FIRST TRUST SPECIAL SITUATION TRUST SERIES 94
S-6EL24, 1994-04-20
Previous: PEACHTREE FUNDS, 497, 1994-04-20
Next: SENIOR STRATEGIC INCOME FUND INC, 8-A12B, 1994-04-20



                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM S-6
                                
 For Registration Under the Securities Act of 1933 of Securities
       of UnitInvestment Trusts Registered on Form N-8B-2

A.   Exact Name of Trust:             THE FIRST TRUST SPECIAL
                                      SITUATIONS TRUST, SERIES 94

B.   Name of Depositor:               NIKE SECURITIES L.P.

C.   Complete Address of Depositor's  Suite 300
     Principal Executive Offices:     1001 Warrenville Road
                                      Lisle, Illinois  60532

D.   Name and Complete Address of
     Agents for Service:              NIKE SECURITIES L.P.
                                      Attention:  James A. Bowen
                                      Suite 300
                                      1001 Warrenville Road
                                      Lisle, Illinois  60532

E.   Title and Amount of
     Securities Being Registered:     An indefinite number of
                                      Units pursuant to Rule
                                      24f-2 promulgated under
                                      the Investment Company Act
                                      of 1940, as amended.

F.   Proposed Maximum Offering
     Price to the Public of the
     Securities Being Registered:     Indefinite.

G.   Amount of Filing Fee
     (as required by Rule 24f-2):     $500.00

H.   Approximate Date of Proposed
     Sale to the Public:              --- Check if it is proposed
                                      that this filing will
                                      become effective on ----
                                      at --- p.m. pursuant to
                                      Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 94
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

           FORM N-8B-2                        FORM S-6
           ITEM NUMBER                  HEADING IN PROSPECTUS
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

1.   (a)  Name of trust                 Prospectus front cover
     (b)  Title of securities issued    Summary of Essential
                                        Information

2.        Name and address of each      Information as to
          depositor                     Sponsor, Trustee and
                                        Evaluator

3.        Name and address of           Information as to
          trustee                       Sponsor, Trustee and
                                        Evaluator

4.        Name and address of           Underwriting
          principal underwriters

5.        State of organization         The First Trust Special
          of trust                      Situations Trust

6.        Execution and termination     The First Trust Special
          of trust agreement            Situations Trust; Other
                                        Information

7.        Changes of name                    *

8.        Fiscal Year                        *

9.        Litigation                         *
                                
            II.  GENERAL DESCRIPTION OF THE TRUST AND
                     SECURITIES OF THE TRUST

10.  (a)  Registered or bearer          Rights of Unit Holders
          securities

     (b)  Cumulative or distributive
          securities                    The First Trust Special
                                        Situations Trust

     (c)  Redemption                    Rights of Unit Holders

     (d)  Conversion, transfer, etc.    Rights of Unit Holders

     (e)  Periodic payment plan
          certificates                       *

     (f)  Voting rights                 Rights of Unit Holders;
                                        Other Information

     (g)  Notice of certificate-        Rights of Unit Holders;
          holders                       Other Information

     (h)  Consents required             Rights of Unit Holders;
                                        Other Information

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

11.  Types of securities comprising     The First Trust Special
                                        units Situations Trust

12.       Certain information
          regarding periodic payment
          plan certificates                  *

13.  (a)  Load, fees, expenses, etc.    Summary of Essential
                                        Information; Public
                                        Offering; The First Trust
                                        Special Situations Trust

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

     (c)  Certain percentages           Summary of Essential
                                        Information; The First
                                        Trust Special Situations
                                        Trust; Public Offering

     (d)  Difference in price offered   Public Offering
          for any class of transactions
          to any class or group of
          individuals

     (e)  Certain other load fees,      Rights of Unit Holders
          expenses, etc. payable by
          holders

     (f)  Certain profits receivable    The First Trust Special
          by depositor, principal       Situations Trust
          underwriters, trustee or
          affiliated persons

     (g)  Ratio of annual charges to
          income                             *

14.       Issuance of trust's           Rights of Unit Holders
          securities

15.       Receipt and handling of
          payments from purchasers           *

16.       Acquisition and disposition
          of underlying securities      The First Trust Special
                                        Situations Trust; Rights
                                        of Unit Holders

17.       Withdrawal or redemption      The First Trust Special
                                        Situations Trust; Public
                                        Offering; Rights of Unit
                                        Holders

18.  (a)  Receipt, custody and
          disposition of income         Rights of Unit Holders

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

     (c)  Reserves or special funds     Information as to
                                        Sponsor, Trustee and
                                        Evaluator

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

     (c)  and (d) Trustee, removal and
          successor                     Information as to
                                        Sponsor, Trustee and
                                        Evaluator

     (e)  and (f) Depositor, removal    Information as to
          and successor                 Sponsor, Trustee and
                                        Evaluator

