UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-K



ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934



|                                     |  |                                
|------------------------------------ |  | -------------------------------
|For the Fiscal year ended 12/31/2004 |  | Commission file number 33-23681



| |  |                                                                              |  | 
| |  | ---------------------------------------------------------------------------- |  | 
| |  | Government Trusts 1-D.(Exact name of registrant as specified in its charter) |  | 





|                                                               |  |  |  |                                     
|-------------------------------------------------------------- |  |  |  | ------------------------------------
|Illinois                                                       |  |  |  | 36-6889513                          
|(State or other jurisdiction of incorporation or organization) |  |  |  | (I.R.S. Employer Identification No.)



|                                                                                                                         |  |  |  |                              
|------------------------------------------------------------------------------------------------------------------------ |  |  |  | -----------------------------
|JP Morgan Trust Company, NA (formerly Bank One Trust Company), Trustee 227 West Monroe Street                            |  |  |  |                              
|Suite 2600, Chicago Illinois(Address of principal executive offices) 
Registrants telephone number, including area code |  |  |  | 60606(Zip Code)  312 267 5071



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        No
X



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 12/31/2004
| | ------------------------------------



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
| | ----



|Item 14 | Exhibits Financial Statement Schedules and Reports as Form 8-K
|------- | --------------------------------------------------------------



| | The following documents are filed as part of this 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.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------







---

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 CERTIFICATES   By: JP Morgan Trust
Company, NA (formerly Bank One Trust Company) Not in its individual capacity but solely as Trustee on behalf of the Trust 1D).By:Vanessa F. Williams Trust Officer








Date: as of December 31, 2004



---

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, N.A.), 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.







Joan E. Blume

Assistant Vice President



For 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,
N.A.), 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.







Vanessa F Williams

Trust Officer



For 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



---

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.



March 15, 2005



---

GOVERNMENT TRUST 1-D



BALANCE SHEET

DECEMBER 31, 2004

---





|                                                                                       |  |   |            
|-------------------------------------------------------------------------------------- |  | - | -----------
|ASSETS                                                                                 |  |   |            
|                                                                                       | 
|LOAN NOTE RECEIVABLEat amortized cost, inclusive of unamortized premium of $4,804,476 |  | $ | 866,896,476
|                                                                                       | 
|ACCRUED INTEREST RECEIVABLE                                                            |  |   | 13,535,084 
|                                                                                       |  |   |            
|                                                                                       | 
|TOTAL                                                                                  |  | $ | 880,431,560
|                                                                                       |  |   |            
|                                                                                       | 
|LIABILITIES AND TRUST BALANCE                                                          |  |   |            
|                                                                                       | 
|ACCRUED EXPENSES PAYABLE                                                               |  | $ | 10,417     
|                                                                                       | 
|TRUST BALANCEComprised of owners equity in Government Trust Certificates             |  |   | 880,421,143
|                                                                                       |  |   |            
|                                                                                       | 
|TOTAL                                                                                  |  | $ | 880,431,560
|                                                                                       |  |   |            





See notes to financial statements.



- 2 -



---

GOVERNMENT TRUST 1-D



STATEMENT OF INCOME

YEAR ENDED DECEMBER 31, 2004

---





|                                 |  |   |            |  
|-------------------------------- |  | - | ---------- | -
|                                 | 
|INTEREST INCOME ON THE LOAN NOTE |  | $ | 87,502,429 |  
|                                 | 
|TRUSTEE FEES AND OTHER EXPENSES  |  |   | (68,147    | )
|                                 |  |   |            |  
|                                 | 
|NET INCOME                       |  | $ | 87,434,282 |  
|                                 |  |   |            |  





See notes to financial statements.



- 3 -



---

GOVERNMENT TRUST 1-D



STATEMENT OF CASH FLOWS

YEAR ENDED DECEMBER 31, 2004

---





|                                                                          |  |   |              |  
|------------------------------------------------------------------------- |  | - | ------------ | -
|CASH FLOWS FROM OPERATING ACTIVITIES:                                     |  |   |              |  
|Principal and interest received on the Loan Notes                         |  | $ | 168,507,880  |  
|Trustee fees and other expenses paid                                      |  |   | (69,098      | )
|                                                                          |  |   |              |  
|                                                                          | 
|Net cash flows from operating activities                                  |  |   | 168,438,782  |  
|                                                                          |  |   |              |  
|                                                                          | 
|CASH 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                                                                |  | $ | 87,434,282   |  
|Amortization of premium on loan note receivable                           |  |   | 1,042,416    |  
|Decrease in loan note receivable                                          |  |   | 78,727,000   |  
|Decrease in interest receivable                                           |  |   | 1,236,036    |  
|Decrease in accrued expenses                                              |  |   | (952         | )
|                                                                          |  |   |              |  
|Net cash flows from operating activities                                  |  | $ | 168,438,782  |  
|                                                                          |  |   |              |  





See notes to financial statements.



