UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C.  20549  ___________________  FORM 10-K/A ANNUAL REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 FOR THE FISCAL YEAR ENDED DECEMBER, 31 2004  0-17202 (Commission file number)  Government Trust 1-D (Exact name of registrant as specified in its charter)   Illinois
        
        36-6915817(State of  organization)
        
        (IRS Employer Identification No.)JP Morgan Trust Company, NA (formerly Bank One Trust Company), Trustee227 West Monroe Street, Suite 2600,Chicago Illinois
        
        60606(Address of principal executive offices)
        
        (Zip Code)  (312) 267-5071(Registrants telephone number, including area code)  Securities registered pursuant to Section 12(b) or Section 12(g) of the Act:  NONE  Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes _____NoX  State the aggregate market value of the voting stock help by non-affiliates of the registrant:  NOT APPLICABLE  Indicate the number of shares outstanding of each of registrants classes of common stock, as of the last practical date:  NOT APPLICABLE  Document Incorporated by Reference:  NONE      Part I  Item 3.
        Legal Proceedings  NONE  Item 4.
        Submissions of matters to a Vote of Security Holders:  NONE   Part II  Item 5.
        Market for Registrants common Equity and Related Stockholder Matters  Certificate holders as of December 31, 2004, Trust 1-D:  1,626  Item 9.
        Charges and Disagreements with Accountants on Accounting and Financial Disclosure  NONE   Part III  Item 13.
        Certain Relationships and Related Transactions  NONE  Part IV  Item 14.
        Exhibits, Financial Statement Schedules and Reports on Form 8-K  The following documents are filed as part of this annual report  1.
        The information presented in each semi annual report  2.
        The letter of independent public accountant regarding the annual audit of the books and records of each trust required under the Declaration of Trust stating that the financial statements are presented in accordance with Generally Accepted Accounting Principles.  3.
        Exhibits:  31
        Certification by Trustee pursuant to Rule 13a-14 or 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002       SIGNATURE  Pursuant to the requirements of the Securities Exchange Act of 1934, JP Morgan Trust Company, NA (formerly Bank One Trust Company) has duly caused this report to be signed for the registrant trust by a duly authorized signatory of the Trustee.  GOVERNMENT TRUST 1-D,JP Morgan Trust Company, NA (formerly Bank One Trust Company), not in its individual capacity but solely as Trustee on behalf of the Trust 1-D.By:
        /s/ Joseph J. MorandName:Joseph J. Morand,Title:      Trust Officer  Date:  January  13, 2006        May 15, 2004    To The Holders of Government Trust Certificates Zero Coupon Class 1-D   In accordance with Section 4.1 of the Declaration of Trust ("Trust"), JP Morgan Trust Company (formerly Bank One Trust Company, NA), as Trustee and not in its individual capacity ("Trustee"), hereby provides the holders of the above-mentioned certificates this Semi-Annual Report relating to the May 15, 2004 Certificate Payment Date.  Any capitalized terms used herein shall have the meaning assigned to them in the Trust.  1.
        The aggregate dollar amount distributed to holders of Class 1-D Certificates: $84,840,125.06.  2.
        The Principal Balance of the Class 1-D Note after the May 3, 2004 Note Payment Date: $901,785,000.00.  3.
        The Deficient amount of the Note Payment:  $-0-  Neither a delinquency in payment under any of the Notes nor an Event of Default has occurred and is continuing.  I, Joan E. Blume, a Responsible Officer of the Trustee, to the best of my knowledge and belief, certify that this Semi-annual Report is complete and accurate.   By:
        /s/  Joan E. BlumeName:Joan E. BlumeTitle:Assistant Vice PresidentFor JP Morgan Trust Company, NA (formerly Bank One Trust Company), as Trustee and not in its individual capacity.       November 15, 2004    To The Holders of Government Trust Certificates Zero Coupon Class 1-D   In accordance with Section 4.1 of the Declaration of Trust ("Trust"), JP Morgan Trust Company (formerly Bank One Trust Company, NA), as Trustee and not in its individual capacity ("Trustee"), hereby provides the holders of the above-mentioned certificates this Semi-Annual Report relating to the November 15, 2004 Certificate Payment Date.  Any capitalized terms used herein shall have the meaning assigned to them in the Trust.  1.
        The aggregate dollar amount distributed to holders of Class 1-D Certificates: $83,598,657.19.  2.
        The Principal Balance of the Class 1-D Note after the November 3, 2004 Note Payment Date: $862,092,000.00.  3.