21.       Loans to security holders          *

22.       Limitations on liability      The First Trust Special
                                        Situations Trust;
                                        Information as to
                                        Sponsor, Trustee and
                                        Evaluator

23.       Bonding arrangements          Contents of Registration
                                        Statement

24.       Other material provisions
          of trust agreement                 *
                                
                III.  ORGANIZATION, PERSONNEL AND
                 AFFILIATED PERSONS OF DEPOSITOR

25.       Organization of depositor     Information as to
                                        Sponsor, Trustee and
                                        Evaluator

26.       Fees received by depositor         *

27.       Business of depositor         Information as to
                                        Sponsor, Trustee and
                                        Evaluator

28.       Certain information as to          *
          officials and affiliated
          persons of depositor

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

31.       Payment by depositor for           *
          certain services rendered
          to trust

32.       Payment by depositor for           *
          certain other services
          rendered to trust

33.       Remuneration of other              *
          persons for certain
          services rendered to trust

34.       Remuneration of other              *
          persons for certain services
          rendered to trust
                                
                IV.  DISTRIBUTION AND REDEMPTION

35.       Distribution of trust's
          securities by states          Public Offering

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

39.  (a)  Organization of principal     Information as to
          underwriters                  Sponsor, Trustee and
                                        Evaluator

     (b)  N.A.S.D. membership of        Information as to
          principal underwriters        Sponsor, Trustee and
                                        Evaluator

40.       Certain fee received by       See Items 13(a) and 13(e)
          principal underwriters

41.  (a)  Business of principal         Information as to
          underwriters                  Sponsor, Trustee and
                                        Evaluator

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

42.       Ownership of trust's
          securities by certain
          persons                            *

43.       Certain brokerage
          commissions received
          by principal underwriters          *

44.  (a)  Method of valuation           Summary of Essential
                                        Information; The First
                                        Trust Special Situations
                                        Trust; Public Offering

     (b)  Schedule as to offering
          price                              *

     (c)  Variation in offering         Public Offering
          price to certain persons

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

47.       Maintenance of position       Public Offering; Rights
          in underlying securities      of Unit Holders
                                
       V.  INFORMATION CONCERNING THE TRUSTEE OR CUSTODIAN

48.       Organization and regulation   Information as to
          of trustee                    Sponsor, Trustee and
                                        Evaluator

49.       Fees and expenses of trustee  The First Trust Special
                                        Situations Trust

50.       Trustee's lien                The First Trust Special
                                        Situations Trust
                                
     VI.  INFORMATION CONCERNING THE INSURANCE OF HOLDERS OR
                           SECURITIES

51.       Insurance of holders of            *
          trust's securities
                                
                   VII.  POLICY OF REGISTRANT

52.  (a)  Provisions of trust           The First Trust Special
          agreement with respect        Situations Trust; Rights
          to selection or elimination   of Unit Holders
          of underlying securities

     (b)  Transactions involving
          elimination of underlying
          securities                         *

     (c)  Policy regarding              The First Trust Special
          substitution or elimination   Situations Trust; Rights
          of underlying securities      of Unit Holders

     (d)  Fundamental policy not
          otherwise covered                  *

53.       Tax status of Trust           The First Trust Special
                                        Situations Trust
                                
          VIII.  FINANCIAL AND STATISTICAL INFORMATION

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

59.       Financial statements          Report of Independent
          (Instruction 1(b) to          Auditors; Statement of
          Form S-6)                     Net Assets





__________________________
*    Inapplicable, answer negative or not required.



           Preliminary Prospectus Dated April 20, 1994
                                
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 94
                                
                                
10,000 Units                            (A Unit Investment Trust)
     
     The attached final Prospectus for a prior Series of the Fund
is  hereby used as a preliminary Prospectus for the above  stated
Series.   The narrative information and structure of the attached
final  Prospectus will be substantially the same as that  of  the
final  Prospectus for this Series.  Information with  respect  to
pricing,  the  number  of  Units, dates and  summary  information
regarding  the characteristics of securities to be  deposited  in
this Series is not now available and will be different since each
Series  has  a  unique  Portfolio.  Accordingly  the  information
contained  herein  with regard to the previous Series  should  be
considered  as  being included for informational  purposes  only.
Ratings  of  the  securities in this Series are  expected  to  be
comparable  to those of the securities deposited in the  previous
Series.   However, the Estimated Current Return for  this  Series
will  depend  on the interest rates and offering  prices  of  the
securities  in this Series and may vary materially from  that  of
the previous Series.
     
     A  registration  statement relating to  the  units  of  this
Series  will be filed with the Securities and Exchange Commission
but  has not yet become effective.  Information contained  herein
is  subject  to completion or amendment.  Such Units may  not  be
sold  nor  may  offer to buy be accepted prior to  the  time  the
registration statement becomes effective.  This Prospectus  shall
not  constitute an offer to sell or the solicitation of an  offer
to  buy nor shall there be any sale of the Units in any state  in
which such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities  laws  of  any
such state.