- 4 -



---

GOVERNMENT TRUST 1-D



STATEMENT OF CHANGES IN TRUST BALANCE

YEAR ENDED DECEMBER 31, 2004

---





|                 |  |             |  |                    |  |                  
|---------------- |  | ----------- |  | ------------------ |  | -----------------
|Trust            |  |             |  |                    |  | Trust            
|Balance,         |  |             |  | Distributions to   |  | Balance,         
|January 1, 2004  |  | Net Income  |  | Certificate Owners |  | December 31, 2004
|                 |  |             | 
|$    961,425,643 |  | $87,434,282 |  | $    (168,438,782) |  | $880,421,143     





See notes to financial statements.



- 5 -



---

GOVERNMENT TRUST 1-D



NOTES TO FINANCIAL STATEMENTS

DECEMBER 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:



|                 |  |  |  |               |  |  |  |                  |  |  |  |              
|---------------- |  |  |  | ------------- |  |  |  | ---------------- |  |  |  | -------------
|Payment          |  |  |  | Principal     |  |  |  | Payment          |  |  |  | Principal    
|Date             |  |  |  | Payment       |  |  |  | Date             |  |  |  | Payment      
|                 |  |  |  |               |  | 
|May 3, 2005      |  |  |  | $  37,298,000 |  |  |  | November 3, 2009 |  |  |  | $  93,710,000
|November 3, 2005 |  |  |  | 33,951,000    |  |  |  | May 3, 2010      |  |  |  | 41,800,000   
|May 3, 2006      |  |  |  | 33,951,000    |  |  |  | November 3, 2010 |  |  |  | 47,368,000   
|November 3, 2006 |  |  |  | 39,761,000    |  |  |  | May 3, 2011      |  |  |  | 47,368,000   
|May 3, 2007      |  |  |  | 40,051,000    |  |  |  | November 3, 2011 |  |  |  | 29,248,000   
|November 3, 2007 |  |  |  | 67,844,000    |  |  |  | May 3, 2012      |  |  |  | 22,773,000   
|May 3, 2008      |  |  |  | 89,940,000    |  |  |  | November 3, 2012 |  |  |  | 16,877,000   
|November 3, 2008 |  |  |  | 93,710,000    |  |  |  | May 3, 2013      |  |  |  | 16,877,000   
|May 3, 2009      |  |  |  | 92,701,000    |  |  |  | November 3, 2013 |  |  |  | 16,864,000   



- 6 -



---

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:



|                  |  |  |  |                 |  |  |  |                   |  |  |  |               
|----------------- |  |  |  | --------------- |  |  |  | ----------------- |  |  |  | --------------
|Maturity          |  |  |  | Distribution    |  |  |  | Maturity          |  |  |  | Distribution  
|Date              |  |  |  | Amount          |  |  |  | Date              |  |  |  | Amount        
|                  |  |  |  |                 |  | 
|May 15, 2005      |  |  |  | $    79,271,104 |  |  |  | November 15, 2009 |  |  |  | $  109,917,338
|November 15, 2005 |  |  |  | 74,108,158      |  |  |  | May 15, 2010      |  |  |  | 53,444,833    
|May 15, 2006      |  |  |  | 72,455,169      |  |  |  | November 15, 2010 |  |  |  | 56,977,695    
|November 15, 2006 |  |  |  | 76,612,179      |  |  |  | May 15, 2011      |  |  |  | 54,671,466    
|May 15, 2007      |  |  |  | 74,966,316      |  |  |  | November 15, 2011 |  |  |  | 34,245,236    
|November 15, 2007 |  |  |  | 100,809,333     |  |  |  | May 15, 2012      |  |  |  | 26,346,224    
|May 15, 2008      |  |  |  | 119,602,178     |  |  |  | November 15, 2012 |  |  |  | 19,341,464    
|November 15, 2008 |  |  |  | 118,993,224     |  |  |  | May 15, 2013      |  |  |  | 18,519,765    
|May 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.



- 7 -



---

|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.



* * * * * *



- 8 -