        The Deficient amount of the Note Payment:  $-0-  Neither a delinquency in payment under any of the Notes nor an Event of Default has occurred and is continuing.  I, Vanessa F Williams, a Responsible Officer of the Trustee, to the best of my knowledge and belief, certify that this Semi-annual Report is complete and accurate.   By:
        /s/ Vanessa F WilliamsName:Vanessa F WilliamsTitle:Trust OfficerFor JP Morgan Trust Company, NA (formerly Bank One Trust Company), as Trustee and not in its individual capacity.        Government Trust 1-D Financial Statements as of December 31, 2004 and Independent Auditors Report       DELOITTE
        Deloitte & Touche LLPTwo World Financial CenterNew York, NY 10281-1414USA+1 212 436 2000+1 212 436 2000www.deloitte.com  REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Government Trust 1-D We have audited the accompanying balance sheet of Government Trust 1-D (the Trust) as of December 31, 2004, and the related statements of income, cash flows and changes in Trust balance for the year then ended. These financial statements are the responsibility of the Trusts management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Trust is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Trusts internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall financial statement presentation. Our procedures included confirmation of the securities that the Depository was holding as of December 31, 2004 for the account of the Government of Israel, for the purpose described in Note 4 of the notes to financial statements. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Government Trust 1-D at December 31, 2004, the results of its operations, cash flows and changes in Trust balance for the year then ended, in conformity with accounting principles generally accepted in the United States of America.  /s/ Deloitte + Touche LLP  March 15, 2005   Member of Deloitte Touche Tohmatsu      GOVERNMENT TRUST 1-DBALANCE SHEETDECEMBER 31, 2004    ASSETSLOAN NOTE RECEIVABLEat amortized cost,inclusive of unamortized premium of $4,804,476
        $            866,896,470ACCRUED INTEREST RECEIVABLE
        15,535,084TOTAL
        $            880,431,560LIABILITIES AND TRUST BALANCEACCRUED EXPENSES PAYABLE
        $                     10,417TRUST BALANCEComprised of ownersequity in Government Trust Certificates
        880,421,143TOTAL
        $            880,431,560   See notes to financial statements.       GOVERNMENT TRUST 1-DSTATEMENT OF INCOMEYEAR ENDED DECEMBER 31, 2004    INTEREST INCOME ON THE LOAN NOTE
        $     87,502,429TRUSTEE FEES AND OTHER EXPENSES
        (68,147)NET INCOME
        $     87,434,282   See notes to financial statements.       GOVERNMENT TRUST 1-DSTATEMENT OF CASH FLOWSYEAR ENDED DECEMBER 31, 2004    CASH FLOWS FROM OPERATING ACTIVITIES:Principal and interest received on the Loan Notes
        $            168,507,880Trustee fees and other expenses paid
        (69,098)Net cash flows from operating activities
        168,438,782CASH FLOWS USED IN FINANCING ACTIVITIES:Distributions to certificate owners
        (168,438,782)Net cash flows used in financing activities
        (168,438,782)NET INCREASE IN CASH
        CASH BALANCEBeginning of year
        CASH BALANCEEnd of year
        $                            Reconciliation of net income to net cash flows from operating activities:Net income
        $             87,434,282Amortization of premium on loan note receivable
        1,042,416Decrease in loan note receivable
        78,727,000Decrease in interest receivable
        1,236,036Decrease in accrued expenses
        (952)Net cash flows from operating activities
        $          168,438,782   See notes to financial statements.       GOVERNMENT TRUST 1-DSTATEMENT OF CHANGES IN TRUST BALANCEYEAR ENDED DECEMBER 31, 2004   Trust Balance January 1, 2004
        Net Income
        Distributions to Certificate Owners
        Trust Balance, December 31, 2004$                     961,425,643
        $                       87,434,282
        $                    (168,438,782)
        $                     880,421,143   See notes to financial statements.       GOVERNMENT TRUST 1-DNOTES TO FINANCIAL STATEMENTSDECEMBER 31, 2004  1.
        ORGANIZATION AND OPERATIONS Government Trust 1-D (the Trust) is a limited purpose trust established under the laws of the state of Illinois pursuant to a Declaration of Trust (the Declaration) between the Trust and JPMorgan Chase Bank (formerly, Bank One Trust Company, N.A., formerly, First National Bank of Chicago), as Trustee (the Trustee). The Trust was created for the sole purpose of the issuance and sale of a single class of Zero Coupon Certificates (the Certificates). The assets of the Trust consist of a Promissory Note (a Loan Note) from the Government of Israel (Israel). The Loan Note is backed by a full faith and credit guaranty (the Guaranty) issued by the United States of America, acting through the Defense Security Assistance Agency of the Department of Defense (the DSA), of the due and punctual payment of 90%
of all payments of principal and interest due on the Loan Note (the Guaranteed Portion) and a security interest in certain collateral, consisting of non-callable securities issued or guaranteed by the United States Government, sufficient to pay the remaining 10% of all payments of principal and interest due on the Loan Note (the Unguaranteed Secured Portion). The Loan Note and Certificates will not be subject to prepayment or acceleration. 2.