          First Trust U.S. Treasury Securities Trust,
                  Short-Intermediate, Series 2
   
The Trust. The First Trust Special Situations Trust, Series 81 
(the "Trust") is a unit investment trust consisting of a portfolio 
of taxable U.S. Treasury Securities that are backed by the full 
faith and credit of the United States Government, delivery statements 
relating to contracts for the purchase of certain such securities 
and an irrevocable letter of credit (the "Securities"). All of 
the U.S. Treasury Securities in Series 2 of the Trust consist 
of maturities of approximately 2.5-6.5 years which are "laddered" 
to return approximately 15.4% of the Unit holders' principal annually 
for four periods ranging from 1996 through 1999, with a final 
distribution of approximately 38.4% of the Unit holders' principal 
in the year 2000.
    
   
The objective of the Trust is to obtain safety of capital and 
current monthly distributions of interest through an investment 
in a fixed portfolio of Securities. Series 2 of the Trust will 
be a "laddered" portfolio to provide flexibility of principal 
investment with maturities ranging from 1996  to 2000 The average 
weighted maturity of the Trust will be no less than two years 
nor more than five years. With the deposit of the Securities in 
the Trust on October 21, 1993, the Initial Date of Deposit, the 
Sponsor established for Series 2 a percentage relationship between 
the principal amount of Securities of specified interest rates 
and ranges of maturities in the related Portfolio. From time to 
time, pursuant to the Indenture, following the Initial Date of 
Deposit, the Sponsor may deposit additional Securities in Series 
2 of the Trust and Units may be continuously offered for sale 
to the public by means of this Prospectus resulting in a potential 
increase in the outstanding number of Units of the Trust. Any 
additional Securities deposited in Series 2 of the Trust will 
maintain as far as practicable the original percentage relationship 
between the principal amounts of Securities of specified interest 
rates and ranges of maturities in the original Portfolio of the 
Trust.
    
The guaranteed payment of interest and principal afforded by the 
Securities may make an investment in Series 2 of the Trust particularly 
well suited for purchase by Individual Retirement Accounts, Keogh 
Plans, pension funds and other tax-deferred retirement plans. 
In addition, the ability to buy single Units (minimum purchase 
$1,000, $250 for tax-deferred retirement plans such as IRA accounts) 
during the initial offering period at a Public Offering Price 
per Unit of approximately $1.00 enables such investors to tailor 
the dollar amount of their purchases of Units to take the maximum 
possible advantage of the annual deductions available for contributions 
to such plans. Investors should consult with their tax advisers 
before investing. See "Why are Investments in Series 2 of the 
Trust 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 (if applicable) and 
Estimated Long-Term Return including the estimated life of the 
portfolio of Series 2 of the Trust, see "Special Information." 
Estimated cash flows for Series 2 of the Trust are set forth herein 
under "Estimated Cash Flows to Unit Holders."

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.


                           First Trust
   

         The date of this Prospectus is October 21, 1993
    

Page 1
   

The Public Offering Price per 1,000 Units is equal to the aggregate 
offering price of the Securities in the portfolio of a Series 
of the Trust and the amount of Purchased Interest for each Trust 
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 net amount invested) for Series 2. In addition, on transactions 
entered into for settlement after October 28, 1993, there will 
be added an amount equal to accrued interest from October 28, 
1993 to the date of settlement (five business days after order) 
less distributions from the Interest Account subsequent to October 
28, 1993. The secondary market Public Offering Price per 1,000 
Units will be 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 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 net amount invested) for Series 
2. At the opening of business on the Initial Date of Deposit, 
October 21, 1993, the Public Offering Price per 1,000 Units would 
have been $1,000 for Series 2. The sales charge is reduced on 
a graduated scale for sales involving at least $500,000. 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 and net income of a Series of the Trust in the ratio 
of one Unit for each $1.00 principal amount of Securities initially 
deposited in such Series.
   
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 on the last day of each month  to all Unit holders 
of record on the 15th day of such month, commencing with the First 
Distribution on November 30, 1993 to Unit holders of record on 
November 15, 1993.
    
The Sponsor, although not obligated to do so, intends to maintain 
a market for the Units of Series 2 at prices based upon the aggregate 
offering price of the Securities in the portfolio of Series 2 
of the Trust during the initial offering period and at prices 
based upon the aggregate bid price of the Securities in the portfolio 
of Series 2 of the Trust after the initial offering period. 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?"

Page 2

                                 Summary of Essential Information


   

        At the Opening of Business on the Initial Date of Deposit
                               of the Securities-October 21, 1993

    
<TABLE>
<CAPTION>
<S>                                                                                             <C>


           Sponsor:     Nike Securities L.P.
           Trustee:     United States Trust Company of New York
         Evaluator:     Securities Evaluation Service, Inc.

