting from Fortress
   Share transactions                       (777,617) $ (8,053,075)  1,062,041  $ 12,012,476
- ----------------------------------------  ----------  ------------  ----------  ------------
    Net change resulting from Fund Share
     transactions                           (777,617) $ (8,053,075)    520,868  $  6,117,347
- ----------------------------------------  ----------  ------------  ----------  ------------
</TABLE>

   (4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

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

    ADMINISTRATIVE  FEE--Federated  Administrative Services  ("FAS"),  under the
    Administrative Services  Agreement, provides  the Fund  with  administrative
    personnel and services. The FAS fee

                                       15
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------
    is  based on the  level of average  aggregate daily net  assets of all funds
    advised  by  subsidiaries  of  Federated  Investors  for  the  period.   The
    administrative fee received during the period of the Administrative Services
    Agreement  shall be  at least  $125,000 per  portfolio and  $30,000 per each
    additional class of shares.

    DISTRIBUTION  AND  SHAREHOLDER   SERVICES  FEE--The  Fund   has  adopted   a
    Distribution  Plan (the "Plan") pursuant to  Rule 12b-1 under the Act. Under
    the terms of the Plan, the  Fund will compensate Federated Securities  Corp.
    ("FSC"),  the  principal distributor,  from the  net assets  of the  Fund to
    finance activities intended  to result in  the sale of  the Fund's  Fortress
    Shares.  The Plan provides that the  Fund may incur distribution expenses up
    to .40  of 1%  of  the average  daily net  assets  of the  Fortress  Shares,
    annually, to compensate FSC. The distributor may voluntarily choose to waive
    a portion of its fee. The distributor can modify or terminate this voluntary
    waiver at any time at its sole discretion.

    Under   the  terms  of  a  Shareholder  Services  Agreement  with  Federated
    Shareholder Services ("FSS"),  the Fund  will pay  FSS up  to .25  of 1%  of
    average  daily net assets of the Fund for  the period. This fee is to obtain
    certain services for shareholders and to maintain shareholder accounts.

    TRANSFER AND  DIVIDEND  DISBURSING AGENT  FEES--Federated  Services  Company
    serves  as transfer and dividend  disbursing agent for the  Fund. The fee is
    based on the  size, type  and number of  accounts and  transactions made  by
    shareholders.

    ORGANIZATIONAL  EXPENSES--Organizational  expenses  ($29,070)  and  start-up
    administrative service  expenses  ($97,677)  were  initially  borne  by  the
    Adviser.  The Fund has agreed to reimburse  the Adviser at an annual rate of
    .005 of 1% of average  daily net assets and .01  of 1% of average daily  net
    assets    for   organizational   and   start-up   administrative   expenses,
    respectively, until  expenses  initially  borne by  the  Adviser  are  fully
    reimbursed  or the expiration of five years after October 10, 1990 (date the
    Fund first became effective)  whichever occurs earlier.  For the six  months
    ended  February  28, 1995,  the Fund  paid  $1,882 and  $3,765 respectively,
    pursuant to this agreement.

    INTERFUND TRANSACTIONS--During the six months  ended February 28, 1995,  the
    Fund  engaged in purchase and sale transactions with funds at current market
    value pursuant  to Rule  17a-7 under  the Act  amounting to  $8,350,000  and
    $7,250,000 respectively.

                                       16
<PAGE>
OHIO MUNICIPAL INCOME FUND
- ---------------------------------------------------------

        Certain  of  the Officers  and  Trustees of  the  Fund are  Officers and
    Directors or Trustees of the above companies.

   (5) INVESTMENT TRANSACTIONS

    Purchases and sales of investments, excluding short-term securities, for the
    six month period ended February 28, 1995, were as follows:

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
<S>                                                                     <C>
PURCHASES                                                               $19,015,858
- ----------------------------------------------------------------------  ----------
SALES                                                                   $27,579,088
- ----------------------------------------------------------------------  ----------
</TABLE>

                                       17
<PAGE>

<TABLE>
<CAPTION>
TRUSTEES                       OFFICERS
- ---------------------------------------------------------

<S>                            <C>
John F. Donahue                John F. Donahue
Thomas G. Bigley               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
Edward L. Flaherty, Jr.        VICE PRESIDENT AND TREASURER
Peter E. Madden                John W. McGonigle
Gregor F. Meyer                VICE PRESIDENT AND SECRETARY
John E. Murray, Jr.            David M. Taylor
Wesley W. Posvar               ASSISTANT TREASURER
Marjorie P. Smuts              J. Crilley Kelly
                               ASSISTANT SECRETARY
</TABLE>

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

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

                                       18
<PAGE>
- --------------------------------------------------------------------------------
                                                                            OHIO
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                               FEBRUARY 28, 1995
[FEDERATED LOGO]                        ----------------------------------------

    Distributor

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

     FEDERATED INVESTORS TOWER
     PITTSBURGH, PA 15222-3779
       -------------------------------------------------------------------------
                                  [RECYCLED LOGO]
                            RECYCLED
                                 PAPER

          625922307
     2032305 (4/95)
                             ---------------------------------------------------

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, 1995.

This report  begins with  a review  of  the economy  and the  municipal  market.
Following  the review, you'll find the Fund's Financial Statements which include
the Portfolio of Investments.

As always, the Fund  seeks relief for you  and other tax-sensitive  Pennsylvania
residents,  in the form of  current income which is  exempt from federal regular
income tax and Pennsylvania personal income  tax.* The Fund pursues this  income
by   investing  in  a  portfolio  of  investment-grade,  long-term  Pennsylvania
municipal securities.  Shares of  the  Fund are  also exempt  from  Pennsylvania
personal property tax, further increasing your tax benefit.

The  Fund's net assets as  of this report are $85.7  million, and the Fund's net
asset value (share price)  stands at $10.95, up  slightly from our last  report.
Distributions paid to shareholders totaled $0.30 per share.

Although  the  increases in  interest rates  by the  Federal Reserve  Board (the
"Fed") made 1994 a difficult year for municipal funds, we are happy to note that
interest rates did decline  in January and February  of 1995. In addition,  many
indicators  point to a  slow-down in the  economy, and the  Fed met recently and
decided against another rate hike. I believe that these are all very good  signs
for municipal investors.

The  Fund  continues  to provide  an  important  opportunity for  you  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.

Very sincerely yours,

Richard B. Fisher
President
April 15, 1995

* INCOME MAY BE SUBJECT TO THE FEDERAL ALTERNATIVE MINIMUM TAX.

                                       1
<PAGE>
INVESTMENT REVIEW
- --------------------------------------------------------------------------------

The U.S. economy displayed considerable momentum over the six-month period ended
February  28, 1995. The Federal Reserve Board (the "Fed") continued to mount its
aggressive pre-emptive strike  against inflation  by raising  the Federal  Funds
rate  to 6%,  which is a  considerable amount  of tightening for  the economy to
absorb. However,  by the  end of  the six-month  period from  September 1994  to
February 1995, the U.S. economy was still showing significant signs of strength.

