FIRST TRUST SPECIAL SITUATIONS SERIES 81
485BPOS, 1995-01-31
Previous: DREYFUS PENNSYLVANIA INTERMEDIATE MUNICIPAL BOND FUND, 24F-2NT, 1995-01-31
Next: FIRST TRUST SPECIAL SITUATIONS SERIES 82, 485BPOS, 1995-01-31






                                                File No. 33-50593

               SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549-1004
                                
                         POST-EFFECTIVE
                         AMENDMENT NO. 1
                                
                               TO
                            FORM S-6

For Registration Under the Securities Act of 1933 of Securities
of Unit Investment Trusts Registered on Form N-8B-2

       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
 FIRST TRUST U.S. TREASURY SECURITIES TRUST, SHORT-INTERMEDIATE,
                            SERIES 2
                      (Exact Name of Trust)
                                
                      NIKE SECURITIES L.P.
                    (Exact Name of Depositor)
                                
                      1001 Warrenville Road
                     Lisle, Illinois  60532
                                
  (Complete address of Depositor's principal executive offices)
                                

          NIKE SECURITIES L.P.      CHAPMAN AND CUTLER
          Attn:  James A. Bowen     Attn:  Eric F. Fess
          1001 Warrenville Road     111 West Monroe Street
          Lisle, Illinois  60532    Chicago, Illinois  60603

        (Name and complete address of agents for service)
                                
It is proposed that this filing will become effective (check
appropriate box)

:    :  immediately upon filing pursuant to paragraph (b)
:  x :  February 1, 1995
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
November 9, 1994.



<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2
                               6,011,829 UNITS


PROSPECTUS
Part One
Dated January 20, 1995

Note: Part One of this Prospectus may not be distributed unless accompanied by
      Part Two.

The Trust

The First Trust U.S. Treasury Securities Trust, Short-Intermediate, Series 2
(the "Trust") is a fixed portfolio of taxable U.S. Treasury Securities that
are backed by the full faith and credit of the United States Government.  All
of the U.S. Treasury Securities consist of maturities of approximately 2.5-6.5
years from the Initial Date of Deposit which are "laddered" to return a
portion of the Unit holders principal annually.  At December 16, 1994, each
Unit represented a 1/6,011,829 undivided interest in the principal and net
income of the Trust (see "What is the First Trust Special Situations Trust?"
in Part Two).

The Units being offered by this Prospectus are issued and outstanding Units
which have been purchased by the Sponsor in the secondary market or from the
Trustee after having been tendered for redemption.  The profit or loss
resulting from the sale of Units will accrue to the Sponsor.  No proceeds from
the sale of Units will be received by the Trust.

Public Offering Price per Unit

The Public Offering Price per 1,000 Units is equal to the aggregate value of
the Securities in the Portfolio of the Trust, plus Purchased Interest, divided
by the number of Units outstanding, multiplied by 1,000, plus a sales charge
of 1.95% of the Public Offering Price (1.989% of the amount invested).  At
December 16, 1994, the Public Offering Price per 1,000 Units was $902.90 plus
net interest accrued to date of settlement (five business days after such
date) of $.11422 (see "Market for Units" in Part Two).

      Please retain both parts of this Prospectus for future reference.
______________________________________________________________________________
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.
______________________________________________________________________________

                             NIKE SECURITIES L.P.
                                   Sponsor

<PAGE>

Estimated Current Return and Estimated Long-Term Return

Estimated Current Return to Unit holders was 4.55% per annum on December 16,
1994.  Estimated Long-Term Return to Unit holders was 7.39% per annum on
December 16, 1994.  Estimated Current Return is calculated by dividing the
Estimated Net Annual Interest Income per 1,000 Units by the Public Offering
Price per 1,000 Units.  Estimated Long-Term Return is calculated using a
formula which (1) takes into consideration and determines and factors in the
relative weightings of the market values, yields (which take into account the
amortization of premiums and the accretion of discounts) and estimated average
life of all of the Securities in the Trust and (2) takes into account the
expenses and sales charge associated with each Unit of the Trust.  Since the
market values and estimated average lives of the Securities and the expenses
of the Trust will change, there is no assurance that the present Estimated
Current Return and Estimated Long-Term Return indicated above will be realized
in the future.  Estimated Current Return and Estimated Long-Term Return are
expected to differ because the calculation of the Estimated Long-Term Return
reflects the estimated date and amount of principal returned while the
Estimated Current Return calculations include only Net Annual Interest Income
and Public Offering Price.  The above figures are based on estimated per Unit
cash flows.  Estimated cash flows will vary with changes in fees and expenses,
with changes in current interest rates, and with the principal prepayment,
redemption, maturity, exchange or sale of the underlying Securities.  See
"What are Estimated Current Return and Estimated Long-Term Return?" in Part
Two.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2
           SUMMARY OF ESSENTIAL INFORMATION AS OF DECEMBER 16, 1994
                        Sponsor:  Nike Securities L.P.
                Evaluator: Securities Evaluation Service, Inc.
              Trustee:  United States Trust Company of New York


<TABLE>
<CAPTION>
GENERAL INFORMATION

<S>                                                               <C>
Principal Amount of Securities in the Trust                        $6,025,000
Number of Units                                                     6,011,829
Fractional Undivided Interest in the Trust per Unit               1/6,011,829
Public Offering Price per 1,000 Units:
  Aggregate Value of Securities in the Portfolio                   $5,279,201
  Aggregate Value of Securities per 1,000 Units                       $878.14
  Purchased Interest                                                  $42,993
  Purchased Interest per Unit                                           $7.15
  Sales Charge 1.989% (1.95% of Public Offering Price)                 $17.61
  Public Offering Price per 1,000 Units                               $902.90*
Redemption Price and Sponsor's Repurchase Price
  per 1,000 Units ($17.61 less than the Public Offering
  Price per 1,000 Units)                                              $885.29*
Discretionary Liquidation Amount                                     $617,500

</TABLE>
Date Trust Established                                       October 21, 1993
Mandatory Termination Date                                  December 31, 2000

[FN]
*Plus net interest accrued to date of settlement (five business days after
purchase) (see "Public Offering Price per 1,000 Units" herein and "Redemption
of Units" and "Purchase of Units by the Sponsor" in Part Two).


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2
           SUMMARY OF ESSENTIAL INFORMATION AS OF DECEMBER 16, 1994
                        Sponsor:  Nike Securities L.P.
                Evaluator: Securities Evaluation Service, Inc.
              Trustee:  United States Trust Company of New York


<TABLE>
<CAPTION>
SPECIAL INFORMATION

<S>                                                                  <C>
Calculation of Estimated Net Annual Interest Income
    per 1,000 Units:
  Estimated Annual Interest Income per 1,000 Units                    $42.83
  Less:  Estimated Annual Expense per 1,000 Units                       1.71
                                                                     _______
  Estimated Net Annual Interest Income per 1,000 Units                $41.12
                                                                     =======
  Divided by 12                                                        $3.43
                                                                     =======
Estimated Daily Rate of Net Interest Accrual per 1,000 Units         $.11422
                                                                     =======
Estimated Current Return Based on Public Offering Price                 4.55%
                                                                     =======
Estimated Long-Term Return Based on Public Offering Price               7.39%
                                                                     =======

</TABLE>
Trustee's Annual Fee:  $.96 per 1,000 Units outstanding, exclusive of expenses
of the Trust.
Evaluator's Annual Fee:  $.25 per $1,000 Units outstanding annually.
Supervisory Fee:  Maximum of $.10 per 1,000 Units outstanding annually.
Distributions will generally be made on or shortly after the last day of each
month to Unit holders of record on the fifteenth day of such month.


<PAGE>







                        REPORT OF INDEPENDENT AUDITORS


The Unit Holders of The First Trust
Special Situations Trust, Series 81, The
First Trust U.S. Treasury Securities Trust,
Short-Intermediate, Series 2

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of The First Trust Special Situations Trust,
Series 81, The First Trust U.S. Treasury Securities Trust, Short-Intermediate,
Series 2 as of September 30, 1994, and the related statements of operations
and changes in net assets for the period from the Initial Date of Deposit,
October 21, 1993, to September 30, 1994.  These financial statements are the
responsibility of the Trust's Trustee.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of September 30, 1994,
by correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Trustee, as
well as evaluating the overall financial statement presentation.  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 The First Trust Special
Situations Trust, Series 81, The First Trust U.S. Treasury Securities Trust,
Short-Intermediate, Series 2 at September 30, 1994, and the results of its
operations and changes in its net assets for the period from the Initial Date
of Deposit, October 21, 1993, to September 30, 1994, in conformity with
generally accepted accounting principles.




                                                             ERNST & YOUNG LLP
Chicago, Illinois
December 30, 1994


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                     STATEMENT OF ASSETS AND LIABILITIES

                              September 30, 1994


<TABLE>
<CAPTION>

                                    ASSETS

<S>                                                              <C>
Securities, at value (cost $5,764,948)
  (Note 1)                                                        $5,391,983
Accrued interest                                                      56,142
Cash                                                                   7,897
                                                                  __________
                                                                   5,456,022

</TABLE>
<TABLE>
<CAPTION>
                          LIABILITIES AND NET ASSETS

<S>                                              <C>             <C>
Purchased interest                                                    43,207
Accrued liabilities                                                       24
                                                                  __________
                                                                      43,231
                                                                  __________
Net assets, applicable to 6,041,829
    outstanding units of fractional
    undivided interest:
  Cost of Trust assets (Note 1)                   $5,764,948
  Unrealized depreciation                          (372,965)
  Distributable funds                                 20,808
                                                  __________
                                                                  $5,412,791
                                                                  ==========

Net asset value per 1,000 units                                      $895.89
                                                                  ==========
</TABLE>
[FN]


               See accompanying notes to financial statements.

<PAGE>
           THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
               FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                       SHORT-INTERMEDIATE, SERIES 2

                   PORTFOLIO - See notes to portfolio.