        LOAN NOTE The Loan Note in the original principal amount of $1,300,000,000 evidences a loan made by the Trust to Israel subject to the terms and conditions of a Loan Agreement (the Loan Agreement) dated as of September 29, 1988 between the Trust and Israel. The Loan Note is carried at amortized cost in the Balance Sheet because of the Trusts intent and ability to hold the Loan Note to maturity. The proceeds from the Loan Note were used to prepay certain loans made to Israel from the Federal Financing Bank. Semi-annual payments of interest at an annual rate of 9.7450% are due on the Loan Note on each May 3 and November 3 (each a Note Payment Date). On May 3, 2004 and November 3, 2004 Note Payment Dates, Israel made its scheduled payments of principal on the Loan Note in the amounts of $39,034,000 and $39,693,000, respectively. Scheduled principal payments are due on
each Note Payment Date as follows: PaymentDate
        Principal Payment
        PaymentDate
        Principal PaymentMay 3, 2005
        $       37,298,000
        November 3, 2009
        $     93,710,000November 3, 2005
        33,951,000
        May 3, 2010
        41,800,000May 3, 2006
        33,951,000
        November 3, 2010
        47,368,000November 3, 2006
        39,761,000
        May 3, 2011
        47,368,000May 3, 2007
        40,051,000
        November 3, 2011
        29,248,000November 3, 2007
        67,844,000
        May 3, 2012
        22,773,000May 3, 2008
        89,940,000
        November 3, 2012
        16,877,000November 3, 2008
        93,710,000
        May 3, 2013
        16,877,000May 3, 2009
        92,701,000
        November 3, 2013
        16,864,000  The Government of the United States, acting through the DSA, has agreed to guarantee the repayment of the Guaranteed Portion due to the Trust under the Note. Israel has agreed to pledge     certain collateral as security for the repayment of the Unguaranteed Secured Portion, as more fully described in Note 4. The estimated fair value of the Loan Note approximates the fair value of the Certificates. The estimated fair value of the Certificates at December 31, 2004 was approximately $1,074,000,000. The estimate of the fair value of the Certificates is based upon the present values of the cash flows using risk-adjusted spreads to the U.S. Treasury curve. 3.
        THE ZERO COUPON CERTIFICATES On September 29, 1988, the Trust issued 51 separate series of Certificates, Class 1-D. Thirty-three of such series of Certificates matured prior to December 31, 2004. Each of the remaining series of Certificates will mature on one of the semiannual certificate payment dates from May 15, 2005 to November 15, 2013 (each, a Maturity Date). Scheduled distributions are due on the Maturity Dates as follows:  MaturityDate
        Distribution Amount
        MaturityDate
        Distribution AmountMay 15, 2005
        $       79,271,104
        November 15, 2009
        $         109,917,338November 15, 2005
        74,108,158
        May15, 2010
        53,444,833May 15, 2006
        72,455,169
        November 15, 2010
        56,977,695November 15, 2006
        76,612,179
        May 15, 2011
        54,671,466May 15, 2007
        74,966,316
        November 15, 2011
        34,245,236November 15, 2007
        100,809,333
        May 15, 2012
        26,346,224May 15, 2008
        119,602,178
        November 15, 2012
        19,341,464November 15, 2008
        118,993,224
        May 15, 2013
        18,519,765May 15, 2009
        113,421,718
        November 15, 2013
        17,685,066  Each of the Certificates evidences an undivided fractional interest in the Trust, and represents the right to receive a portion of the semiannual payments due on the Loan Note held by the Trust. 4.
        THE COLLATERAL In accordance with the Collateral Depository Agreement (the Depository Agreement) between Israel, the Trustee, and JPMorgan Chase Bank, as depository (the Depository), and in order to provide security for the payment of the Unguaranteed Secured Portion, Israel has pledged certain collateral, consisting of non-callable securities issued or guaranteed by the United States Government (together with the proceeds thereof, the Collateral). The Collateral is of such amounts and has such payment dates as to enable the Trustee to receive on or immediately prior to each semiannual Maturity Date an amount sufficient to pay the Unguaranteed Secured Portion if timely payment on the Loan Note has not been received by the related Note Payment Date. All of the Collateral was deposited with the Depository on the date that the loans evidenced by the Loan Note were made by
the Trust to Israel. 5.
        THE TRUSTEE Pursuant to the Declaration, the Trustee established a separate trust account for the Trust. All payments received with respect to the Loan Notes, the Guaranty and any relevant Collateral are deposited in the trust account for the benefit of the holders of the Certificates after deducting fees of the Trustee and any additional expenses of the Trust. Any excess funds remaining in the trust     account after the payment of principal on the Certificates will revert back to Israel to the extent such funds were provided by Israel but not needed for the above purpose. 6.
        INCOME TAXES The Trust is classified as a Grantor Trust and will not be subject to Federal income taxes. Each Certificateholder will be treated for Federal income tax purposes as the owner of a pro rata undivided fractional interest in the assets held by the Trust. The difference between the financial reporting and income tax bases of the Trusts assets and liabilities is not significant. * * * * *