General Information
Principal Amount of Securities in the Trust                                                     $         1,950,000
Number of Units                                                                                           1,949,000
Fractional Undivided Interest in the Trust per Unit                                                     1/1,949,000
Principal Amount (Par Value) of Securities per 1,000 Units                                      $          1,000.51
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in the Portfolio                      $         1,897,065
        Aggregate Offering Price Evaluation per 1,000 Units                                     $            973.35
        Purchased Interest (1)                                                                  $            13,938
        Purchased Interest per 1,000 Units (1)                                                  $              7.15
        Sales Charge (2)                                                                        $             19.50
        Public Offering Price per 1,000 Units (1)                                               $          1,000.00
Sponsor's Initial Repurchase Price per 1,000 Units, including 
Purchased Interest (1)                                                                          $            980.50
Redemption Price per 1,000 Units, including Purchased Interest (3)                              $            976.98
Excess of Public Offering Price per 1,000 Units Over Redemption 
        Price per 1,000 Units                                                                   $             23.02
Excess of Sponsor's Initial Repurchase Price per 1,000 Units Over
        Redemption Price per 1,000 Units                                                        $              3.52

</TABLE>
   


First Settlement Date           October 28, 1993
Mandatory Termination Date      December 31, 2000

Discretionary Liquidation Amount        A Trust may be terminated if 
the principal amount thereof is less than the lower of $1,000,000 
or 10% of the total principal amount of Securities deposited in 
a Trust during the primary offering period.

Supervisory Fee Maximum of $.10 per 1,000 Units outstanding annually. (4)

Evaluator's Fee                 $.25 per 1,000 Units outstanding annually.


Evaluations for purposes of sale, purchase or redemption of Units 
are made at 4:00 p.m. Eastern time.

    
[FN]

______________

(1)     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 and is included in the calculation of 
the Public Offering Price. Purchased Interest will not be distributed 
to Unit holders until the Securities to which the Purchased Interest 
relates are sold or mature, or until the sale or redemption of 
Units by Unit holders prior to the termination of the Trust. Anyone 
ordering Units for settlement after the First Settlement Date 
will pay accrued interest from such date to the date of settlement 
(normally five business days after order) less distributions from 
the Interest Account subsequent to the First Settlement Date. 
For purchases settling on the First Settlement Date, no accrued 
interest will be added to the Public Offering Price other than 
the Purchased Interest already included therein. After the initial 
offering period, the Sponsor's Repurchase Price per 1,000 Units, 
will be determined as described under the caption "Will There 
Be a Secondary Market?"

(2)     Sales charges for the Trust, expressed as a percentage of 
the Public Offering Price per Unit and in parenthesis as a percentage 
of the Aggregate Offering Price Evaluation per 1,000 Units, are 
as follows: 1.95% (1.989%) for Series 2.

(3)     See "How May Units be Redeemed?"

(4)     Payable to an affiliate of the Sponsor.


Page 3


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


What is the First Trust Special Situations Trust?
   
The First Trust Special Situations Trust, Series 81 is one of 
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 "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2. The Trust 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. On the Initial Date of Deposit, 
the Sponsor deposited with the Trustee $1,950,000 for Series 2 
principal amount of taxable, interest-bearing and zero coupon 
U.S. Treasury Obligations, delivery statements relating to contracts 
for the purchase of certain such obligations and an irrevocable 
letter of credit issued by a financial institution in the amount 
required for such purchases (the "Securities"). The Trustee thereafter 
credited to the account of the Sponsor 1,949,000  Units for Series 
2 representing the entire ownership of the Trust at the Initial 
Date of Deposit, which Units are being offered hereby.
    
   
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. 
Series 2 of the Trust will be a "laddered" portfolio to provide 
flexibility of principal investment with maturities ranging from 
1996 to 2000. 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, and because additional Securities 
may be deposited in the Trust as 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 
Trust to Unit holders in all states. The 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 the Trust, 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" for information with respect to the Securities 
initially selected for deposit in the Trust.

The Portfolio of the 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


Page 4

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.
   
The Portfolio of the Trust contains 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 the 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 contracts to purchase Securities delivered to the Trustee 
represent an obligation by issuers or dealers to deliver Securities 
to the Sponsor for deposit in the Trust. Contracts are typically 
settled and the Securities delivered within a few business days 
subsequent to the Initial Date of Deposit. The percentage of the 
aggregate principal amount of the Securities, if any, relating 
to "when, as and if issued" Securities or other Securities with 
delivery dates after the date of settlement for a purchase made 
on the Initial Date of Deposit is indicated in the Portfolio. 
Interest on "when, as and if issued" and delayed delivery Securities 
begins accruing to the benefit of Unit holders on their dates 
of delivery. Because "when, as and if issued" Securities have 
not yet been issued, as of the Initial Date of Deposit the Trust 
is subject to the risk that the issuers thereof might decide not 
to proceed with the offering of such Securities or that the delivery 
of such Securities or the delayed delivery Securities may be delayed. 
If such Securities, or replacement securities described below, 
are not acquired by the Trust or if their delivery is delayed, 
the Estimated Returns shown under "Special Information" may be 
reduced.