                            September 30, 1994


The portfolio consists of the following U.S. Treasury Securities:

<TABLE>
<CAPTION>

           Coupon                    Principal
            rate       Maturity        amount            Value

            <C>        <C>            <C>              <C>

           4.625%       2/15/1996       $830,000         810,204


           6.250        1/31/1997        950,000         936,928


           5.125        2/28/1998        950,000         893,855


           6.375        1/15/1999        950,000         919,857


               - (1)    2/15/2000      1,425,000         960,436


           5.500        4/15/2000        950,000         870,703
                                    ____________________________
                                      $6,055,000       5,391,983
                                    ============================
</TABLE>

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                              NOTES TO PORTFOLIO

                              September 30, 1994


(1)   This Treasury Security is being purchased at a discount from its par
      value because there is no stated interest income thereon (such
      securities are often referred to as zero coupon U.S. Treasury
      Securities).  Over the life of a zero coupon U.S. Treasury Security the
      value increases, so that upon maturity the holders will receive 100% of
      the principal amount thereof.

[FN]
               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                           STATEMENT OF OPERATIONS

                   Period from the Initial Date of Deposit,
                   October 21, 1993, to September 30, 1994


<TABLE>
<S>                                                                 <C>
Interest income                                                     $192,280

Expenses:
  Trustee's fees and related expenses                                (5,712)
  Evaluator's fees                                                   (1,160)
  Supervisory fees                                                     (466)
                                                                   _________
Investment income - net                                              184,942

Net gain (loss) on investments:
  Net realized gain (loss)                                           (3,662)
  Change in unrealized appreciation/depreciation                   (372,965)
                                                                   _________
                                                                   (376,627)
                                                                   _________
Net increase (decrease) in net assets
  resulting from operations                                       $(191,685)
                                                                   =========

</TABLE>
[FN]

               See accompanying notes to financial statements.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                      STATEMENT OF CHANGES IN NET ASSETS

                   Period from the Initial Date of Deposit,
                   October 21, 1993, to September 30, 1994


<TABLE>
<S>                                                               <C>
Net increase in net assets resulting from operations:
  Investment income - net                                           $184,942
  Net realized gain (loss) on investments                            (3,662)
  Change in unrealized appreciation/depreciation
    on investments                                                 (372,965)
                                                                  __________
                                                                   (191,685)

Units issued (4,222,829)                                           3,988,688

Unit redemptions (130,000):
  Principal portion                                                (117,422)
  Net interest accrued                                                 (354)
                                                                  __________
                                                                   (117,776)

Distributions to unit holders:
  Investment income - net                                          (163,501)
  Principal                                                                -
                                                                  __________
                                                                   (163,501)
                                                                  __________
Total increase (decrease) in net assets                            3,515,726

Net assets:
  At the beginning of the period, representing
    1,949,000 units at October 21, 1993                            1,897,065
                                                                  __________
  At the end of the period (including
    distributable funds applicable to Trust
    units of $20,808 at September 30, 1994)                       $5,412,791
                                                                  ==========

Trust units outstanding at the end of the period                   6,041,829

</TABLE>
[FN]

               See accompanying notes to financial statements.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                        NOTES TO FINANCIAL STATEMENTS


1.  Significant accounting policies

Security valuation -

Securities are stated at values as determined by Securities Evaluation
Service, Inc., certain shareholders of which are officers of the Sponsor.  The
values of the securities are based on (1) current bid prices for the
securities obtained from dealers or brokers who customarily deal in securities
comparable to those held by the Trust, (2) current bid prices for comparable
securities, (3) appraisal or (4) any combination of the above.

Security cost -

The Trust's cost of its portfolio is based on the offering prices of the
securities on the Initial Date of Deposit, October 21, 1993 and the offering
prices of the securities on each supplemental Date of Deposit.  The premium or
discount is not being amortized.  Realized gain (loss) from security
transactions is reported on an identified cost basis.  Sales of securities are
recorded on the trade date.

Federal income taxes -

The Trust is not taxable for Federal income tax purposes.  Each unit holder is
considered to be the owner of a pro rata portion of the Trust and,
accordingly, no provision has been made for Federal income taxes.

Expenses of the Trust -

The Trustee is United States Trust Company of New York.  The Trustee's fees
are $.96 per 1,000 units outstanding, exclusive of expenses of the Trust.  An
annual fee of $.25 per 1,000 units outstanding is payable to the Evaluator.
Additionally, the Trust pays all related expenses of the Trustee, recurring
financial reporting costs and an annual supervisory fee payable to an
affiliate of the Sponsor.

Distributions to unit holders -

Distributions to unit holders of investment income - net and principal are
presented on the accrual basis.

2.  Unrealized appreciation and depreciation

An analysis of net unrealized depreciation at September 30, 1994 follows:

<TABLE>
               <S>                                                <C>
               Unrealized depreciation                           $(372,965)
               Unrealized appreciation                                    -
                                                                  _________
                                                                 $(372,965)
                                                                  =========
</TABLE>

<PAGE>
3.  Other information

Cost to investors -

The cost to initial investors of units of the Trust was based on the aggregate
offering price of the securities on the date of an investor's purchase, plus
Purchased Interest as described below, plus a sales charge of 1.95% of the
public offering price which is equivalent to approximately 1.989% of the net
amount invested.

Purchased Interest -

Purchased Interest represents a portion of the accrued interest on the
underlying bonds as of the Initial Date of Deposit and as of the date of each
supplemental deposit; plus a portion of the interest accrued to the first
settlement date and to the settlement dates of each supplemental deposit, less
distributions paid to the Sponsor.  Purchased Interest on the 6,171,829 units
deposited in the Trust totaled $44,137.  Purchased Interest was included in
the public offering price paid by unit holders and will not be distributed to
unit holders until the termination of the Trust or until units are redeemed.
Purchased Interest on 6,041,829 units at September 30, 1994, totaling $43,207,
represents a liability of the Trust.


<PAGE>
Selected data per 1,000 units of the Trust
  outstanding throughout the period -

<TABLE>
<CAPTION>
                                                           Period from
                                                         the Initial Date
                                                           of Deposit,
                                                         Oct. 21, 1993 to
                                                          Sept. 30, 1994

<S>                                                         <C>
Interest income                                              $20.82
Expenses                                                       (.79)
                                                            _______
    Investment income - net                                   20.03

Distributions to unit holders:
  Investment income - net                                    (36.24)
  Principal                                                       -

Net gain (loss) on investments                               (61.25)
                                                            _______
    Total increase (decrease) in net assets                  (77.46)

Net assets:
  Beginning of the period                                    973.35
                                                            _______
  End of the period                                         $895.89
                                                            =======

</TABLE>
The net gain (loss) on investments per 1,000 units during the period includes
the effects of changes arising from issuance of 4,222,829 additional units
during the period at net asset values which differed from the net asset value
per 1,000 units of the original 1,949,000 units (973.35 per 1,000 units) on
October 21, 1993.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 81
                 FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                         SHORT-INTERMEDIATE, SERIES 2

                                   PART ONE
                       Must be Accompanied by Part Two

                             ____________________
                             P R O S P E C T U S
                             ____________________


                  SPONSOR:          Nike Securities L.P.
                                    1001 Warrenville Road
                                    Lisle, Illinois  60532
                                    (800) 621-1675

                  TRUSTEE:          United States Trust Company of New York
                                    770 Broadway
                                    New York, New York  10003

                  LEGAL COUNSEL     Chapman and Cutler
                  TO SPONSOR:       111 West Monroe Street
                                    Chicago, Illinois  60603

                  LEGAL COUNSEL     Carter Ledyard & Milburn
                  TO TRUSTEE:       2 Wall Street
                                    New York, New York  10005

                  INDEPENDENT       Ernst & Young LLP
                  AUDITORS:         Sears Tower
                                    233 South Wacker Drive
                                    Chicago, Illinois  60606

This Prospectus does not constitute an offer to sell, or a solicitation of an
offer to buy, securities in any jurisdiction to any person to whom it is not
lawful to make such offer in such jurisdiction.

This Prospectus does not contain all the information set forth in the
registration statement and exhibits relating thereto, which the Trust has
filed with the Securities and Exchange Commission, Washington, D.C., under the
Securities Act of 1933 and the Investment Company Act of 1940, and to which
reference is hereby made.



           First Trust U.S. Treasury Securities Trust
                   Short-Intermediate Series 


PROSPECTUS                              NOTE:  THIS PART TWO PROSPECTUS MAY
Part Two                                        ONLY BE USED WITH PART ONE
Dated March 31, 1994

The Trusts. The First Trust Special Situations Trusts (the "Trusts" 
and each a "Trust") are unit investment trusts consisting of portfolios 
of taxable U.S. Treasury Securities that are backed by the full 
faith and credit of the United States Government (the "Securities"). 
The maturities of the U.S. Treasury Securities were "laddered" 
at the Initial Date of Deposit to return to Unit holders a certain 
percentage of principal annually. See Part One for each Trust.

The objective of each Trust is to obtain safety of capital and 
current monthly distributions of interest through an investment 
in a fixed portfolio of Securities. Each Series of the Trust was 
a "laddered" portfolio at the Initial Date of Deposit providing 
flexibility of principal investment with maturities ranging as 
specified in Part One for each Trust. 

The guaranteed payment of interest and principal afforded by the 
Securities may make an investment in the Trusts particularly well 
suited for purchase by Individual Retirement Accounts, Keogh Plans, 
pension funds and other tax-deferred retirement plans. Investors 
should consult with their tax advisers before investing. See "Why 
are Investments in the Trusts Suitable for Retirement Plans?" 

STANDARD & POOR'S CORPORATION HAS RATED UNITS OF EACH SERIES OF 
THE TRUST "AAA." THIS IS THE HIGHEST RATING ASSIGNED BY STANDARD 
& POOR'S CORPORATION. SEE "WHAT IS THE RATING OF THE UNITS?" AND 
"DESCRIPTION OF STANDARD & POOR'S CORPORATION RATING."