The  nation's capacity utilization  rose from 84.6%  to 85.6% while unemployment
continued to move well  into the full employment  range, declining from 5.9%  to
5.7%.  Inflation  stayed surprisingly  benign  during this  period  of continued
growth as the  Producer Price Index*  showed an  increase of only  0.2% for  the
entire month of February 1995. Also, the downturn in industrial commodity prices
should  lead to  a drop in  prices at  the crude materials  stage of production.
Yield curves  in both  the  municipal and  Treasury  bond markets  continued  to
flatten during the semi-annual period.

During  the six-month period  ending February 28, 1995,  yields in the municipal
bond market, as measured by the Bond Buyer Revenue Index*, rose consistently  to
a  high  of 7.37%  on November  17, 1994.  Municipal bond  yields then  began to
decline from  their  November high  as  a result  of  market supply  and  demand
technicals,  the attractiveness of yields available in the market place, and the
continued hawkish stance of the Fed. The U.S. Treasury bond market also  reached
its high for market yields in November. The long (30-year) Treasury bond reached
a high of 8.23% on November 7, 1994 and finished the six-month period at its low
of 7.5% on February 28, 1995.

From  September 1, 1994  to February 28,  1995, net assets  of the Fund declined
from $94.8 million to $85.7 million. The net asset value of the Fund was  $10.94
on  September 1, 1994 and  ended the six-month period  at $10.95 on February 28,
1995. On that date, the credit breakdown of the holdings of the Fund was:  24.5%
in  "AAA" issues;  23.4% in  "AA" issues;  21.0% in  "A" issues;  26.6% in "BBB"
issues; 2.9% non-rated; 1.6%  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  obligations  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 and  sewer  issues;
single-family  mortgage revenue issues;  and state and  local general obligation
issues. The average purchase yield for new investments by the Fund was 7.19%.

For the  six-month period  ended February  28,  1995, an  investor in  the  Fund
experienced  a total return of 3.01% based on net asset value, and (0.09%) based
on offering price.**

   * THIS INDEX IS UNMANAGED.
  ** 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 THEN THEIR ORIGINAL COST.

                                       2
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
PORTFOLIO OF INVESTMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--98.3%
- --------------------------------------------------------------------
           PENNSYLVANIA--94.7%
           ---------------------------------------------------------
$4,700,000 Allegheny County, PA, HDA, 6.00% Revenue Bonds (Series
           1992)/(South Hills Health System)/(Original Issue Yield:
           6.40%), 5/1/2020                                               A      $ 4,360,942
           ---------------------------------------------------------
2,000,000  Allegheny County, PA, HDA, 7.00% Revenue Bonds (Series
           1992)/(The Rehabilitation Institute of Pittsburgh),
           6/1/2022                                                      BBB       1,956,880
           ---------------------------------------------------------
1,600,000  Allegheny County, PA, HDA, 6.00% Refunding Revenue Bonds
           (Series 1992)/(Presbyterian University Health Centre)/
           (MBIA Insured)/(Original Issue Yield: 6.40%), 11/1/2023       Aaa       1,584,704
           ---------------------------------------------------------
2,300,000  Allegheny County, PA, HDA, 6.25% Refunding Revenue Bonds
           (Series 1992)/(Presbyterian University Health Centre)/
           (MBIA Insured)/(Original Issue Yield: 6.60%), 11/1/2023       Aaa       2,322,034
           ---------------------------------------------------------
2,525,000  Allegheny County, PA, HDA, 6.875% Revenue Bonds
           (Children's Hospital of Pittsburgh)/(MBIA Insured)/
           (Original Issue Yield: 7.06%), 7/1/2014                       Aaa       2,632,615
           ---------------------------------------------------------
  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         816,393
           ---------------------------------------------------------
  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         529,695
           ---------------------------------------------------------
  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         317,298
           ---------------------------------------------------------
  750,000  Butler County, PA, Hospital Authority, 7.00% Revenue
           Bonds (Series 1991A)/(North Hills Passavant
           Hospital)/(CGIC Insured), 6/1/2022                            AAA         794,677
           ---------------------------------------------------------
</TABLE>

                                       3
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           PENNSYLVANIA--CONTINUED
           ---------------------------------------------------------
$1,000,000 Central Bucks School District, PA, 6.90% GO Bonds (Series
           1991), 2/1/2008                                               A1      $ 1,055,970
           ---------------------------------------------------------
  750,000  Derry Township School District, PA, 7.00% GO Bonds
           (Series 1991), 9/15/2009                                      A1          764,213
           ---------------------------------------------------------
1,600,000  Dormont Borough, Allegheny County, PA, 7.00% GO Bonds
           (Series 1995)/(Original Issue Yield: 7.125%), 3/1/2010        BBB       1,612,704
           ---------------------------------------------------------
1,000,000  Geisinger, PA, Health System, 7.625% Revenue Bonds
           (Original Issue Yield: 7.695%), 7/1/2009                      AA        1,119,850
           ---------------------------------------------------------
  455,000  Hanover Area School District (Luzerne County), PA, 7.00%
           GO Bonds (Series 1991)/(FGIC Insured), 6/1/2008               Aaa         482,841
           ---------------------------------------------------------
1,000,000  Lackawanna Trail School District (Wyoming and Lackawanna
           Counties), PA, 6.90% GO Bonds (Series 1991)/(AMBAC
           Insured), 3/15/2010                                           Aaa       1,060,290
           ---------------------------------------------------------
1,875,000  Lebanon County, PA, 6.00% Hospital Authority Revenue
           Bonds (Good Samaritan Hospital)/(Original Issue Yield:
           6.10%), 11/15/2018                                           BBB+       1,651,463
           ---------------------------------------------------------
1,000,000  Lehigh County, PA, IDA, PCR, 6.40% Revenue Bonds
           (Pennsylvania Power & Light Co.)/(MBIA Insured)/(Original
           Issue Yield: 6.70%), 9/1/2029                                 AAA       1,015,450
           ---------------------------------------------------------
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         919,570
           ---------------------------------------------------------
2,500,000  Luzerne County, PA, IDA Exempt Facilities, 7.00%
           Refunding Revenue Bonds (Series 1994)/(Pennsylvania Gas &
           Water Co.)/ (AMBAC Insured)/(Subject to AMT), 12/1/2017       AAA       2,677,850
           ---------------------------------------------------------
4,000,000  Lycoming County, PA, 6.50% Lease Revenue Bonds (Series
           B)/(Divine Providence Hospital)/
           (Original Issue Yield: 6.70%), 7/1/2022                       A-        3,837,040
           ---------------------------------------------------------
</TABLE>