In the event of a failure to deliver any Securities that have 
been purchased for a Series of the Trust under a contract ("Failed 
Securities"), the Sponsor is authorized under the Indenture to 
direct the Trustee to acquire other specified securities ("Replacement 
Securities") to make up the original corpus of the Series of the 
Trust. The Replacement Securities must be purchased within 20 
days after delivery of the notice of the failed contract and the 
purchase price (exclusive of accrued interest) may not exceed 
the amount of funds reserved for the purchase of the Failed Securities. 
The Replacement Securities (i) must satisfy the criteria previously 
described for Securities originally included in a Series of the 
Trust, (ii) must maintain as far as practicable the original percentage 
relationship between the principal amounts of Securities of specified 
interest rates and years of maturities in the Portfolio, and (iii) 
shall not be "when, as and if issued" securities. Whenever Replacement 
Securities have been acquired for a Series of the Trust, the Trustee 
shall, within five days thereafter, notify all Unit holders of 
such Series of the Trust of the acquisition of the Replacement 
Securities


Page 5

and shall, on the next monthly distribution date which is more 
than 30 days thereafter, make a pro rata distribution of the amount, 
if any, by which the cost to the affected Series of the Trust 
of the Failed Securities exceeded the cost of the Replacement 
Securities plus accrued interest. Except as provided below, once 
the original corpus of the Trust is acquired, 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.

If the right of limited substitution described in the preceding 
paragraph shall not be utilized to acquire Replacement Securities 
in the event of a failed contract, the Sponsor shall refund the 
sales charge and the Purchased Interest attributable to such failed 
contract pro rata to all Unit holders, and the principal and accrued 
interest (at the coupon rate of the relevant Securities to the 
date the Sponsor is notified of the failure) attributable to such 
failed contract shall be distributed not more than thirty days 
after the determination of such failure or at such earlier time 
as the Trustee in its sole discretion deems to be in the interest 
of the Unit holders. Unit holders should be aware that at the 
time of the receipt of such refunded principal they may not be 
able to reinvest such principal in other securities at a yield 
equal to or in excess of the yield which such principal would 
have earned for Unit holders had the Failed Securities been delivered 
to a Series of the Trust.

The Sponsor may, from time to time, deposit additional Securities 
in Series 2 of the Trust (while additional Units are to be offered 
to the public) maintaining, as close as practicable, the original 
percentage relationship between the principal amounts of Securities 
of specified interest rates and years of maturities in the Portfolio 
of such Series. With respect to Series 2 of the Trust, the Sponsor 
has the limited right to direct the Trustee to purchase additional 
securities, which must satisfy the criteria previously described 
for Securities originally included in Series 2 of the Trust, with 
moneys held in the Principal Account of Series 2 of the Trust 
representing the proceeds of Securities sold as described under 
the caption "How May Securities be Removed from the Trust?" or 
the proceeds of Securities sold which proceeds are not required 
for the purpose of redemption of Units.

Each Unit initially offered represents the fractional undivided 
interest in a Series of the Trust set forth in the "Summary of 
Essential Information." 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. However, if additional 
Units are issued by Series 2 of the Trust (in connection with 
the deposit by the Sponsor of additional Securities), the aggregate 
value of Securities in such Series of the Trust will be increased 
by amounts allocable to additional Units, and the fractional undivided 
interest represented by each Unit in the balance will be decreased. 
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 the 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 the 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 the Trust or the Units. Standard & Poor's Corporation 
has indicated that this rating is not a recommendation to buy, 
hold or sell


Page 6

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 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 opening of business on the Initial Date of Deposit, the 
Estimated Current Return (if applicable) and the Estimated Long-Term 
Return for each Series is as set forth in the "Special Information" 
herein. 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 present Estimated Current 
Return 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 (if applicable) and Estimated Long-Term 
Return are subject to fluctuation with changes in the compositions 
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 "Special Information" herein. 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. For information 
on the estimated cash flows of each Series of the Trust, see "Estimated 
Cash Flows to Unit Holders."

In order to acquire certain of the Securities contracted for by 
the Sponsor for deposit in a Series of the Trust, it may be necessary 
to pay on the settlement dates for delivery of such Securities 
amounts covering accrued interest on such Securities which exceed 
the amounts furnished by the Sponsor. The Trustee has agreed to 
pay for any amounts necessary to cover any such excess and will 
be reimbursed therefor, without interest, when funds become available 
from interest payments on the particular Securities with respect 
to which such payments have been made.