Attention Foreign Investors: Your interest income from the Trust 
may be exempt from federal withholding taxes if you are not a 
United States citizen or resident and certain conditions are met. 
See "What is the Federal Tax Status of Unit Holders?"

For Information on Estimated Current Return and Estimated Long-Term 
Return for each Trust, see Part One for each Trust.

The Public Offering Price per 1,000 Units is equal to the aggregate 
bid price of the Securities in the portfolio of a Series of the 
Trust and the amount of Purchased Interest for each Trust (if 
any) divided by the number of Units outstanding multiplied by 
1,000, plus a sales charge as indicated in Part One for each Trust. 
See "How is the Public Offering Price Determined?", particularly 
for the method of evaluation.

Each Unit represents an undivided interest in the principal, Purchased 
Interest (if any) and net income of a Series of the Trust in the 
ratio of one Unit for each $1.00 principal amount of Securities.

Distributions of interest received by a Series of the Trust will 
be paid in cash monthly unless the Unit holder elects to have 
them automatically reinvested as described herein. See "How Can 
Distributions to Unit Holders be Reinvested?" Monthly distributions 
will be made as indicated in Part One for each Trust.

The Sponsor, although not obligated to do so, intends to maintain 
a market for the Units at prices based upon the aggregate bid 
price of the Securities in the portfolio of each Trust. In the 
absence of such a market, a Unit holder will nonetheless be able 
to dispose of the Units through redemption at prices based upon 
the bid prices of the underlying Securities. See "How May Units 
be Redeemed?"

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE 
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION 
NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES 
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. 
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


Page 1


          First Trust U.S. Treasury Securities Trust, 
                    Short-Intermediate Series
            The First Trust Special Situations Trust


What is the First Trust Special Situations Trust?

The First Trust Special Situations Trust is a series of investment 
companies created by the Sponsor under the name of The First Trust 
Special Situations Trust, all of which are generally similar but 
each of which is separate and is designated by a different series 
number (the "Trusts" and each a "Trust"). Each Series consists 
of an underlying separate unit investment trust designated as: 
First Trust U.S. Treasury Securities Trust, Short-Intermediate 
Series and was created under the laws of the State of New York 
pursuant to a Trust Agreement (the "Indenture"), dated the Initial 
Date of Deposit, with Nike Securities L.P., as Sponsor, United 
States Trust Company of New York, as Trustee, Securities Evaluation 
Service, Inc., as Evaluator and First Trust Advisors L.P., as 
Portfolio Supervisor.

The objective of each Series of the Trust is to obtain safety 
of capital and current monthly distributions of interest through 
an investment in a fixed portfolio of taxable U.S. Treasury Securities. 
Each Series of the Trust was a "laddered" portfolio at the Initial 
Date of Deposit to provide flexibility of principal investment 
with maturities ranging as indicated in Part One for each Trust. 
The Trust may be an appropriate medium for investors who desire 
to participate in a portfolio of taxable fixed income securities 
offering the safety of capital provided by securities backed by 
the full faith and credit of the United States but who do not 
wish to invest the minimum amount which is required for a direct 
investment in the Securities. Because regular payments of principal 
are to be received in accordance with the "laddered" maturities 
of the Securities and certain Securities may be sold under circumstances 
described herein, the Trust is not expected to retain its present 
size and composition. Units will remain outstanding until redeemed 
upon tender to the Trustee by any Unit holder (which may include 
the Sponsor) or until the termination of a Series of the Trust 
pursuant to the Indenture.

Many investors in the First Trust U.S. Treasury Securities Trust, 
Short-Intermediate Series may benefit from the exemption from 
state and local personal income taxes that will pass through the 
Trusts to Unit holders in all states. Each Trust has the additional 
purpose of providing income which is exempt from withholding for 
U.S. Federal income taxes for non-resident alien investors. A 
foreign investor must provide a completed W-8 Form to his financial 
representative or the Trustee to avoid withholding on his account.

In selecting the Securities for deposit in a Trust on the Initial 
Date of Deposit, the following factors, among others, were considered 
by the Sponsor: (i) the types of such securities available; (ii) 
the prices and yields of such securities relative to other comparable 
securities, including the extent to which such securities are 
trading at a premium or at a discount from par; (iii) whether 
the Securities were issued after July 18, 1984; and (iv) the maturities 
of such securities. See "Portfolio" in Part One for each Trust 
for information with respect to the Securities in the Trust.

The Portfolio of a Trust may contain Securities which were acquired 
at a market discount. Such Securities trade at less than par value 
because the interest coupons thereon are lower than interest coupons 
on comparable debt securities being issued at currently prevailing 
interest rates. If such interest rates for newly issued and otherwise 
comparable securities increase, the market discount of previously 
issued securities will become greater, and if such interest rates 
for newly issued comparable securities decline, the market discount 
of previously issued securities will be reduced, other things 
being equal. Investors should also note that the value of Securities 
purchased at a market discount will increase in value faster than 
Securities purchased at a market premium if interest rates decrease. 
Conversely, if interest rates increase the value of Securities 
purchased at a market discount will decrease faster than Securities 
purchased at a premium. Market discount attributable to interest 
changes does not indicate a lack of market confidence in the issue. 
Neither the Sponsor nor the Trustee shall be liable in any way 
for any default, failure or defect in any of the Securities.


Page 2


The Portfolio of a Trust may contain U.S. Treasury Obligations 
which have been stripped of their unmatured interest coupons. 
The zero coupon Securities evidence the right to receive a fixed 
payment at a future date from the U.S. Government, and are backed 
by the full faith and credit of the U.S. Government. Zero coupon 
Securities are purchased at a deep discount because the buyer 
obtains only the right to a fixed payment at a fixed date in the 
future and does not receive any periodic interest payments. The 
effect of owning deep discount bonds which do not make current 
interest payments (such as the zero coupon Securities) is that 
a fixed yield is earned not only on the original investment, but 
also, in effect, on all earnings during the life of the discount 
obligation. This implicit reinvestment of earnings at the same 
rate eliminates the risk of being unable to reinvest the income 
on such obligations at a rate as high as the implicit yield on 
the discount obligation, but at the same time eliminates the holder's 
ability to reinvest at higher rates in the future. For this reason, 
the zero coupon Securities are subject to substantially greater 
price fluctuations during periods of changing interest rates than 
are securities of comparable quality which make regular interest 
payments. 

The Portfolio of a Trust may contain Securities which were acquired 
at a market premium. Such Securities trade at more than par value 
because the interest coupons thereon are higher than interest 
coupons on comparable debt securities being issued at currently 
prevailing interest rates. If such interest rates for newly issued 
and otherwise comparable securities decrease, the market premium 
of previously issued securities will be increased, and if such 
interest rates for newly issued comparable securities increase, 
the market premium of previously issued securities will be reduced, 
other things being equal. The current returns of securities trading 
at a market premium are initially higher than the current returns 
of comparably rated debt securities of a similar type issued at 
currently prevailing interest rates because premium securities 
tend to decrease in market value as they approach maturity when 
the face amount becomes payable. Market premium attributable to 
interest changes does not indicate market confidence in the issue.

The Trustee will have no power to vary the investment of a Series 
of the Trust, i.e., the Trustee will have no managerial power 
to take advantage of market variations to improve a Unit holder's 
investment. Each Unit represents the fractional undivided interest 
in a Series of the Trust set forth in the "Summary of Essential 
Information" appearing in Part One for each Trust. To the extent 
that any Units are redeemed by the Trustee, the fractional undivided 
interest in a Series of the Trust represented by each unredeemed 
Unit will increase, although the actual interest in such Series 
represented by such fraction will remain substantially unchanged. 
Units will remain outstanding until redeemed upon tender to the 
Trustee by any Unit holder, which may include the Sponsor, or 
until the termination of the Indenture.

Special Considerations. The Securities are direct obligations 
of the United States and are backed by its full faith and credit 
although the Units of the Trust are not so backed. The Securities 
are not rated but in the opinion of the Sponsor have credit characteristics 
comparable to those of securities rated "AAA" by nationally recognized 
rating agencies.

An investment in Units of a Trust should be made with an understanding 
of the risks which an investment in fixed rate debt obligations 
may entail, including the risk that the value of the Securities 
and hence the Units will decline with increases in interest rates. 
The high inflation of prior years, together with the fiscal measures 
adopted to attempt to deal with it, have resulted in wide fluctuations 
in interest rates and, thus, in the value of fixed rate debt obligations 
generally. The Sponsor cannot predict whether such fluctuations 
will continue in the future.

What is the Rating of the Units?

Standard & Poor's Corporation has rated Units of each Series of 
the Trust "AAA." This is the highest rating assigned by Standard 
& Poor's Corporation. See "Description of Standard & Poor's Corporation 
Rating." The obtaining of this rating by a Trust should not be 
construed as an approval of the offering of the Units by Standard 
& Poor's Corporation or as a guarantee of the market value of 
a Series of a Trust or the Units. Standard & Poor's Corporation 
has indicated that this rating is not a recommendation to buy, 
hold or sell Units nor does it take into account the extent to 
which expenses of a Series of the Trust or sales by the Trust 
of Securities for less than the purchase price paid by a Series 
of the Trust will reduce payment to Unit holders


Page 3

of the interest and principal required to be paid on such Securities. 
There is no guarantee that the "AAA" investment rating with respect 
to the Units will be maintained. Standard & Poor's Corporation 
will be compensated by the Sponsor for its services in rating 
Units of a Series of the Trust.

What are Estimated Current Return and Estimated Long-Term Return?

Debt securities are customarily offered to investors on a "yield 
price" basis (as contrasted to a "dollar price" basis) at the 
lesser of the price as computed to maturity of such debt security 
or to an earlier redemption date. Since Units of each Series of 
the Trust are offered on a dollar price basis, the estimated rate 
of return on an investment in Units of a Series of the Trust is 
stated in terms of "Estimated Current Return and Estimated Long-Term 
Return." 