                                       4
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           PENNSYLVANIA--CONTINUED
           ---------------------------------------------------------
$4,000,000 Pennsylvania EDA, 7.60% Exempt Facilities Revenue Bonds
           (Series 1995)/(MacMillan Bloedel Clarion L.P.)/(Original
           Issue Yield: 7.65%)/(Subject to AMT), 12/1/2020              BBB-     $ 4,192,760
           ---------------------------------------------------------
8,000,000  Pennsylvania EDA, 7.60% Wastewater Treatment Revenue
           Bonds (Series 1994A)/(Sun Company)/(Original Issue Yield:
           7.653%)/(Subject to AMT), 12/1/2024                          BBB-       8,439,040
           ---------------------------------------------------------
4,000,000  Pennsylvania HEFA, 7.375% OID Revenue Bonds (Medical
           College of Pennsylvania)/(Original Issue Yield: 7.45%),
           3/1/2021                                                     Baa1       4,013,080
           ---------------------------------------------------------
4,000,000  Pennsylvania HFA, 5.60% SFM Revenue Bonds (Series
           1993-37B)/(Subject to AMT), 10/1/2025                         AA        3,490,880
           ---------------------------------------------------------
  500,000  Pennsylvania HFA, 6.15% SFM Revenue Bonds (Series 38),
           10/1/2024                                                     AA          479,890
           ---------------------------------------------------------
2,290,000  Pennsylvania HFA, 6.875% SFM Revenue Bonds (Series
           1994-39B)/(Subject to AMT), 10/1/2024                         AA        2,351,464
           ---------------------------------------------------------
  750,000  Pennsylvania HFA, 6.90% SFM Revenue Bonds (Series 1991)/
           (Subject to AMT), 4/1/2017                                    Aa          780,195
           ---------------------------------------------------------
1,000,000  Pennsylvania HFA, 7.00% SFM Revenue Bonds (Series
           1992-B34)/(Subject to AMT), 4/1/2024                          Aa        1,031,760
           ---------------------------------------------------------
4,540,000  Pennsylvania HFA, 7.65% SFM Revenue Bonds (Series 28)/
           (Subject to AMT), 10/1/2023                                   Aa        4,835,781
           ---------------------------------------------------------
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        1,612,304
           ---------------------------------------------------------
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        1,055,090
           ---------------------------------------------------------
</TABLE>

                                       5
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           PENNSYLVANIA--CONTINUED
           ---------------------------------------------------------
$2,500,000 Pennsylvania Intergovernmental Cooperation Authority,
           6.75% Special Tax Revenue Bonds (City of Philadelphia
           Funding Program)/(FGIC Insured)/(Original Issue Yield:
           7.13%), 6/15/2021                                             AAA     $ 2,644,150
           ---------------------------------------------------------
2,400,000  Philadelphia, PA, Hospital and Higher Education Facility
           Authority, 5.50% Hospital Revenue Bonds (Children's
           Hospital of Philadelphia)/(Original Issue Yield: 6.75%),
           2/15/2022                                                     AA        2,082,864
           ---------------------------------------------------------
  600,000  Pittsburgh, PA, Water and Sewer Authority, 7.25%
           Refunding Bonds (FGIC Insured)/(Original Issue Yield:
           7.766%), 9/1/2014                                             Aaa         695,040
           ---------------------------------------------------------
  220,000  Sayre, PA, Health Care Facilities Authority, 7.10%
           Revenue Bonds (Guthrie Healthcare System)/(AMBAC
           Insured), 3/1/2017                                            Aaa         235,255
           ---------------------------------------------------------
2,500,000  Scranton Lackawanna, PA, Health & Welfare Authority,
           7.60% Revenue Bonds (Allied Services Rehab Hospital),
           7/15/2020                                                     NR        2,514,775
           ---------------------------------------------------------
5,500,000  Sewickley Valley, PA, Hospital Authority, 5.75% Hospital
           Revenue Refunding Bonds (Series 1993A)/(Sewickley Valley
           Hospital)/(Original Issue Yield: 5.875%), 10/15/2016           A        4,889,885
           ---------------------------------------------------------
1,000,000  Swarthmore Borough Authority, PA, 7.375% Revenue Bonds
           (Swarthmore College), 9/15/2020                               AA        1,117,780
           ---------------------------------------------------------
1,000,000  Warren County Hospital Authority, 7.00% Hospital Revenue
           Bonds (Series 1994)/(Warren General Hospital)/(Original
           Issue Yield: 7.10%), 4/1/2019                                BBB+         982,790
           ---------------------------------------------------------
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       1,240,475
           ---------------------------------------------------------
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         986,670
           ---------------------------------------------------------             -----------
               Total                                                              81,184,407
           ---------------------------------------------------------             -----------
</TABLE>

                                       6
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       CREDIT
                                                                       RATING:
PRINCIPAL                                                              MOODY'S
 AMOUNT                                                                OR S&P*      VALUE
- ---------  ---------------------------------------------------------  ---------  -----------
<C>        <S>                                                        <C>        <C>
LONG-TERM MUNICIPAL SECURITIES--CONTINUED
- --------------------------------------------------------------------
           PUERTO RICO--3.6%
           ---------------------------------------------------------
$3,000,000 Puerto Rico Electric Power Authority, 6.375% Revenue
           Bonds (Series T)/(Original Issue Yield: 6.58%), 7/1/2024      A-      $ 3,046,860
           ---------------------------------------------------------             -----------
               TOTAL LONG-TERM MUNICIPAL SECURITIES (IDENTIFIED
               COST, $82,775,916)                                                 84,231,267
           ---------------------------------------------------------             -----------
SHORT-TERM MUNICIPAL SECURITIES--1.9%
- --------------------------------------------------------------------
           PUERTO RICO--1.9%
           ---------------------------------------------------------
1,600,000  Government Development Bank of Puerto Rico Weekly VRDNs
           (Credit Suisse and Sumitomo Bank Ltd. LOCs)                   A-1       1,600,000
           ---------------------------------------------------------             -----------
               TOTAL SHORT-TERM MUNICIPAL SECURITIES (AT AMORTIZED
               COST)                                                               1,600,000
           ---------------------------------------------------------             -----------
               TOTAL MUNICIPAL SECURITIES (IDENTIFIED COST,
               $84,375,916) (A)                                                  $85,831,267
           ---------------------------------------------------------             -----------
<FN>
 *   Please refer to the Appendix of the Statement of Additional Information for
     an explanation of the credit ratings.
(a)  The cost  of investments for federal  tax purposes amounts to  $84,375,916.
     The  net  unrealized  appreciation  on  a  federal  tax  basis  amounts  to
     $1,455,351, which is  comprised of $3,172,924  appreciation and  $1,717,573
     depreciation at February 28, 1995.
Note:  The categories  of investments  are shown as  a percentage  of net assets
      ($85,673,531) at February 28, 1995.
</TABLE>

                                       7
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------

The following abbreviations are used in this portfolio:

<TABLE>
<S>        <C>
AMBAC      --American Municipal Bond Assurance Corporation
AMT        --Alternative Minimum Tax
CGIC       --Capital Guaranty Insurance Corporation
EDA        --Economic Development Authority
FGIC       --Financial Guaranty Insurance Company
GNMA       --Government National Mortgage Association
GO         --General Obligation
HDA        --Hospital Development Authority
HEFA       --Health and Education Facilities Authority
HFA        --Housing Finance Authority/Agency
IDA        --Industrial Development Authority
LOCs       --Letters of Credit
MBIA       --Municipal Bond Investors Assurance
OID        --Original Issue Discount
PCR        --Pollution Control Revenue
SFH        --Single Family Housing
SFM        --Single Family Mortgage
VRDNs      --Variable Rate Demand Notes
</TABLE>