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.  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 and is included in the 
calculation of the Public Offering Price. Purchased Interest will 
not be distributed


Page 7

to Unit holders until the Securities to which the Purchased Interest 
relates are sold or mature. See "Summary of Essential Information" 
for the amount of Purchased Interest per 1,000 Units for the Trust. 
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 the Trust generally is paid 
semi-annually, although the Trust accrues such interest daily. 
Because of this, 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, the 
Public Offering Price of Units will have added to it the proportionate 
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.

In an effort to reduce the amount of accrued 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 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 Trust, the Sponsor has borne all the expenses 
of creating and establishing the Trust, 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 Trust. 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 under 
"Summary of Essential Information," for providing portfolio supervisory 
services for the Trust. The fee may exceed the actual costs of 
providing such supervisory services for this 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 "Summary 
of Essential Information." 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 computed at 
$.96 per annum per 1,000 Units outstanding of underlying Securities. 
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 the 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.

    
Page 8


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 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 connections 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.      The 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 the 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 the 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 the 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 the 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.      The Trust contains 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


Page 9

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 Security 
held by the 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 the 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 the 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 the 
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 the Trust. 

"The Revenue Reconciliation Act of 1993" (the "Tax Act") was recently 
enacted. The Tax Act raises 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


Page 10

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 the 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 taxes on amounts distributed from 
the 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 the 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 the Trust to such Unit holder will be subject 
to back-up withholding.

Investment in Series 2 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 the 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 the 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 the 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 the 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 the 
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 the 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?").


Page 11


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, certain of which are briefly described below. 
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 10 year averaging or tax-deferred 
rollover treatment. The Code substitutes 5 year averaging for 
10 year averaging for qualifying lump sum plan distributions after 
December 31, 1986 although certain transition rules apply to retain 
10 year averaging for qualifying recipients who attained age 50 
by January 1, 1986. Moreover, the Code contains provisions which 
adversely affect the continued deductibility of annual contributions 
to an IRA beginning in 1987. 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.

Individual Retirement Account-IRA. The deductible amount an individual 
may contribute will be reduced to the extent an individual has 
adjusted gross income over $25,000 ($40,000 if married, filing 
jointly or $0 if married, living apart and filing separately), 
if either an individual or his spouse (if married, filing jointly) 
is an active participant in an employer maintained retirement 
plan. If an individual has adjusted gross income over $35,000 
($50,000 if married, filing jointly or $0 if married, living apart 
and filing separately) and if an individual or his spouse is an 
active participant in an employer maintained retirement plan, 
no IRA deduction is permitted. Under the Code, an individual may 
make nondeductible contributions to the extent deductible contributions 
are not allowed. The combined deductible and nondeductible limit 
for an individual under the Code is the lesser of $2,000 ($2,250 
in the case of a spousal IRA) or 100 percent of compensation. 
Generally, Federal income tax relating to capital gains and income 
received in an IRA is deferred until distributions are made. Distributions 
from an IRA (other than the return of certain excess contributions) 
are treated as ordinary income, except that under the Code an 
individual need not pay tax on the return of nondeductible contributions. 
The Code provides that if amounts are withdrawn from an IRA which 
includes both deductible and nondeductible contributions, the 
amount excludable from income for that taxable year is the same 
proportion to the total amount withdrawn for that taxable year 
that the individual's aggregate nondeductible IRA contributions 
bear to the aggregate balance of all IRAs of the individual.

It should be noted that certain transactions which are prohibited 
under the Code will cause all or a portion of the amount in an 
IRA to be deemed to be distributed and subject to tax at that 
time. A participant's entire interest in an IRA must be, or commence 
to be, distributed to the participant not later than April 1 of 
the calendar year following the year in which the individual attains 
age 70 1/2. Excess contributions are subject to an annual 6% excise 
tax. Distributions made before attainment of age 59 1/2, except 
in the case of the participant's death or disability, separation 
from service after attaining age 55, qualified domestic relations 
orders or distributions applied to certain medical expenses or 
where the amount distributed is to be rolled over to another IRA, 
or if distributions are in a form of substantially equal periodic 
payments over the life or life expectancy of the individual, or 
over the joint lives of the individual and the individual's beneficiary, 
are generally subject to a surtax in an amount equal to 10% of 
the distribution.

Retirement Plans For The Self-Employed-Keogh Plans. Units of a 
Series of the Trust may be purchased by retirement plans established 
pursuant to the Self-Employed Individuals Tax Retirement Act of 
1962 ("Keogh Plans"). Such plans are available for self-employed 
individuals, partnerships or unincorporated companies. Under existing 
law, qualified individuals may generally make annual tax-deductible 
contributions to a defined contribution Keogh Plan of up to the 
lesser of 25% of annual compensation (less the Keogh Plan contribution) 
or $30,000 for taxable years beginning after December 31, 1983. 
A defined benefit Keogh Plan is limited to providing benefits 
each year which do not exceed the lesser of $90,000 (as adjusted 
for inflation) or 100% of average compensation for the highest 
three consecutive calendar years. The assets of