At the date of this Prospectus, the Estimated Current Return and 
the Estimated Long-Term Return for each Series are as set forth 
in Part One attached hereto for each Trust. Estimated Current 
Return is computed by multiplying the Estimated Net Annual Interest 
Rate per 1,000 Units by $1,000 and dividing the result by the 
Public Offering Price per 1,000 Units. The Estimated Net Annual 
Interest Rate per Unit will vary with changes in fees and expenses 
of the Trustee and the Evaluator and with the principal prepayment, 
redemption, maturity, exchange or sale of Securities while the 
Public Offering Price will vary with changes in the offering price 
of the underlying Securities; therefore, there is no assurance 
that the Estimated Current Return indicated in Part One for each 
Trust will be realized in the future. Estimated Current Return 
does not take into account timing of distributions of income and 
other amounts (including delays in distribution to Unit Holders), 
and it only partially reflects the effects of premiums paid and 
discounts realized in the purchase price of Units. 

Unlike Estimated Current Return, Estimated Long-Term Return is 
a measure of the estimated return to the investor earned over 
the estimated life of a Series of the Trust. The Estimated Long-Term 
Return represents an average of the yields to estimated retirements 
of the Securities in a Series of the Trust and adjusted to reflect 
expenses and sales charges. 

Both Estimated Current Return and Estimated Long-Term Return are 
subject to fluctuation with changes in the composition of the 
Portfolio of a Series of the Trust and changes in market value 
of the underlying Securities and changes in fees and expenses, 
including sales charges, and therefore can be materially different 
than the figures set forth in Part One for each Trust. In addition, 
return figures may not be directly comparable to yield figures 
used to measure other investments, and since return figures are 
based on certain assumptions and variables, the actual returns 
received by a Unit holder may be higher or lower.

Record Dates for distributions of interest are the fifteenth day 
of each month. The Distribution Dates for distributions of interest 
are the first day of the month following that in which the related 
Record Date occurs (except for the distribution which would be 
made on January 1, which instead will be made on or before December 
31). 

How are Purchased Interest and Accrued Interest Treated?

Purchased Interest. Series 2 of the Trust contains an element 
of Purchased Interest. Purchased Interest is a portion of the 
unpaid interest that has accrued on the Securities from the later 
of the last payment date on the Securities or the date of issuance 
thereof through the First Settlement Date of a Trust and, for 
certain Trusts, is included in the calculation of the Public Offering 
Price. Purchased Interest (if any) will be distributed to Unit 
holders as Units are redeemed or Securities are sold, mature or 
are called. See "Summary of Essential Information" in Part One 
for the amount of Purchased Interest per 1,000 Units for each 
Trust (if any). For certain Trusts, Purchased Interest is an element 
of the determination of the price Unit holders will receive in 
connection with the sale or redemption of Units prior to the termination 
of the Trust.

Accrued Interest. Accrued interest is the accumulation of unpaid 
interest on a security from the last day on which interest thereon 
was paid. Interest on Securities in a Trust generally is paid 
semi-annually, although the Trust accrues such interest daily. 
Because of this, a Series of the Trust always has an amount of 
interest earned but not yet collected by the Trustee. For this 
reason, with respect to sales settling subsequent to the First 
Settlement Date of a Trust, the Public Offering Price of Units 
will have added to it the proportionate


Page 4

share of accrued interest to the date of settlement. Unit holders 
will receive on the next distribution date of the Trust the amount, 
if any, of accrued interest paid on their Units.

For Series 1 of the Trust, in an effort to reduce the amount of 
accrued interest which would otherwise have to be paid by Unit 
holders, the Trustee will advance the amount of the accrued interest 
to the Sponsor as the Unit holder of record as of the First Settlement 
Date. Consequently, the amount of accrued interest to be added 
to the Public Offering Price of Units will include only accrued 
interest from the First Settlement Date to the date of settlement 
less any distributions from the Interest Account subsequent to 
the First Settlement Date. See "Rights of Unit Holders - How are 
Interest and Principal Distributed?"

For Series 2 of the Trust, in an effort to reduce the amount of 
Purchased Interest which would otherwise have to be paid by Unit 
holders, the Trustee may advance a portion of the accrued interest 
to the Sponsor as the Unit holder of record as of the First Settlement 
Date. Consequently, the amount of accrued interest to be added 
to the Public Offering Price of Units will include only accrued 
interest from the First Settlement Date to the date of settlement 
(other than Purchased Interest already included therein) less 
any distributions from the Interest Account subsequent to the 
First Settlement Date. See "Rights of Unit Holders - How are Interest 
and Principal Distributed?"

Because of the varying interest payment dates of the Securities, 
accrued interest at any point in time will be greater than the 
amount of interest actually received by the Trust and distributed 
to Unit holders. If a Unit holder sells or redeems all or a portion 
of his Units, he will be entitled to receive his proportionate 
share of Purchased Interest, if any and accrued interest from 
the purchaser of his Units. Since the Trustee has the use of the 
funds (including Purchased Interest) held in the Interest Account 
for distributions to Unit holders and since such Account is non-interest 
bearing to Unit holders, the Trustee benefits thereby.

What are the Expenses and Charges?

At no cost to the Trusts, the Sponsor has borne all the expenses 
of creating and establishing the Trusts, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses 
of the Trustee. The Sponsor will not receive any fees in connection 
with its activities relating to the Trusts. However, First Trust 
Advisors L.P., an affiliate of the Sponsor, will receive an annual 
supervisory fee, which is not to exceed the amount set forth in 
Part One for each Trust for providing portfolio supervisory services 
for such Trust. The fee may exceed the actual costs of providing 
such supervisory services for such Trust, but at no time will 
the total amount received for portfolio supervisory services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to First 
Trust Advisors L.P. of supplying such services in such year.

For purposes of evaluation of the Securities in a Series of the 
Trust, the Evaluator will receive a fee as indicated in Part One 
for each Trust. The Trustee pays certain expenses of a Series 
of the Trust for which it is reimbursed by such Series of the 
Trust. The Trustee will receive for its ordinary recurring services 
to each Series of the Trust an annual fee as indicated in Part 
One for each Trust. For a discussion of the services performed 
by the Trustee pursuant to its obligations under the Indentures, 
reference is made to the material set forth under "Rights of Unit 
Holders." The Trustee's and Evaluator's fees are payable monthly 
on or before each Distribution Date from the Interest Account 
to the extent funds are available and then from the Principal 
Account. Since the Trustee has the use of the funds being held 
in the Principal and Interest Accounts for future distributions, 
payment of expenses and redemptions and since such Accounts are 
non-interest bearing to Unit holders, the Trustee benefits thereby. 
Part of the Trustee's compensation for its services to a Trust 
is expected to result from the use of these funds. Both fees may 
be increased without approval of the Unit holders by amounts not 
exceeding proportionate increases under the category "All Services 
Less Rent of Shelter" in the Consumer Price Index published by 
the United States Department of Labor.

The following additional charges with respect to a Series of the 
Trust are or may be incurred by a Series of the Trust: all expenses 
(including legal and annual auditing expenses) of the Trustee 
incurred in connection with its responsibilities under the Indentures, 
except in the event of negligence, bad faith or willful misconduct 
on its part; the expenses and costs of any action undertaken by 
the Trustee to protect a Series of the


Page 5

Trust and the rights and interests of the Unit holders; fees of 
the Trustee for any extraordinary services performed under the 
Indenture; indemnification of the Trustee for any loss, liability 
or expense incurred by it without negligence, bad faith or willful 
misconduct on its part, arising out of or in connection with its 
acceptance or administration of a Series of the Trust; indemnification 
of the Sponsor for any loss, liability or expense incurred without 
gross negligence, bad faith or willful misconduct in acting as 
Depositor of the Trust; all taxes and other government charges 
imposed upon the Securities or any part of a Series of the Trust 
(no such taxes or charges are being levied or made upon termination 
of a Series of the Trust). The above expenses and the Trustee's 
annual fee, when paid or owing to the Trustee, are secured by 
a lien on each Series of the Trust. In addition, the Trustee is 
empowered to sell Securities in order to make funds available 
to pay all these amounts if funds are not otherwise available 
in the Interest and Principal Accounts. Due to the minimum principal 
amount in which Securities may be required to be sold, the proceeds 
of such sales may exceed the amount necessary for the payment 
of such fees and expenses.

Unless the Sponsor determines that such an audit is not required, 
the Indenture requires the accounts of a Series of the Trust shall 
be audited on an annual basis at the expense of such Series by 
independent auditors selected by the Sponsor. So long as the Sponsor 
is making a secondary market for Units, the Sponsor shall bear 
the cost of such annual audits to the extent such cost exceeds 
$.50 per 1,000 Units. Unit holders of a Series of the Trust covered 
by an audit may obtain a copy of the audited financial statements 
from the Trustee upon request.

What is the Tax Status of Unit Holders?

In the opinion of Chapman and Cutler, counsel for the Sponsor, 
under existing law:

1.      Each Trust is not an association taxable as a corporation 
for Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of a Trust under the Internal 
Revenue Code (the "Code") and income of such Trust will be treated 
as the income of the Unit holders under the Code. 

2.      Each Unit holder will have a taxable event when a Trust disposes 
of a Security, or when the Unit holder redeems or sells his Units. 
Unit holders must reduce the tax basis of their Units for their 
share of accrued interest received by a Trust, if any, on Securities 
delivered after the Unit holders pay for their Units to the extent 
that such interest accrued on such Securities during the period 
from the Unit holder's settlement date to the date such Securities 
are delivered to a Trust and, consequently, such Unit holders 
may have an increase in taxable gain or reduction in capital loss 
upon the disposition of such Units. Gain or loss upon the sale 
or redemption of Units is measured by comparing the proceeds of 
such sale or redemption with the adjusted basis of the Units. 
If the Trustee disposes of Securities (whether by sale, payment 
on maturity, redemption or otherwise), gain or loss is recognized 
to the Unit holder. The amount of such gain or loss is measured 
by comparing the Unit holder's pro rata share of the total proceeds 
from such disposition with the Unit holder's basis for his or 
her fractional interest in the asset disposed of. In the case 
of a Unit holder who purchases Units, such basis (before adjustment 
for earned original issue discount, amortized bond premium and 
accrued market discount (if the Unit holder has elected to include 
such market discount in income as it accrues), if any) is determined 
by apportioning the cost of the Units among each of the Trust 
assets ratably according to value as of the date of acquisition 
of the Units. The tax cost reduction requirements of the Code 
relating to amortization of bond premium may, under some circumstances, 
result in the Unit holder realizing a taxable gain when his Units 
are sold or redeemed for an amount equal to or less than his original 
cost. 