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

                                       8
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                <C>           <C>
ASSETS:
- ---------------------------------------------------------------------------------------------
Investments in securities, at value (identified and tax cost $84,375,916)                        $85,831,267
- ---------------------------------------------------------------------------------------------
Cash                                                                                                  11,248
- ---------------------------------------------------------------------------------------------
Interest receivable                                                                                1,659,166
- ---------------------------------------------------------------------------------------------
Receivable for Fund shares sold                                                                      106,567
- ---------------------------------------------------------------------------------------------
Deferred expenses                                                                                      3,252
- ---------------------------------------------------------------------------------------------    -----------
    Total assets                                                                                  87,611,500
- ---------------------------------------------------------------------------------------------
LIABILITIES:
- ---------------------------------------------------------------------------------------------
Payable for investments purchased                                                  $1,588,573
- --------------------------------------------------------------------------------
Income distribution payable                                                           193,250
- --------------------------------------------------------------------------------
Payable for Fund shares redeemed                                                       98,445
- --------------------------------------------------------------------------------
Accrued expenses                                                                       57,701
- --------------------------------------------------------------------------------   ----------
    Total liabilities                                                                              1,937,969
- ---------------------------------------------------------------------------------------------    -----------
NET ASSETS for 7,822,369 shares of beneficial interest outstanding                               $85,673,531
- ---------------------------------------------------------------------------------------------    -----------
NET ASSETS CONSIST OF:
- ---------------------------------------------------------------------------------------------
Paid-in-capital                                                                                  $85,817,447
- ---------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                          1,455,351
- ---------------------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                               (1,738,157)
- ---------------------------------------------------------------------------------------------
Undistributed net investment income                                                                  138,890
- ---------------------------------------------------------------------------------------------    -----------
    Total Net Assets                                                                             $85,673,531
- ---------------------------------------------------------------------------------------------    -----------
NET ASSET VALUE per Share ($85,673,531  DIVIDED BY 7,822,369 shares of
beneficial interest outstanding)                                                                 $     10.95
- ---------------------------------------------------------------------------------------------    -----------
OFFERING PRICE per Share (100/97 of $10.95)*                                                     $     11.29
- ---------------------------------------------------------------------------------------------    -----------
REDEMPTION PROCEEDS per Share (99.5/100 of $ 10.95)**                                            $     10.90
- ---------------------------------------------------------------------------------------------    -----------
<FN>

 * See "What Shares Cost" in the prospectus.
** See "Redeeming Class A Shares" in the prospectus.
</TABLE>

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

                                       9
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                            <C>        <C>        <C>
INVESTMENT INCOME:
- ----------------------------------------------------------------------------------
Interest                                                                             $ 2,883,704
- ----------------------------------------------------------------------------------
EXPENSES:
- -----------------------------------------------------------------------
Investment advisory fee                                                   $170,069
- -----------------------------------------------------------------------
Administrative personnel and services fees                                  71,028
- -----------------------------------------------------------------------
Custodian fees                                                              28,584
- -----------------------------------------------------------------------
Transfer and dividend disbursing agent fees and expenses                    27,120
- -----------------------------------------------------------------------
Directors'/Trustees' fees                                                    1,323
- -----------------------------------------------------------------------
Auditing fees                                                                8,059
- -----------------------------------------------------------------------
Fund share registration costs                                               13,868
- -----------------------------------------------------------------------
Portfolio accounting fees                                                   21,096
- -----------------------------------------------------------------------
Legal fees                                                                   6,813
- -----------------------------------------------------------------------
Printing and postage                                                        19,900
- -----------------------------------------------------------------------
Shareholder services fee-Class A Shares                                     98,659
- -----------------------------------------------------------------------
Shareholder services fee-Income Shares                                       4,910
- -----------------------------------------------------------------------
Distribution services fee-Income Shares                                      8,482
- -----------------------------------------------------------------------
Insurance premiums                                                           3,564
- -----------------------------------------------------------------------
Miscellaneous                                                                4,742
- -----------------------------------------------------------------------   --------
    Total expenses                                                         488,217
- -----------------------------------------------------------------------
Deduct--Waiver of investment advisory fee                                  160,739
- -----------------------------------------------------------------------   --------
    Net expenses                                                                         327,478
- ----------------------------------------------------------------------------------   -----------
      Net investment income                                                            2,556,226
- ----------------------------------------------------------------------------------   -----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
- ----------------------------------------------------------------------------------
Net realized gain (loss) on investment transactions (identified cost
basis)                                                                                (1,208,780)
- ----------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) of investments                      677,569
- ----------------------------------------------------------------------------------   -----------
  Net realized and unrealized gain (loss) on investments                                (531,211)
- ----------------------------------------------------------------------------------   -----------
    Change in net assets resulting from operations                                   $ 2,025,015
- ----------------------------------------------------------------------------------   -----------
</TABLE>

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

                                       10
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                        SIX MONTHS ENDED
                                                                          FEBRUARY 28,
                                                                              1995           YEAR ENDED
                                                                          (UNAUDITED)      AUGUST 31, 1994
                                                                        ----------------   ---------------
<S>                                                                     <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
- ----------------------------------------------------------------------
OPERATIONS--
- ----------------------------------------------------------------------
Net investment income                                                     $  2,556,226      $  5,202,577
- ----------------------------------------------------------------------
Net realized gain (loss) on investment transactions ($1,208,780 net
loss and $4,200 net gain, respectively, as computed for federal income
tax purposes)                                                               (1,208,780)         (512,278)
- ----------------------------------------------------------------------
Change in unrealized appreciation (depreciation) of investments                677,569        (6,424,038)
- ----------------------------------------------------------------------  ----------------   ---------------
    Change in net assets resulting from operations                           2,025,015        (1,733,739)
- ----------------------------------------------------------------------  ----------------   ---------------
NET EQUALIZATION CREDITS (DEBITS)--                                             11,149            (3,542)
- ----------------------------------------------------------------------  ----------------   ---------------
DISTRIBUTIONS TO SHAREHOLDERS--
- ----------------------------------------------------------------------
Dividends to shareholders from net investment income:
- ----------------------------------------------------------------------
  Class A Shares                                                            (2,358,843)       (3,799,070)
- ----------------------------------------------------------------------
  Trust Shares                                                                 --             (1,017,184)
- ----------------------------------------------------------------------
  Income Shares                                                                (83,724)         (322,340)
- ----------------------------------------------------------------------
Distributions in excess of net investment income:
- ----------------------------------------------------------------------
  Class A Shares                                                               --                --
- ----------------------------------------------------------------------
  Trust Shares                                                                 --                --
- ----------------------------------------------------------------------
  Income Shares                                                                --                (33,585)
- ----------------------------------------------------------------------  ----------------   ---------------
    Change in net assets resulting from distributions to shareholders       (2,442,567)       (5,172,179)
- ----------------------------------------------------------------------  ----------------   ---------------
FUND SHARE (PRINCIPAL) TRANSACTIONS
(EXCLUSIVE OF AMOUNTS ALLOCATED TO NET INVESTMENT INCOME)--
- ----------------------------------------------------------------------
Proceeds from sale of shares                                                15,904,368        45,919,717
- ----------------------------------------------------------------------
Net asset value of shares issued to shareholders in payment of
dividends declared                                                           1,301,686         2,723,609
- ----------------------------------------------------------------------
Cost of shares redeemed                                                    (25,967,670)      (34,783,265)
- ----------------------------------------------------------------------  ----------------   ---------------
    Change in net assets resulting from Fund share transactions             (8,761,616)       13,860,061
- ----------------------------------------------------------------------  ----------------   ---------------
        Change in net assets                                                (9,168,019)        6,950,601
- ----------------------------------------------------------------------
NET ASSETS:
- ----------------------------------------------------------------------
Beginning of period                                                         94,841,550        87,890,949
- ----------------------------------------------------------------------  ----------------   ---------------
End of period (including undistributed net investment income of
$138,890 and $14,084, respectively)                                       $ 85,673,531      $ 94,841,550
- ----------------------------------------------------------------------  ----------------   ---------------
</TABLE>