Page 12

the Keogh Plans must be held in a qualified trust or other arrangement 
which meets the requirements of the Code. Generally, a participant's 
entire interest in a Keogh Plan must be, or commence to be, distributed 
to the participant not later than April 1 of the calendar year 
following the year during which he attains age 70 1/2. Excess 
contributions to a Keogh Plan are subject to an annual 10% excise 
tax. Distributions made before attainment of age 59 1/2, except 
in the case of the participant's death or disability, separation 
from service after attaining age 55, qualified domestic relations 
orders or distributions applied to certain medical expenses or 
where the amount distributed is to be rolled over to an IRA or 
another qualified plan, or if distributions are in the form of 
substantially equal periodic payments over the life or life expectancy 
of the individual, or over the lives of the individual and the 
individual's beneficiary, are generally subject to a surtax in 
an amount equal to 10% of the distribution. IRA deductions for 
active Keogh Plan participants will be restricted (see above).

Corporate Pension and Profit-Sharing Plans. An employer who has 
established a pension or profit sharing plan for employees may 
purchase Units of a Series of the Trust for such a plan.

Excess Distributions Tax. In addition to the other taxes due by 
reason of a plan distribution, a tax of 15% may apply to certain 
aggregate distributions from IRAs, Keogh plans, and qualified 
corporate retirement plans to the extent such aggregate taxable 
distributions exceed specified amounts (generally $150,000, as 
adjusted, or $112,000, as adjusted, if the recipient has made 
a "grandfather election") during a tax year. This 15% tax will 
not apply to distributions on account of death, qualified domestic 
relations orders or amounts rolled over to an eligible plan. In 
general, for qualifying lump sum distributions the excess distribution 
over $750,000, as adjusted, or $562,500, as adjusted, if the recipient 
has made a "grandfather election," will be subject to the 15% 
tax.

See "Public Offering - How is the Public Offering Price Determined?" 
for information with respect to the uncertainty during certain 
periods of each month of the precise amount of principal and accrued 
interest of the Securities.

Excess Accumulations Tax. On the participant's death, a 15% tax 
will be imposed on aggregate balances remaining in IRAs, Keogh 
Plans and corporate retirement plans to the extent those balances 
exceed specified levels. If a spouse is the death beneficiary 
of all balances and makes a spousal election, the imposition of 
the tax may be postponed until the spouse's death unless such 
spouse receives excess distributions as described above, during 
her life in which case the spouse will be subject to the 15% tax 
on excess distributions, as described above, as if the spouse 
were the participant.

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. During the initial 
offering period, the Public Offering Price is determined by adding 
to the Evaluator's determination of the aggregate offering price 
of the Securities in the Trust, including any money in the Principal 
Account other than money required to redeem tendered Units


Page 13

 the amount of Purchased Interest and a sales charge of 1.95% 
of the Public Offering Price (which is equivalent to 1.989% of 
the net amount invested) for Series 2 of the Trust. During the 
initial offering period, the Sponsor's Repurchase Price is equal 
to the Evaluator's determination of the aggregate offering price 
of the Securities in the Trust, including the amount of Purchased 
Interest. For secondary market sales after the completion of the 
initial offering period, 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, the 
amount of Purchased Interest and also includes a sales charge 
of 1.95% of the Public Offering Price (which is equivalent to 
1.989% of the net amount invested) for Series 2 of the Trust. 
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 sales charge during the initial offering period is reduced 
by a discount as indicated below for volume purchases:

<TABLE>
<CAPTION>

                Dollar Amount           Discount
                of Transaction          Expressed as a
                at Public               Percentage of 
                Offering Price          Public Offering Price
                ________________        ________________
                <S>                     <C>

                $500,000 to 999,999     .10%
                $1,000,000 or more      .25%

</TABLE>



Any such reduced sales charge, including pursuant to a Letter 
of Intent described below, shall be the responsibility of the 
selling Underwriter or dealer. This reduced sales charge structure 
will apply on all purchases of Units in the Trust by the same 
person on any one day from any one Underwriter or dealer. For 
purposes of calculating the applicable sales charge, purchases 
of Units in the Trust will not be aggregated with any other purchases 
by the same person of units in any series of tax-exempt or other 
unit investment trusts sponsored by Nike Securities L.P. Additionally, 
Units purchased in the name of the spouse of a purchaser or in 
the name of a child of such purchaser under 21 years of age will 
be deemed for the purposes of calculating the applicable sales 
charge to be additional purchases by the purchaser. The reduced 
sales charges will also be applicable to a trustee or other fiduciary 
purchasing securities for a single trust or single fiduciary account.

On the Initial Date of Deposit, the Public Offering Price per 
1,000 Units with respect to each Series of the Trust is as indicated 
in the "Summary of Essential Information." In addition to fluctuations 
in the amount of interest accrued but unpaid on Securities in 
a Series of the Trust, the Public Offering Price at any time during 
the initial offering period will vary from the Public Offering 
Price stated herein in accordance with fluctuations in the prices 
of the underlying Securities.