3.      A Trust may contain certain "zero coupon" Securities (the 
"Stripped Treasury Securities") that are treated as bonds that 
were originally issued at an original issue discount provided, 
pursuant to a Treasury Regulation (the "Regulation") issued on 
December 28, 1992, that the amount of original issue discount 
determined under Section 1286 of the Code is not less than a "de 
minimis" amount as determined thereunder. Because the Stripped 
Treasury Securities represent interests in "stripped" U.S. Treasury 
bonds, a Unit holder's initial cost for his pro rata portion of 
each Stripped Treasury


Page 6

Security held by a Trust (determined at the time he acquires his 
Units, in the manner described above) shall be treated as its 
"purchase price" by the Unit holder. Original issue discount is 
effectively treated as interest for Federal income tax purposes, 
and the amount of original issue discount in this case is generally 
the difference between the bond's purchase price and its stated 
redemption price at maturity. A Unit holder will be required to 
include in gross income for each taxable year the sum of his daily 
portions of original issue discount attributable to the Stripped 
Treasury Securities held by a Trust as such original issue discount 
accrues and will, in general, be subject to Federal income tax 
with respect to the total amount of such original issue discount 
that accrues for such year even though the income is not distributed 
to the Unit holders during such year to the extent it is not less 
than a "de minimis" amount as determined under the Regulation. 
In general, original issue discount accrues daily under a constant 
interest rate method which takes into account the semi-annual 
compounding of accrued interest. In the case of the Stripped Treasury 
Securities, this method will generally result in an increasing 
amount of income to the Unit holders each year. Unit holders should 
consult their tax advisers regarding the Federal income tax consequences 
and accretion of original issue discount.

4.      The Unit holder's aliquot share of the total proceeds received 
on the disposition of, or principal paid with respect to, a Security 
held by a Trust will constitute ordinary income (which will be 
treated as interest income for most purposes) to the extent it 
does not exceed the accrued market discount on such Security issued 
after July 18, 1984 that has not previously been included in taxable 
income by such Unit holder. A Unit holder may generally elect 
to include market discount in income as such discount accrues. 
In general, market discount is the excess, if any, of the Unit 
holder's pro rata portion of the outstanding principal balance 
of a Security over the Unit holder's initial tax cost for such 
pro rata portion, determined at the time such Unit holder acquires 
his Units. However, market discount with respect to any Security 
will generally be considered zero if it amounts to less than 0.25% 
of the obligation's stated redemption price at maturity times 
the number of years to maturity. The market discount rules do 
not apply to Stripped Treasury Securities because they are stripped 
debt instruments subject to special original issue discount rules 
as discussed above. If a Unit holder sells his Units, gain, if 
any, will constitute ordinary income to the extent of the aggregate 
of the accrued market discount on the Unit holder's pro rata portion 
of each Security issued after July 18, 1984 that is held by a 
Trust that has not previously been included in taxable income 
by such Unit holder. In general, market discount accrues on a 
ratable basis unless the Unit holder elects to accrue such discount 
on a constant interest rate basis. However, a Unit holder should 
consult his own tax adviser regarding the accrual of market discount. 
The deduction by a Unit holder for any interest expense incurred 
to purchase or carry Units will be reduced by the amount of any 
accrued market discount that has not yet been included in taxable 
income by such Unit holder. In general, the portion of any interest 
expense which is not currently deductible would be ultimately 
deductible when the accrued market discount is included in income. 


5.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by the 
applicable series of the Trust, including fees of the Trustee 
and the Evaluator but does not include amortizable bond premium 
on Securities held by a Trust. 

"The Revenue Reconciliation Act of 1993" (the "Tax Act") raised 
tax rates on ordinary income while capital gains remain subject 
to a 28% maximum stated rate. Because some or all capital gains 
are taxed at a comparatively lower rate under the Tax Act, the 
Tax Act includes a provision that recharacterizes capital gains 
as ordinary income in the case of certain financial transactions 
that are "conversion transactions" effective for transactions 
entered into after April 30, 1993. Unit holders and prospective 
investors should consult with their tax advisers regarding the 
potential effect of this provision on their investment in Units.

A Unit holder of a Trust who is not a citizen or resident of the 
United States or a United States domestic corporation (a "Foreign 
Investor") will generally not be subject to U.S. Federal income 
taxes, including withholding


Page 7

taxes on amounts distributed from a Trust (including any original 
issue discount) on, or any gain from the sale or other disposition 
of, his Units or the sale or disposition of any Securities by 
the Trustee, provided that (i) the interest income or gain is 
not effectively connected with the conduct by the Foreign Investor 
of a trade or business within the United States, (ii) with respect 
to any gain, the Foreign Investor (if an individual) is not present 
in the United States for 183 days or more during the taxable year, 
and (iii) the Foreign Investor provides the required certification 
of his status and of the matters contained in clauses (i) and 
(ii) above, and further provided that the exemption from withholding 
for U.S. Federal income taxes for interest on any U.S. Securities 
shall only apply to the extent the Securities were issued after 
July 18, 1984.

Amounts otherwise distributable by a Trust to a Foreign Investor 
will generally be subject to withholding taxes under Section 1441 
of the Code unless the Unit holder timely provides his financial 
representative or the Trustee with a statement that (i) is signed 
by the Unit holder under penalties of perjury, (ii) certifies 
that such Unit holder is not a United States person, or in the 
case of an individual, that he is neither a citizen nor a resident 
of the United States, and (iii) provides the name and address 
of the Unit holder. The statement may be made, at the option of 
the person otherwise required to withhold, on Form W-8 or on a 
substitute form that is substantially similar to Form W-8. If 
the information provided on the statement changes, the beneficial 
owner must so inform the person otherwise required to withhold 
within 30 days of such change.

Each Unit holder (other than a foreign investor who has properly 
provided the certifications described in the preceding paragraph) 
will be requested to provide the Unit holder's taxpayer identification 
number to the Trustee and to certify that the Unit holder has 
not been notified that payments to the Unit holder are subject 
to back-up withholding. If the proper taxpayer identification 
number and appropriate certification are not provided when requested, 
distributions by a Trust to such Unit holder will be subject to 
back-up withholding.

Investment in a Series of the Trust may be particularly well suited 
for purchase by funds and accounts of individual investors that 
are exempt from Federal income taxes such as Individual Retirement 
Accounts, Keogh Plans, pension funds and other tax-deferred retirement 
plans (see "Why are Investments in a Series of the Trust Suitable 
for Retirement Plans?").

The foregoing discussions relate only to Federal income taxes 
on distributions by a Trust. Foreign holders should consult their 
own tax advisers with respect to the foreign and United States 
Federal income tax consequences of ownership of Units.

The Sponsor believes that Unit holders who are individuals will 
not be subject to any state personal income taxes on the interest 
received by a Trust and distributed to them. However, Unit holders 
(including individuals) may be subject to state and local taxes 
on any capital gains (or market discount treated as ordinary income) 
derived from a Trust and to other state and local taxes (including 
corporate income or franchise taxes, personal property or intangible 
taxes, and estate or inheritance taxes) on their Units or the 
income derived therefrom. In addition, individual Unit holders 
(and any other Unit holders which are not subject to state and 
local taxes on the interest income derived from a Trust) will 
probably not be entitled to a deduction for state and local tax 
purposes for their share of the fees and expenses paid by a Trust, 
for any amortized bond premium or for any interest on indebtedness 
incurred to purchase or carry their Units. Therefore, even though 
the Sponsor believes that interest income from a Trust is exempt 
from state personal income taxes in all states, Unit holders should 
consult their own tax advisers with respect to state and local 
taxation of the purchase, ownership and disposition of Units.

It should be remembered that even if distributions are reinvested 
through the Distribution Reinvestment Option they are still treated 
as distributions for income tax purposes (see "How Can Distributions 
to Unit Holders be Reinvested?").

Why are Investments in a Series of the Trust Suitable for Retirement 
Plans?

A Series of the Trust may be well suited for purchase by Individual 
Retirement Accounts, Keogh Plans, pension funds and other tax-deferred 
retirement plans. Generally, capital gains and income received 
in each of the foregoing plans are exempt from Federal income 
taxation. Distributions from such plans are generally treated 
as ordinary income but may, in some cases, be eligible for special 
averaging or tax-deferred


Page 8

rollover treatment. Investors considering participation in any 
such plan should review specific tax laws related thereto and 
should consult their attorneys or tax advisers with respect to 
the establishment and maintenance of any such plan. Such plans 
are offered by brokerage firms and other financial institutions. 
The Trust will waive the $1,000 minimum investment requirement 
for tax-deferred retirement plan accounts. The minimum investment 
is $250 for tax-deferred retirement plans such as IRA accounts. 
Fees and charges with respect to such plans may vary.

How Can Distributions to Unit Holders be Reinvested?