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

                                       11
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
FINANCIAL HIGHLIGHTS--CLASS A SHARES
- --------------------------------------------------------------------------------

(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)

<TABLE>
<CAPTION>
                                                              SIX MONTHS ENDED
                                                                FEBRUARY 28,               YEAR ENDED AUGUST 31,
                                                                    1995         -----------------------------------------
                                                                (UNAUDITED)        1994       1993       1992     1991(A)
                                                              ----------------   --------   --------   --------   --------
<S>                                                           <C>                <C>        <C>        <C>        <C>
NET ASSET VALUE, BEGINNING OF PERIOD                               $10.94         $11.68     $10.93     $10.44     $10.00
- ------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
- ------------------------------------------------------------
  Net investment income                                              0.32           0.60       0.60      0.627      0.588
- ------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments            (0.01)         (0.75)      0.75      0.493      0.456
- ------------------------------                                 ----------         ------     ------     ------     ------
  Total from investment operations                                   0.31          (0.15)      1.35      1.120      1.044
- ------------------------------
LESS DISTRIBUTIONS
- ------------------------------------------------------------
  Dividends to shareholders from net investment income              (0.30)         (0.59)     (0.60)    (0.627)    (0.588)
- ------------------------------------------------------------
  Distributions in excess of net investment income                   --             --         --       (0.003)(c)  (0.016)(c)
- ------------------------------                                 ----------         ------     ------     ------     ------
  Total distributions                                               (0.30)         (0.59)     (0.60)    (0.630)    (0.604)
- ------------------------------                                 ----------         ------     ------     ------     ------
NET ASSET VALUE, END OF PERIOD                                     $10.95         $10.94     $11.68     $10.93     $10.44
- ------------------------------                                 ----------         ------     ------     ------     ------
TOTAL RETURN (B)                                                     3.01%         (1.34%)    12.71%     11.06%     10.60%
- ------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
- ------------------------------------------------------------
  Expenses                                                           0.75%(e)       0.75%      0.83%      0.73%      0.26%(e)
- ------------------------------------------------------------
  Net investment income                                              6.04%(e)       5.27%      5.33%      5.88%      6.45%(e)
- ------------------------------------------------------------
  Expense waiver/ reimbursement (d)                                  0.38%(e)       0.45%      0.70%      0.97%      1.24%(e)
- ------------------------------------------------------------
SUPPLEMENTAL DATA
- ------------------------------------------------------------
  Net assets, end of period (000 omitted)                         $85,674        $85,860    $69,947    $48,261    $31,067
- ------------------------------------------------------------
  Portfolio turnover rate                                              40%            17%         0%         0%        10%
- ------------------------------------------------------------
<FN>
(a) Reflects  operations for the  period from October 11,  1990 (date of initial
    public investment) to August 31, 1991.
(b) Based on  net  asset  value,  which  does not  reflect  the  sales  load  or
    contingent deferred sales charge, if applicable.
(c) Distributions are determined in accordance with income tax regulations which
    may   differ   from   generally   accepted   accounting   principles.  These
    distributions do not represent  a return of capital  for federal income  tax
    purposes.
(d) This  voluntary expense  decrease is reflected  in both the  expense and net
    investment income ratios shown above
(e) Computed on an annualized basis.
</TABLE>

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

                                       12
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------

(1) ORGANIZATION

Municipal  Securities  Income  Trust  (the  "Trust")  is  registered  under  the
Investment Company  Act  of  1940,  as  amended  (the  "Act"),  as  an  open-end
management  investment company. As of February  28, 1995, the Trust consisted of
ten,  non-diversified  portfolios.  The  financial  statements  included  herein
present  only  those of  Pennsylvania Municipal  Income  Fund (the  "Fund"). The
financial statements  of  the other  portfolios  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 October  17, 1994,  the Fund  provides one  class of  shares "Class  A
Shares."  During the fiscal year ended August  31, 1994, the Fund provided three
classes of shares  ("Investment Shares", "Income  Shares", and "Trust  Shares").
Effective May 31, 1994, the "Investment Shares" class of shares changed its name
to  "Class A Shares". As of August 26,  1994, the "Trust Shares" class of shares
were no longer offered.  As of October  17, 1994, the  "Income Shares" class  of
shares were no longer offered.

(2) SIGNIFICANT ACCOUNTING POLICIES

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

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 the
    pricing  service  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. Short-term securities
    with remaining maturities of sixty days or less at the time of purchase  may
    be valued at amortized cost, which approximates fair market value.

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

C.  FEDERAL TAXES--It is the Fund's policy to comply with the provisions of  the
    Code  applicable  to regulated  investment  companies and  to  distribute to
    shareholders each  year substantially  all of  its income.  Accordingly,  no
    provisions  for federal tax are necessary. At August 31, 1994, the Fund, for
    federal tax purposes, had a capital loss carryforward of $12,900, which will
    reduce the Fund's taxable  income arising from future  net realized gain  on
    investments,  if any,  to the  extent permitted by  the Code,  and thus will
    reduce the amount of the distributions to shareholders

                                       13
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------
    which would otherwise be necessary to relieve the Fund of any liability  for
    federal  tax.  Pursuant to  the Code,  such  capital loss  carryforward will
    expire in 2000 ($12,837) and 2001 ($63). Additionally, net capital losses of
    $516,479 attributable to  security transactions incurred  after October  31,
    1993  are treated  as arising  on September  1, 1994,  the first  day of the
    Fund's next taxable year.

D.  EQUALIZATION--The  Fund   follows   the   accounting   practice   known   as
    equalization, in which a portion of the proceeds from the 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. The Fund records  when-issued
    securities  on the  trade date  and maintains  security positions  such that
    sufficient  liquid  assets  will  be  available  to  make  payment  for  the
    securities  purchased.  Securities  purchased on  a  when-issued  or delayed
    delivery basis are marked to market daily and begin earning interest on  the
    settlement date.