Universal Distribution Option. Unit holders may elect participation 
in a Universal Distribution Option which permits a Unit holder 
to direct the Trustee to distribute principal and interest payments 
to any other investment vehicle of which the Unit holder has an 
existing account. For example, at a Unit holder's direction, the 
Trustee would distribute automatically on the applicable distribution 
date interest income, capital gains or principal on the participant's 
Units to, among other investment vehicles, a Unit holder's checking, 
bank savings, money market, insurance, reinvestment or any other 
account. All such distributions, of course, are subject to the 
minimum investment and sales charges, if any, of the particular 
investment vehicle to which distributions are directed. The Trustee 
will notify the participant of each distribution pursuant to the 
Universal Distribution Option. The Trustee will distribute directly 
to the Unit holder any distributions which are not accepted by 
the specified investment vehicle. A participant may at any time, 
by so notifying the Trustee in writing, elect to terminate his 
participation in the Universal Distribution Option and receive 
directly future distributions on his Units.

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. The Public Offering 
Price is based on the Evaluator's determination of the aggregate 
bid price of the Securities in the Trust, including any money 
in the Principal Account other than money required to redeem tendered 
Units, plus the amount of Purchased Interest (if any) and also 
includes a sales charge as indicated in Part One. Also added to 
the Public Offering Price is a proportionate share of interest 
accrued but unpaid on the Securities after the First Settlement 
Date to the date of settlement of Units (see "The First Trust 
U.S. Treasury Securities Trust, Short-Intermediate, Series-How 
are Purchased Interest and Accrued Interest Treated?").

The aggregate price of the Securities in a Series of the Trust 
is determined by Securities Evaluation Service, Inc. acting as 
evaluator (the "Evaluator") on the basis of bid prices (1) on 
the basis of current market prices for the Securities obtained 
from dealers or brokers who customarily deal in Securities comparable 
to those held by the Trust; (2) if such prices are not available 
for any of the Securities, on the basis of current market prices 
for comparable securities; (3) by determining the value of the 
Securities by appraisal; or (4) by any combination of the above.

The secondary market Public Offering Price will be equal to the 
bid price per Unit of the Securities in a Series of the Trust 
and, if applicable, the amount of Purchased Interest (if any) 
per 1,000 Units plus the applicable sales charge.

Although payment is normally made five business days following 
the order for purchase, payment may be made prior thereto. Cash, 
if any, made available to the Sponsor prior to the date of settlement 
for the purchase of Units may be used in the Sponsor's business 
and may be deemed to be a benefit to the Sponsor, subject to the 
limitations of the Securities Exchange Act of 1934. Delivery of 
Certificates representing Units so ordered will be made five business 
days following such order or shortly thereafter. Initial transaction 
statements for Units held in uncertificated form representing 
Units so ordered will be issued to the registered owner of such 
Units within two business days of the issuance of such Units. 
See "Rights of Unit Holders - How May Units be Redeemed?" for 
information regarding the ability to redeem Units ordered for 
purchase.


Page 9

How are Units Distributed?

Units repurchased in the secondary market may be offered by this 
Part Two Prospectus at the secondary market public offering price 
determined in the manner described above.

The Sponsor reserves the right to change the amount of the concession 
to dealers and others from time to time. Certain commercial banks 
are making Units of the Trust available to their customers on 
an agency basis. A portion of the sales charge paid by these customers 
is retained by or remitted to the banks. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. 

What are the Profits of the Sponsor?

In maintaining a market for the Units, the Sponsor will realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased (based on the bid prices 
of the Securities in a Series of the Trust) and the price at which 
Units are resold (which price is also based on the bid prices 
of the Securities in such Series and includes a sales charge as 
indicated in Part One for each Trust) or redeemed. The secondary 
market public offering price of Units may be greater or less than 
the cost of such Units to the Sponsor.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed by the Trustee and the Sponsor. Delivery of certificates 
representing Units ordered for purchase is normally made five 
business days following such order or shortly thereafter. Certificates 
are transferable by presentation and surrender to the Trustee 
properly endorsed or accompanied by a written instrument or instruments 
of transfer. Certificates to be redeemed must be properly endorsed 
or accompanied by a written instrument or instruments of transfer. 
A Unit holder must sign exactly as his name appears on the face 
of the certificate with the signature guaranteed by a participant 
in the Securities Transfer Agents Medallion Program ("STAMP") 
or such other signature guaranty program in addition to, or in 
substitution for, STAMP, as may be accepted by the Trustee. In 
certain instances the Trustee may require additional documents 
such as, but not limited to, trust instruments, certificates of 
death, appointments as executor or administrator or certificates 
of corporate authority. Record ownership may occur before settlement.

Certificates will be issued in fully registered form, transferable 
only on the books of the Trustee in denominations of one Unit 
or any multiple thereof, numbered serially for purposes of identification.

Unit holders may elect to hold their Units in uncertificated form. 
The Trustee will maintain an account for each such Unit holder 
and will credit each such account with the number of Units purchased 
by that Unit holder. Within two business days of the issuance 
or transfer of Units held in uncertificated form, the Trustee 
will send to the registered owner of Units a written initial transaction 
statement containing a description of a Series of the Trust; the 
number of Units issued or transferred; the name, address and taxpayer 
identification number, if any, of the new registered owner; a 
notation of any liens and restrictions of the issues and any adverse 
claims to which such Units are or may be subject or a statement 
that there are no such liens, restrictions or adverse claims; 
and the date the transfer was registered. Uncertificated Units 
are transferable through the same procedures applicable to Units 
evidenced by certificates (described above), except that no certificate 
need be presented to the Trustee and no certificate will be issued 
upon transfer unless requested by the Unit holder. A Unit holder 
may at any time request the Trustee to issue certificates for 
Units.

Although no such charge is now made or contemplated, a Unit holder 
may be required to pay $2.00 to the Trustee per certificate reissued 
or transferred, and to pay any governmental charge that may be 
imposed in connection with each such transfer or exchange. For 
new certificates issued to replace destroyed, stolen or lost certificates, 
the Unit holder may be required to furnish indemnity satisfactory 
to the Trustee


Page 10

and pay such expenses as the Trustee may incur. Mutilated certificates 
must be surrendered to the Trustee for replacement.

How are Interest and Principal Distributed?

The pro rata share of cash in the Principal Account will be computed 
as of the fifteenth day of each month and distributions to the 
Unit holders as of such Record Date will be made as indicated 
in Part One for each Trust. Proceeds from the disposition of any 
of the Securities or amounts representing principal on the Securities 
received after such Record Date and prior to the following Distribution 
Date will be held in the Principal Account and not distributed 
until the next Distribution Date. The Trustee is not required 
to pay interest on funds held in the Principal or Interest Account 
(but may itself earn interest thereon and therefore benefits from 
the use of such funds) nor to make a distribution from the Principal 
Account unless the amount available for distribution shall equal 
at least $1.00 per 1,000 Units.

The Trustee will credit to the Interest Account all interest received 
by a Series of the Trust, including moneys representing penalties 
for the failure to make timely payments on Securities or liquidated 
damages for default or breach of any condition or term of the 
Securities and that part of the proceeds of any disposition of 
Securities which represents accrued interest. Other receipts will 
be credited to the Principal Account. Persons who purchase Units 
between a Record Date and a Distribution Date will receive their 
first distribution on the second Distribution Date after the purchase.

As of the fifteenth day of each month, the Trustee will deduct 
from the Interest Account and, to the extent funds are not sufficient 
therein, from the Principal Account, amounts necessary to pay 
the expenses of a Series of the Trust. The Trustee also may withdraw 
from said accounts such amounts, if any, as it deems necessary 
to establish a reserve for any governmental charges payable out 
of a Series of the Trust. Amounts so withdrawn shall not be considered 
a part of the assets of such Series of the Trust until such time 
as the Trustee shall return all or any part of such amounts to 
the appropriate account. In addition, the Trustee may withdraw 
from the Interest Account and the Principal Account such amounts 
as may be necessary to cover redemption of Units by the Trustee.

Record Dates for monthly distributions will be the fifteenth day 
of each month. Distributions will be made as indicated in Part 
One for each Trust. Distributions for an IRA, Keogh, pension fund 
or other tax-deferred retirement plan will not be sent to the 
individual Unit holder; these distributions will go directly to 
the custodian of the plan to avoid the penalties associated with 
premature withdrawals from such accounts.

What Reports Will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of interest, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per 1,000 Units. Within 
a reasonable time after the end of each calendar year, the Trustee 
will furnish to each person who at any time during the calendar 
year was a Unit holder of record, a statement as to (1) the Interest 
Account: interest received (including amounts representing interest 
received upon any disposition of Securities, penalties for the 
failure to make timely payments on Securities or liquidated damages 
for default or breach of any condition or term of the Securities), 
deductions for payment of applicable taxes and for fees and expenses 
of a Series of the Trust, redemption of Units and the balance 
remaining after such distributions and deductions, expressed both 
as a total dollar amount and as a dollar amount representing the 
pro rata share per 1,000 Units outstanding on the last business 
day of such calendar year; (2) the Principal Account: payments 
of principal on Securities, the dates of disposition of any Securities 
and the net proceeds received therefrom (excluding any portion 
representing interest), deduction for payment of applicable taxes 
and for fees and expenses of a Series of the Trust, redemptions 
of Units, and the balance remaining after such distributions and 
deductions expressed both as a total dollar amount and as a dollar 
amount per 1,000 Units; (3) the Securities held and the number 
of Units outstanding on the last business day of such calendar 
year; (4) the Redemption Price per 1,000 Units based upon the 
last computation thereof made during such calendar year; (5) the 
dollar amounts actually distributed during such calendar year 
from the Interest Account and from the Principal Account, separately 
stated; and (6) such other information


Page 11

as the Trustee may deem appropriate. Unit holders of Units in 
uncertificated form shall receive no less frequently than once 
each year a dated written statement containing the name, address 
and taxpayer identification number, if any, of the registered 
owner, the number of Units registered in the name of the registered 
owner on the date of the statement and certain other information, 
that will be provided as required under applicable law.

In order to comply with Federal and state tax reporting requirements, 
Unit holders will be furnished, upon request to the Trustee, evaluations 
of the Securities furnished to it by the Evaluator.

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or, in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with signature guaranteed as explained above (or by 
providing satisfactory indemnity, as in connection with lost, 
stolen or destroyed certificates), and payment of applicable governmental 
charges, if any. No redemption fee will be charged. On the seventh 
calendar day following such tender, or if the seventh calendar 
day is not a business day, on the first business day prior thereto, 
the Unit holder will be entitled to receive in cash an amount 
for each Unit equal to the Redemption Price per Unit next computed 
after receipt by the Trustee of such tender of Units. The "date 
of tender" is deemed to be the date on which Units are received 
by the Trustee, except that as regards Units received after the 
close of trading on the New York Stock Exchange (4:00 p.m. Eastern 
time), the date of tender is the next day on which such Exchange 
is open for trading and such Units will be deemed to have been 
tendered to the Trustee on such day for redemption at the redemption 
price computed on that day. Units so redeemed shall be canceled.

Purchased Interest (if any) and any other accrued interest to 
the settlement date paid on redemption shall be withdrawn from 
the Interest Account or, if the balance therein is insufficient, 
from the Principal Account. All other amounts paid on redemption 
shall be withdrawn from the Principal Account.

The Redemption Price per Unit will be determined on the basis 
of the bid price of the Securities in a Series of the Trust and 
the amount of Purchased Interest (if any). The Redemption Price 
per 1,000 Units is the pro rata share of each Unit determined 
by the Trustee on the basis of (1) the cash on hand in the Trust 
or moneys in the process of being collected, (2) the value of 
the Securities in a Series of the Trust based on the bid prices 
of the Securities and (3) Purchased Interest (if any) and any 
other interest accrued thereon, less (a) amounts representing 
taxes or other governmental charges payable out of a Series of 
the Trust and (b) the accrued expenses of a Series of the Trust. 
The Evaluator may determine the value of the Securities in a Series 
of the Trust (1) on the basis of current bid prices of the Securities 
obtained from dealers or brokers who customarily deal in securities 
comparable to those held by a Series of the Trust, (2) on the 
basis of bid prices for securities comparable to any securities 
for which bid prices are not available, (3) by determining the 
value of the Securities by appraisal, or (4) by any combination 
of the above.

The difference between the bid and offering prices of such Securities 
may be expected to average 1/16 to 1/8 of 1% of the principal 
amount of such Securities. Therefore, the price at which Units 
may be redeemed could be less than the price paid by the Unit 
holder.

The Trustee is empowered to sell underlying Securities in order 
to make funds available for redemption. To the extent that Securities 
are sold, the size and diversity of the Trust will be reduced. 
Such sales may be required at a time when Securities would not 
otherwise be sold and might result in lower prices than might 
otherwise be realized.

The right of redemption may be suspended and payment postponed 
for any period during which the New York Stock Exchange is closed, 
other than for customary weekend and holiday closings, or during 
which the Securities and Exchange Commission determines that trading 
on that Exchange is restricted or an emergency exists, as a result 
of which disposal or evaluation of the Securities is not reasonably 
practicable, or for such other periods as the Securities and Exchange 
Commission may by order permit.


Page 12

How May Units be Purchased by the Sponsor?

The Trustee shall notify the Sponsor of any tender of Units for 
redemption. If the Sponsor's bid in the secondary market at that 
time equals or exceeds the Redemption Price per Unit, which includes 
Purchased Interest (if any), it may purchase such Units by notifying 
the Trustee before the close of business on the second succeeding 
business day and by making payment therefor to the Unit holder 
not later than the day on which the Units would otherwise have 
been redeemed by the Trustee. Units held by the Sponsor may be 
tendered to the Trustee for redemption as any other Units.

The offering price of any Units acquired by the Sponsor will be 
in accord with the Public Offering Price described in the then 
currently effective prospectus describing such Units. Any profit 
or loss resulting from the resale or redemption of such Units 
will belong to the Sponsor.

How May Securities be Removed from the Trusts?

The Sponsor is empowered, but not obligated, to direct the Trustee 
to dispose of Securities in the event certain events occur that 
adversely affect the value of Securities including default in 
payment of interest or principal, default in payment of interest 
or principal of other obligations guaranteed or backed by the 
full faith and credit of the United States of America, institution 
of legal proceedings, default under other documents adversely 
affecting debt service, decline in price or the occurrence of 
other market or credit factors.

If any default in the payment of principal or interest on any 
Security occurs and if the Sponsor fails to instruct the Trustee 
to sell or to hold such Security within thirty days after notification 
by the Trustee to the Sponsor of such default, the Trustee may, 
in its discretion, sell the defaulted Security and not be liable 
for any depreciation or loss thereby incurred.

The Trustee is also empowered to sell, for the purpose of redeeming 
Units tendered by any Unit holder, and for the payment of expenses 
for which funds may not be available, such of the Securities in 
a list furnished by the Sponsor as the Trustee in its sole discretion 
may deem necessary. The acquisition by the Trust of any securities 
other than the Securities deposited during the primary offering 
period is prohibited.

        INFORMATION as to SPONSOR, TRUSTEE and EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds, The First Trust GNMA, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and The Advantage Growth and Treasury Securities Trust. First 
Trust introduced the first insured unit investment trust in 1974 
and to date more than $8 billion in First Trust unit investments 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of December 31, 1993, the total partners' capital of Nike Securities 
L.P. was $12,743,032 (audited). (This paragraph relates only to 
the Sponsor and not to the Trust or to any series thereof or to 
any other Underwriter. The information is included herein only 
for the purpose of informing investors as to the financial responsibility 
of the Sponsor and its ability to carry out its contractual obligations. 
More detailed financial information will be made available by 
the Sponsor upon request.)

Who is the Trustee?

The Trustee is United States Trust Company of New York with its 
principal place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Fund may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and is subject to supervision


Page 13

and examination by the Comptroller of the Currency, the Federal 
Deposit Insurance Corporation and the Board of Governors of the 
Federal Reserve System.

The Trustee, whose duties are ministerial in nature, has not participated 
in the selection of the Securities. For information relating to 
the responsibilities of the Trustee under the Indenture, reference 
is made to the material set forth under "Rights of Unit Holders."

The Trustee and any successor trustee may resign by executing 
an instrument in writing and filing the same with the Sponsor 
and mailing a copy of a notice of resignation to all Unit holders. 
Upon receipt of such notice, the Sponsor is obligated to appoint 
a successor trustee promptly. If the Trustee becomes incapable 
of acting or becomes bankrupt or its affairs are taken over by 
public authorities, the Sponsor may remove the Trustee and appoint 
a successor as provided in the Indenture. If upon resignation 
of a trustee no successor has accepted the appointment within 
30 days after notification, the retiring trustee may apply to 
a court of competent jurisdiction for the appointment of a successor. 
The resignation or removal of a trustee becomes effective only 
when the successor trustee accepts its appointment as such or 
when a court of competent jurisdiction appoints a successor trustee.

Any corporation into which a Trustee may be merged or with which 
it may be consolidated, or any corporation resulting from any 
merger or consolidation to which a Trustee shall be a party, shall 
be the successor Trustee. The Trustee must be a banking corporation 
organized under the laws of the United States or any State and 
having at all times an aggregate capital, surplus and undivided 
profits of not less than $5,000,000.

Limitations on Liabilities of Sponsor and Trustee

The Sponsor and Trustee shall be under no liability to Unit holders 
for taking any action or for refraining from taking any action 
in good faith pursuant to the Indenture, or for errors in judgment, 
but shall be liable only for their own willful misfeasance, bad 
faith, gross negligence (ordinary negligence in the case of the 
Trustee) or reckless disregard of their obligations and duties. 
The Trustee shall not be liable for depreciation or loss incurred 
by reason of the sale by the Trustee of any of the Securities. 
In the event of the failure of the Sponsor to act under the Indenture, 
the Trustee may act thereunder and shall not be liable for any 
action taken by it in good faith under the Indenture.

The Trustee shall not be liable for any taxes or other governmental 
charges imposed upon or in respect of the Securities or upon the 
interest thereon or upon it as Trustee under the Indenture or 
upon or in respect of a Series of the Trust which the Trustee 
may be required to pay under any present or future law of the 
United States of America or of any other taxing authority having 
jurisdiction. In addition, the Indenture contains other customary 
provisions limiting the liability of the Trustee.

If the Sponsor shall fail to perform any of its duties under the 
Indenture or become incapable of acting or become bankrupt or 
its affairs are taken over by public authorities, then the Trustee 
may (a) appoint a successor Sponsor at rates of compensation deemed 
by the Trustee to be reasonable and not exceeding amounts prescribed 
by the Securities and Exchange Commission, or (b) terminate the 
Indenture and liquidate the Trust as provided herein, or (c) continue 
to act as Trustee without terminating the Indenture.

Who is the Evaluator?

The Evaluator is Securities Evaluation Service, Inc., 531 East 
Roosevelt Road, Suite 200, Wheaton, Illinois 60187. The Evaluator 
may resign or may be removed by the Sponsor and the Trustee, in 
which event the Sponsor and the Trustee are to use their best 
efforts to appoint a satisfactory successor. Such resignation 
or removal shall become effective upon the acceptance of appointment 
by the successor Evaluator. If upon resignation of the Evaluator 
no successor has accepted appointment within 30 days after notice 
of resignation, the Evaluator may apply to a court of competent 
jurisdiction for the appointment of a successor.

The Trustee, Sponsor and Unit holders may rely on any evaluation 
furnished by the Evaluator and shall have no responsibility for 
the accuracy thereof. Determinations by the Evaluator under the 
Indenture shall be made in good faith upon the basis of the best 
information available to it, provided, however, that the Evaluator 
shall be under no liability to the Trustee, Sponsor or Unit holders 
for errors in judgment. This provision shall not protect the Evaluator 
in any case of willful misfeasance, bad faith, gross negligence 
or reckless disregard of its obligations and duties.