F.  CONCENTRATION  OF RISK--Since the Fund invests  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
    tax-exempt  mutual  fund that  invests nationally.  In  order to  reduce the
    credit risk associated with such factors, at February 28, 1995, 26.3% 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  value  of  investments  insured  by  or  supported
    (backed)  by a letter of  credit for any one  institution or agency does not
    exceed 9.9% of total investments.

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  not to  exceed a  period of five
    years from the Fund's commencement date.

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

                                       14
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------

(3) SHARES OF BENEFICIAL INTEREST

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

<TABLE>
<CAPTION>
                                                 SIX MONTHS ENDED
                                                   FEBRUARY 28,       YEAR ENDED AUGUST 31,
                                                       1995                    1994
                                               ---------------------  ----------------------
TRUST SHARES                                    SHARES     DOLLARS     SHARES      DOLLARS
- ---------------------------------------------  ---------  ----------  ---------  -----------
<S>                                            <C>        <C>         <C>        <C>
Shares sold                                           --  $       --    967,106  $11,190,303
- ---------------------------------------------
Shares issued to shareholders in payment of
dividends declared                                    --          --     18,160      205,161
- ---------------------------------------------
Shares redeemed                                       --          --  (2,314,190) (25,466,927)
- ---------------------------------------------  ---------  ----------  ---------  -----------
  Net change resulting from Trust Shares
  transactions                                        --  $       --  (1,328,924) $(14,071,463)
- ---------------------------------------------  ---------  ----------  ---------  -----------
</TABLE>

<TABLE>
<CAPTION>
                                                  SIX MONTHS ENDED
                                                    FEBRUARY 28,       YEAR ENDED AUGUST 31,
                                                        1995                   1994
                                                ---------------------  ---------------------
CLASS A SHARES                                   SHARES     DOLLARS     SHARES     DOLLARS
- ----------------------------------------------  ---------  ----------  ---------  ----------
<S>                                             <C>        <C>         <C>        <C>
Shares sold                                     1,520,122  $15,485,609 2,480,778  $27,675,360
- ----------------------------------------------
Shares issued to shareholders in payment of
dividends declared                                118,126   1,235,832    211,676   2,388,967
- ----------------------------------------------
Shares redeemed                                 (1,665,849) (17,340,713)  (829,711) (9,244,692)
- ----------------------------------------------  ---------  ----------  ---------  ----------
  Net change resulting from Class A Shares
  transactions                                    (27,601) $ (619,272) 1,862,743  $20,819,635
- ----------------------------------------------  ---------  ----------  ---------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                                    SIX MONTHS ENDED
                                                      FEBRUARY 28,       YEAR ENDED AUGUST 31,
                                                          1995                   1994
                                                  ---------------------  ---------------------
INCOME SHARES                                      SHARES     DOLLARS     SHARES     DOLLARS
- ------------------------------------------------  ---------  ----------  ---------  ----------
<S>                                               <C>        <C>         <C>        <C>
Shares sold                                          39,353  $  418,759    615,174  $7,054,054
- ------------------------------------------------
Shares issued to shareholders in payment of
dividends declared                                    6,434      65,854     11,755     129,481
- ------------------------------------------------
Shares redeemed                                    (873,482) (8,626,957)    (6,383)    (71,646)
- ------------------------------------------------  ---------  ----------  ---------  ----------
  Net change resulting from Income Shares
  transactions                                     (827,695) $(8,142,344)   620,546 $7,111,889
- ------------------------------------------------  ---------  ----------  ---------  ----------
    Net change resulting from Fund Share
    transactions                                   (855,296) $(8,761,616) 1,154,365 $13,860,061
- ------------------------------------------------  ---------  ----------  ---------  ----------
</TABLE>

                                       15
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------

(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

ADVISORY FEE--Federated Advisers, the Fund's investment adviser (the "Adviser"),
receives for its services an annual investment  advisory fee equal to .40 of  1%
of  the Fund's average daily  net assets. The Adviser  may voluntarily choose to
waive a portion of its fee. The  Adviser can modify or terminate this  voluntary
waiver at any time at its sole discretion.

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

DISTRIBUTION AND SHAREHOLDER SERVICES FEE--The  Fund has adopted a  Distribution
Plan  (the "Plan") pursuant  to Rule 12b-1  under the Act.  The Fund compensated
Federated Securities Corp. ("FSC"), the principal  distributor, up to .75 of  1%
of  the  average daily  net assets  of the  Income Shares  for the  period ended
October 17, 1994.

Under the terms of a  Shareholder Services Agreement with Federated  Shareholder
Services  ("FSS"), the Fund  will pay FSS up  to .25 of 1%  of average daily net
assets of the Class A Shares of the Fund for the period. The Fund also paid  FSS
up to .25 of 1% of average daily net assets of the Income Shares of the Fund for
the period ended October 17, 1994. These fees are to obtain certain services for
shareholders and to maintain shareholder accounts.

TRANSFER  AND DIVIDEND  DISBURSING AGENT  FEES AND  EXPENSES--Federated Services
Company serves as transfer and dividend  disbursing agent for the Fund. The  fee
is  based on  the size, type,  and number  of accounts and  transactions made by
shareholders.

ORGANIZATIONAL  EXPENSES--Organizational   expenses   ($28,449)   and   start-up
administrative services expenses ($100,330) were initially borne by the Adviser.
The  Fund has agreed to reimburse the Adviser at an annual rate of .005 of 1% of
average daily net  assets and  .01 of  1% of average  daily net  assets for  the
organizational   and  start-up  administrative   expenses,  respectively,  until
expenses initially borne by  Adviser are fully reimbursed  or the expiration  of
five  years  after  October 1,  1990  (date  the Fund  first  became effective),
whichever occurs earlier. For the six  months ended February 28, 1995, the  Fund
paid $2,188 and $4,373, respectively, pursuant to this agreement.

INTERFUND  TRANSACTIONS--During the six months ended February 28, 1995, the Fund
engaged in purchase  and sale transactions  with funds at  current market  value
pursuant  to Rule  17a-7 under the  Act amounting to  $8,900,000 and $7,300,000,
respectively.

                                       16
<PAGE>
PENNSYLVANIA MUNICIPAL INCOME FUND
- ---------------------------------------------------------

Certain Officers and Trustees of the Fund are Officers and Directors or Trustees
of the above companies.

(5) INVESTMENT TRANSACTIONS

Purchases and sales of investments, excluding short-term securities, for the six
months ended February 28, 1995, were as follows:

<TABLE>
<S>                                                                     <C>
PURCHASES                                                               $33,744,238
- ----------------------------------------------------------------------  ----------
SALES                                                                   $44,195,704
- ----------------------------------------------------------------------  ----------
</TABLE>

                                       17
<PAGE>

<TABLE>
<CAPTION>
TRUSTEES                       OFFICERS
- ---------------------------------------------------------

<S>                            <C>
John F. Donahue                John F. Donahue
Thomas G. Bigley               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
Edward L. Flaherty, Jr.        VICE PRESIDENT AND TREASURER
Peter E. Madden                John W. McGonigle
Gregor F. Meyer                VICE PRESIDENT AND SECRETARY
John E. Murray, Jr.            David M. Taylor
Wesley W. Posvar               ASSISTANT TREASURER
Marjorie P. Smuts              J. Crilley Kelly
                               ASSISTANT SECRETARY
</TABLE>

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

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

                                       18
<PAGE>
- --------------------------------------------------------------------------------
                                                                    PENNSYLVANIA
- --------------------------------------------------------------------------------
                                                                       MUNICIPAL
- --------------------------------------------------------------------------------
                                                                          INCOME
- --------------------------------------------------------------------------------
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                               FEBRUARY 28, 1995
[FEDERATED LOGO]                        ----------------------------------------

    Distributor

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

     FEDERATED INVESTORS TOWER
     PITTSBURGH, PA 15222-3779
       -------------------------------------------------------------------------
                                  [RECYCLED LOGO]
                            RECYCLED
                                 PAPER

          625922505
     2032304 (4/95)
                             ---------------------------------------------------

     Texas Municipal Income Fund
     Portfolio of Investments
     February 28, 1995 (unaudited)
     
                                                          Credit
                                                         Rating:
     Principal                                        Moody's,
     Amount                                              or S&P*       Value
     Short-Term Municipal Securities - 95.0%
               Alabama - 7.3%
     $700,000Birmingham, AL, Medical Clinic Board, Daily VRDNs
               (University of Alabama Health System)(Morgan
               Guaranty Trust Co., LOC)                    AAA        $100,000
               Texas - 65.8%
     600,000    Harris County, TX HFDC Daily VRDNs (Series 1994)/
               (Methodist Hospital)                        A-1+       600,000
     300,000    Lubbock, TX IDC Daily VRDNs (MCLane Co., Inc.)/
               (Nationsbank of North Carolina, LOC)   NR
     300,000
                  Total                                               900,000
               Puerto Rico - 21.9%
     300,000    Government Development Bank of Puerto Rico
               Weekly VRDNs (Credit Suisse and Sumitomo Bank
               Ltd. LOCs                                   A-1        300,000
                  Total Short-Term Municipal Securities
                    (at amortized cost)(a)
     $1,300,000
     
     * Please refer to the Appendix of the Statement of Additional
      Information for an explanation of the credit ratings.
     
     (a)  Also represents cost for federal tax purposes.
     
     Note:  The categories of investments are shown as a percentage of net
     assets ($1,368,051) at February 28, 1995.
     
     The following abbreviations are used in this portfolio:
     
     HFDC - Health Facility Development Corporation
     IDC - Industrial Development Corporation
     LOC - Letter of Credit
     LOC(s) - Letters of Credit
     VRDNs - Variable Rate Demand Notes
     
     (See Notes which are an integral part of the Financial Statements)
Texas Municipal Income Fund
Statement of Assets and Liabilities
February 28, 1995 (unaudited)
Assets:
Investments in securities, at amortized cost and value
$1,300,000
Cash                                                                    52,133
Interest receivable                                                      3,800
Deferred expenses                                                       21,429

Total assets
  1,377,362
Liabilities:
Dividends payable                                               $  2,430
Accrued expenses                                                   6,881

Total liabilities                                                         9,311
Net Assets for 163,898 shares of beneficial interest
 outstanding
$1,368,051
Net Assets Consists of:
Paid in capital
$3,411,832
Accumulated net realized gain (loss) on investments
(2,043,781)

Total Net Assets
  $1,368,051
Net Asset Value per Share ($1,368,051/163,898 shares of
 beneficial interest outstanding)                                  $     8.35
Redemption Proceeds per Share (97/100 of 8.35)*                    $     8.10

* 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, 1995 (unaudited)


Investment Income:
Interest                                                     $     166,525
Expenses:
Investment advisory fee                               $     11,021
Administrative personnel and services fees                  53,083
Custodian and portfolio accounting fees                     29,772
Transfer and dividend disbursing agent fees
 and expenses                                                7,927
Directors'/Trustees' fees                                      568
Auditing fees                                                6,890
Fund share registration costs                               10,491
Legal fees                                                   1,636
Printing and postage                                         2,386
Shareholder services fee                                     6,645
Distribution services fee                                   19,611
Insurance premiums                                           2,004
Taxes                                                           17
Miscellaneous                                                2,407
                                               Total expenses         154,458
Deduct-
                                          Waiver of investment advisory
  fee                                      $ 11,021
                                          Reimbursement of other operating
                              expenses by Adviser     123,508          134,529
                                                                    Net
   expenses                                            19,929
                                                                    Net
    investment income                                 146,596
Realized and Unrealized Gain(Loss) on Investments:
Net realized gain (loss) on investment transactions
 (identified cost basis)
  (1,586,805)
Net change in unrealized appreciation (depreciation) of
 investments                                                           448,077
                                                                    Net
  realized and unrealized gain (loss) on investments
  (1,138,728)
                                                                    Change
   in net assets resulting from operations                          $
   (992,132)


(See Notes which are an integral part of the Financial Statements)
Texas Municipal Income Fund
Statement of Changes in Net Assets

                                                Six Months Ended    Year Ended
                                               February 28, 1995    August 31,
                                                   (unaudited)          1994
Increase (Decrease) in Net Assets:
Operations-
Net investment income                           $      146,596    $      478,392
Net realized gain (loss) on investment
transactions ($1,586,805, net loss, and
$0, respectively, as computed for federal
income tax purposes)                               (1,586,805)         (456,976)
Change in unrealized appreciation
(depreciation) of investments                          448,077         (538,720)
  Change in net assets resulting from
 operations                                          (992,132)         (517,304)
Distributions to Shareholders-
Dividends to shareholders from net
 investment income                                   (146,596)         (478,392)
Distributions in excess of net
 investment income                                    (19,611)          (69,852)
  Change in net assets resulting
  from distribution
  to shareholders                                    (166,207)         (548,244)
Fund Share (Principal) Transactions-
Proceeds from sale of shares                           286,169         8,012,133
Net asset value of shares issued to
shareholders in payment
of dividends declared                                   65,079           134,498
Cost of shares redeemed                            (8,955,329)         (973,492)
  Change in net assets resulting from
  Fund share transactions                          (8,604,081)         7,173,139
   Change in net assets                            (9,762,420)         6,107,591
Net Assets:
Beginning of period                                 11,130,471         5,022,880
End of period                                   $    1,368,051    $   11,130,471


(See Notes which are an integral part of the Financial Statements)
Texas Municipal Income Fund
Financial Highlights
(For a share outstanding throughout each period)




                                               Six Months Ended
                                               February 28, 1995      Year Ended
August 31,
                                                 (unaudited)          1994
1993(a)