Page 14

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

The Sponsor and the Trustee have the power to amend the Indenture 
without the consent of any of the Unit holders when such amendment 
is (1) to cure any ambiguity or to correct or supplement any provision 
of the Indenture which may be defective or inconsistent with any 
other provision contained therein, or (2) to make such other provisions 
as shall not adversely affect the interest of the Unit holders 
(as determined in good faith by the Sponsor and the Trustee), 
provided that the Indenture is not amended to increase the number 
of Units issuable thereunder or to permit the deposit or acquisition 
of securities either in addition to or in substitution for any 
of the Securities initially deposited in a Series of the Trust. 
In the event of any amendment, the Trustee is obligated to notify 
promptly all Unit holders of the substance of such amendment.

A Series of the Trust may be liquidated at any time by consent 
of 100% of the Unit holders or by the Trustee when the principal 
amount of the Securities owned by such Series as shown by any 
evaluation, is less than the lower of $1,000,000 or 10% of the 
total principal amount of the Securities deposited in such Series 
during the primary offering period, or in the event that Units 
not yet sold aggregating more than 60% of the Units initially 
deposited are tendered for redemption by the Underwriters, including 
the Sponsor. If a Series of the Trust is liquidated because of 
the redemption of unsold Units by the Underwriters, the Sponsor 
will refund to each purchaser of Units the entire sales charge 
paid by such purchaser. The Indenture will terminate upon the 
redemption, sale or other disposition of the last Security held 
thereunder, but in no event shall it continue beyond the Mandatory 
Termination Date as set forth in Part One. In the event of termination, 
written notice thereof will be sent by the Trustee to all Unit 
holders. Within a reasonable period after termination, the Trustee 
will sell any Securities remaining in a Series of the Trust, and, 
after paying all expenses and charges incurred by a Series of 
the Trust, will distribute to each Unit holder (including the 
Sponsor if it then holds any Units), upon surrender for cancellation 
of his Units, his pro rata share of the balances remaining in 
the Interest and Principal Accounts, all as provided in the Indenture.

Legal Opinions

The legality of the Units offered hereby has been passed upon 
by Chapman and Cutler, 111 West Monroe Street, Chicago, Illinois 
60603, as counsel for the Sponsor. Carter, Ledyard & Milburn, 
2 Wall Street, New York, New York 10005, acts as counsel for the 
Trustee.

Experts

The statement of net assets, including the portfolio, of each 
Trust contained in Part One of the Prospectus and Registration 
Statement has been audited by Ernst & Young, independent auditors, 
as set forth in their report thereon appearing elsewhere herein 
and in the Registration Statement, and is included in reliance 
upon such report given upon the authority of such firm as experts 
in accounting and auditing.

      DESCRIPTION of STANDARD & POOR'S CORPORATION RATING*

* As described by Standard & Poor's Corporation.

A Standard & Poor's Corporation's rating on the units of an investment 
trust (hereinafter referred to collectively as "units" and "trust") 
is a current assessment of creditworthiness with respect to the 
investments held by such trust. This assessment takes into consideration 
the financial capacity of the issuers and of any guarantors, insurers, 
lessees or mortgagors with respect to such investments. The assessment, 
however, does not take into account the extent to which trust 
expenses or portfolio asset sales for less than the trust's purchase 
price will reduce payment to the Unit holder of the interest and 
principal required to be paid on the portfolio assets. In addition, 
the rating is not a recommendation to purchase, sell, or hold 
units, inasmuch as the rating does not comment as to market price 
of the units or suitability for a particular investor.

Trusts rated "AAA" are composed exclusively of assets that are 
rated "AAA" by Standard & Poor's or, have, in the opinion of Standard 
& Poor's, credit characteristics comparable to assets rated "AAA," 
or certain short-term investments. Standard & Poor's defines its 
"AAA" rating for such assets as the highest rating assigned by 
Standard & Poor's to a debt obligation. Capacity to pay interest 
and repay principal is very strong.


Page 15




<TABLE>
<CAPTION>
CONTENTS:

<S>                                                             <C>
First Trust U.S. Treasury Securities Trust, 
  Short-Intermediate Series
The First Trust Special Situations Trust:
        What is the First Trust Special Situations Trust?        2
        What is the Rating of the Units?                         3
        What are Estimated Current Return and 
                Estimated Long-Term Return?                      4
        How are Purchased Interest and Accrued 
                Interest Treated?                                4
        What are the Expenses and Charges?                       5
        What is the Tax Status of Unit Holders?                  6
        Why are Investments in a Series of the Trust 
        Suitable for Retirement Plans?                           8
        How Can Distributions to Unit Holders 
                be Reinvested?                                   9
Public Offering:
        How is the Public Offering Price Determined?             9
        How are Units Distributed?                              10
        What are the Profits of the Sponsor?                    10
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
                and Transferred?                                10
        How are Interest and Principal Distributed?             11
        What Reports Will Unit Holders Receive?                 11
        How May Units be Redeemed?                              12
        How May Units be Purchased by the Sponsor?              13
        How May Securities be Removed from the Trusts?          13
        Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     13
        Who is the Trustee?                                     13
        Limitations on Liabilities of Sponsor and Trustee       14
        Who is the Evaluator?                                   14
Other Information:
        How May the Indenture be Amended or 
                Terminated?                                     15
        Legal Opinions                                          15
        Experts                                                 15
        Description of Standard & Poor's Corporation Rating     15
</TABLE>
                                __________




        THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, 
OR A SOLICITATION OF AN OFFER TO BUY, SECURITIES IN ANY JURISDICTION 
TO ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE SUCH OFFER IN SUCH 
JURISDICTION.
        THIS PROSPECTUS DOES NOT CONTAIN ALL THE INFORMATION SET 
FORTH IN THE REGISTRATION STATEMENTS AND EXHIBITS RELATING THERETO, 
WHICH THE FUND HAS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, 
WASHINGTON, D.C. UNDER THE SECURITIES ACT OF 1933 AND THE INVESTMENT 
COMPANY ACT OF 1940, AND TO WHICH REFERENCE IS HEREBY MADE.
                           FIRST TRUST                       registered 
trademark
                    First Trust U.S. Treasury                 
        Securities Trust,
                       Short-Intermediate
                             Series
                     The First Trust Special
                        Situations Trust
                           Prospectus
                            Part Two
                         March 31, 1994

                First Trust registered trademark
                1001 Warrenville Road, Suite 300
                      Lisle, Illinois 60532
                         1-708-241-4141
                            Trustee:

                   United States Trust Company
                           of New York
                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520

                      THIS PART TWO MUST BE
                     ACCOMPANIED BY PART ONE
PLEASE RETAIN THIS PROSPECTUS
         FOR FUTURE REFERENCE





Page 16



              CONTENTS OF POST-EFFECTIVE AMENDMENT
                    OF REGISTRATION STATEMENT
                                
     
     This  Post-Effective  Amendment  of  Registration  Statement
comprises the following papers and documents:

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors

                          Financial Data Schedule






                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES
81   FIRST   TRUST   U.S.  TREASURY  SECURITIES   TRUST,   SHORT-
INTERMEDIATE,  SERIES  2, certifies that  it  meets  all  of  the
requirements  for  effectiveness of this  Registration  Statement
pursuant to Rule 485(b) under the Securities Act of 1933 and  has
duly  caused  this  Post-Effective Amendment of its  Registration
Statement to be signed on its behalf by the undersigned thereunto
duly authorized in the Village of Lisle and State of Illinois  on
February 1, 1995.
                              
                     THE FIRST TRUST SPECIAL SITUATIONS TRUST,
                       SERIES 81
                     FIRST TRUST U.S. TREASURY SECURITIES TRUST,
                       SHORT-INTERMEDIATE, SERIES 2
                                                            (Registrant)
                     By         NIKE SECURITIES L.P.
                                                             (Depositor)
                     
                     
                     By           Carlos E. Nardo
                      Senior Vice President
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Post-Effective Amendment of Registration Statement has been
signed  below by the following person in the capacity and on  the
date indicated:

Signature                  Title                      Date

Robert D. Van Kampen  Sole Director of       )
                      Nike Securities        )
                        Corporation,         ) February 1, 1995
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

*The  title of the person named herein represents his capacity in
   and relationship to Nike Securities L.P., Depositor.

**An  executed  copy of the related power of attorney  was  filed
   with  the  Securities  and Exchange Commission  in  connection
   with  the  Amendment  No. 1 to Form S-6  of  The  First  Trust
   Special  Situations Trust, Series 18 (File No.  33-42683)  and
   the same is hereby incorporated herein by this reference.

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts" and to the use of our report dated December 30, 1994 in
this  Post-Effective Amendment to the Registration Statement  and
related  Prospectus of The First Trust Special  Situations  Trust
dated January 20, 1995.



                                        ERNST & YOUNG LLP





Chicago, Illinois
January 19, 1995
                                



<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from Post
Effective Amendment to Form S-6 and is qualified in its entirety by
reference to such Post Effective Amendment to Form S-6.
</LEGEND>
<SERIES>
   <NUMBER> 002
   <NAME> U.S. TREASURY SI TRUST
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          SEP-30-1994
<PERIOD-START>                             OCT-01-1993
<PERIOD-END>                               SEP-30-1994
<INVESTMENTS-AT-COST>                        5,764,948
<INVESTMENTS-AT-VALUE>                       5,391,983
<RECEIVABLES>                                   56,142
<ASSETS-OTHER>                                   7,897
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               5,456,022
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       43,231
<TOTAL-LIABILITIES>                             43,231
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                     5,764,948
<SHARES-COMMON-STOCK>                        6,041,829
<SHARES-COMMON-PRIOR>                        1,949,000
<ACCUMULATED-NII-CURRENT>                       20,808
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                     (372,965)
<NET-ASSETS>                                 5,412,791
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                              192,280
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   7,338
<NET-INVESTMENT-INCOME>                        184,942
<REALIZED-GAINS-CURRENT>                       (3,662)
<APPREC-INCREASE-CURRENT>                    (372,965)
<NET-CHANGE-FROM-OPS>                        (191,685)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                      163,501
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      4,222,829
<NUMBER-OF-SHARES-REDEEMED>                    130,000
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       3,515,726
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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