Net asset value, beginning of period         $9.45  $10.43           $10.00
Income from investment operations
  Net investment income                             0.15             0.52
0.12
  Net realized and unrealized gain
  (loss) on investments                             (1.04)           (0.92)
0.44
  Total from investment operations                  (0.89)           (0.40)
0.56
Less distributions
  Dividends to shareholders from
  net investment income                             (0.15)           (0.52)
(0.12)
  Distributions in excess of net
  investment income(b)                              (0.06)           (0.06)
(0.01)
  Total Distributions                               (0.21)           (0.58)
(0.13)
Net asset value, end of period                      $8.35            $9.45
$10.43
Total Return (c)                                    (9.48%)          (3.97%)
5.67%
Ratios to average net assets
  Expenses                                          0.73%(e)         0.75%
0.75%(e)
  Net investment income                             5.34%(e)         5.14%
5.10%(e)
  Expense waiver/reimbursement (d)                  4.89%(e)         2.98%
3.70%(e)
Supplemental Data
  Net assets, end of period (000 omitted) $1,368    $11,130          $5,023
  Portfolio turnover rate                           19%              60%
0%

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

(b) Distributions are determined in accordance with income tax
regulations which may differ from generally accepted accounting
principles.  These distributions do not represent a return of capital
for federal income purposes.

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

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

(e) Computed on an annualized basis.

(See Notes which are an integral part of the Financial Statements
     Texas Municipal Income Fund
     Notes to Financial Statements
     February 28, 1995 (unaudited)
     
     (1)  Organization
     
     Municipal Securities Income Trust (the "Trust") is registered
     under the Investment Company Act of 1940, as amended (the "Act"),
     as an open-end management investment company.  As of February 28,
     1995, the Trust consisted of ten, non-diversified portfolios.  The
     financial statements included herein present only those of Texas
     Municipal Income Fund (the "Fund").  The financial statements of
     the other portfolios 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.  These 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.  Short-
          term securities with remaining maturities of sixty days or
          less at the time of purchase may be valued at amortized cost,
          which approximates fair market value.
     
     B.   Investment Income, Expenses, and Distributions--Interest
          income and expenses are accrued daily.  Bond premium and
          discount, if applicable, are amortized as required by the
          Internal Revenue Code, as amended (the "Code").
          Distributions to shareholders are recorded on the ex-dividend
          date.  Distributions are determined in accordance with income
          tax regulations which may differ from generally accepted
          accouting principles.  These distributions do not represent a
          return of capital for federal income tax purposes.
     
     C.   Federal Taxes--It is the Fund's policy to comply with the
          provisions of the Code applicable to regulated investment
          companies and to distribute to shareholders each year
          substantially all of its income.  Accordingly, no provisions
          for federal tax are necessary.  Additionally, net capital
          losses of $456,976 attributable to security transactions,
          incurred after October 31, 1993, are treated as arising on
          September 1, 1994, the first day 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.  The
          Fund records when-issued securities on the trade date and
          maintains security positions such that sufficient liquid
          assets will be available to make payment for the securities
          purchased.  Securities purchased on a when-issued or delayed
          delivery basis are marked to market daily and begin earning
          interest on the settlement date.
     
     E.   Concentration of Credit Risk--Since the Fund invests 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 that invests nationally.  In
          order to reduce the credit risk associated with such factors,
          at February 28, 1995.  53.8% 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 value of
          investments insured by or supported (backed) by a letter of
          credit for any one institution or agency do not exceed 23.1%
          of total investments.
     
     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 its
          shares, have been deferred and are being amortized using the
          straight-line method not to exceed a period of five years
          from the Fund's commencement date.
     
     G.   Other--Investment transactions are accounted for on the trade
          date.
     
     (3) Shares of Beneficial Interest
     
     The Declaration of Trust permits the Trustees to issue an
     unlimited number of full and fractional shares of beneficial
     interest (without par value).  Transactions in Fund shares were as
     follows:
     
                                                     Six Months           Year
                                                       Ended             Ended
                                                     February 28,     August 31,
                                                       1995               1994
       Shares sold                                    31,705           779,446
       Shares issued to shareholders in
       payment of dividends
         declared                                     7,433             13,834
       Shares redeemed                             (1,053,220)         (97,053)
        Net change resulting from Fund
        share transactions                         (1,014,082)         696,227

     (4) Investment Advisory Fee and Other Transactions With Affiliates
     
     Advisory Fee--Federated Advisers, the Fund's investment adviser
     (the "Adviser"), receives for its services an annual investment
     advisory fee equal to .40 of 1% of the Fund's average daily net
     assets.  The Adviser may voluntarily choose to waive a portion of
     its fee and reimburse certain operating expenses of the Fund.  The
     Adviser can modify or terminate this voluntary waiver and
     reimbursement at any time at its sole discretion.
     
     Administrative Fee--Federated Administrative Services ("FAS"),
     under the Administrative Services Agreement, provides the Fund
     administrative personnel and services.  The FAS fee is based on
     the level of average aggregate daily net assets of all funds
     advised by subsidiaries of Federated Investors for the period.
     The administrative fee received during the period of the
     Administrative Services Agreement shall be at least $125,000 per
     portfolio and $30,000 per each additional class of shares.
     
     Distribution and Shareholder Services Fee--The Fund has adopted a
     Distribution Plan (the "Plan") pursuant to Rule 12b-1 under the
     Act.  Under the terms of the Plan, the Fund will compensate
     Federated Securities Corp. ("FSC"), the principal distributor,
     from the net assets of the Fund to finance activities intended to
     result in the sale of the Fund's shares.  The Plan provides that
     the Fund may incur distribution expenses up to .75 of 1% of the
     average daily net assets of the Fund annually, to compensate FSC.
     
     Under the terms of a Shareholder Services Agreement with Federated
     Shareholder Services ("FSS"), the Fund will pay FSS up to .25 of
     1% of average daily net assets of the Fund for the period.  This
     fee is to obtain certain services for shareholders and to maintain
     shareholder accounts.
     
     Transfer and Dividend Disbursing Agent Fees--Federated Services
     Company ("FServ") serves as transfer and dividend disbursing agent
     for the Fund.  The FServ fee is based on the size, type, and
     number of accounts and transactions made by shareholders.
     
     Organizational Expenses--Organizational expenses of $16,702 and
     start-up administrative services expenses of $57,355 were borne
     initially by the Adviser.  The Fund has agreed to reimburse the
     Adviser for the organizational expenses and start-up
     administrative expenses during the five year period following May
     23, 1993 (date the Fund first became effective).  For the six
     months ended February 28, 1995, the Fund paid $1,113 and $3,824,
     respectively, pursuant to this agreement.
     
     Interfund Transactions--During the six months ended February 28,
     1995, the Fund engaged in purchase and sale transactions with
     other affiliated funds pursuant to Rule 17a-7 under the Act
     amounting to $10,750,000 and $9,550,000 respectively.
     
     Certain Officers and Trustees of the Fund are Officers and
     Directors or Trustees of the above companies.
     
     (5) Investment Transactions
     
     Purchases and sales of investments, excluding short-term
     securities, for the six months ended February 28, 1995, were as
     follows:
     
     
     Purchases     $1,981,395
     Sales     $11,685,108






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