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 or offering 
prices as is appropriate, (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.

During the initial public offering period, a determination of 
the aggregate price of the Securities in each Series of the Trust 
is made by the Evaluator on an offering price basis, as of the 
close of trading on the New York Stock Exchange on each day on 
which it is open, effective for all sales made subsequent to the 
last preceding determination. For secondary market purposes, the 
Evaluator will be requested to make such a determination, on a 
bid price basis, as of the close of trading on the New York Stock 
Exchange (4:00 p.m. Eastern time) on each day on which it is open, 
effective for all sales, purchases or redemptions made subsequent 
to the last preceding determination.


Page 14


The Public Offering Price of the Units during the initial offering 
period is equal to the offering price per 1,000 Units of the Securities 
in a Series of the Trust and the amount of Purchased Interest 
per 1,000 Units plus the applicable sales charge. After the completion 
of the initial offering period, 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 the amount of Purchased Interest 
per 1,000 Units plus the applicable sales charge. The offering 
price of Securities in a Series of the Trust was greater than 
the bid price of such Securities on the Initial Date of Deposit 
by the aggregate amount and the amount per 1,000 Units indicated 
in the "Portfolio."

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.

How are Units Distributed?

With respect to Series 2 of the Trust during the initial offering 
period, Units issued on the Initial Date of Deposit and additional 
Units issued after such date in respect of additional Securities 
deposited by the Sponsor, will be distributed to the public at 
the Public Offering Price. The initial offering period is 30 days 
with respect to Series 2 of the Trust. Such initial offering period 
may be extended by the Sponsor for up to five additional successive 
30 day periods (i.e., until 180 days after the Initial Date of 
Deposit). Units of a Series reacquired by the Sponsor during the 
initial offering period may be resold at the then current Public 
Offering Price. Upon completion of the initial offering period 
with respect to all Series of the Trust, Units repurchased in 
the secondary market (see "Will There be a Secondary Market?") 
may be offered by this Prospectus at the secondary market public 
offering price determined in the manner described above.
   
It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of 1.10% of the Public Offering Price on Series 2 of 
the Trust, but 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 in 
the amounts indicated in the second preceding sentence. 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. Volume concessions of an additional 0.10% of the Public 
Offering Price will be given to any broker/dealer or bank, who 
reach cumulative firm sales for purchases made from the Sponsor 
of at least $1,000,000 from the initial date of the offering through 
November 21, 1994. After a firm has met the minimum $1,000,000 
volume level, volume concessions will be given on all trades originated 
from or by that firm, including those placed prior to reaching 
the $1,000,000 level, and will continue to be given during the 
entire initial offering period.
    
What are the Profits of the Sponsor?

The Underwriters, including the Sponsor, will receive a gross 
sales commission equal to 1.95% of the Public Offering Price (equivalent 
to 1.989% of the net amount invested) for Series 2 of the Trust. 
The Sponsor will receive from the other Underwriters the excess 
of such gross sales commission over 1.95% of the Public Offering 
Price for Series 2 of the Trust. Although any reduced sales charge 
shall be the responsibility of the selling Underwriter or dealer, 
the Sponsor will reimburse Underwriters or dealers for discounts 
made available to purchasers as described in "How is the Public 
Offering Price Determined?" See "Underwriting" for information 
regarding additional concessions available to Underwriters, dealers 
and others. In addition, the Sponsor


Page 15

may be considered to have realized a profit or the Sponsor may 
be considered to have sustained a loss, as the case may be for 
each Trust, in the amount of any difference between the cost of 
the Securities to each Series of the Trust and the cost of such 
Securities to the Sponsor. See "Portfolio" under the heading "Profit 
or (Loss) to Sponsor" for the Sponsor's profit or loss on the 
Initial Date of Deposit. During the initial offering period, the 
Underwriters also may realize profits or sustain losses from the 
sale of Units to other Underwriters or as a result of fluctuations 
after the Initial Date of Deposit in the offering prices of the 
Securities and hence in the Public Offering Price received by 
the Underwriters.

In maintaining a market for the Units, the Sponsor will also 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 of 
1.95% for Series 2 of the 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.

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor intends to maintain a market for the Units 
and continuously to offer to purchase Units at prices, subject 
to change at any time, based upon the aggregate bid price of the 
Securities in the portfolio of a Series of the Trust and the amount 
of Purchased Interest plus interest accrued to the date of settlement. 
To the extent that a secondary market is maintained during the 
initial offering period with respect to Series 2 of the Trust, 
the prices at which Units of a Series of the Trust will be repurchased 
will be based upon the aggregate offering side evaluation of the 
Securities in the portfolio of the Series of the Trust. The aggregate 
bid prices of the underlying Securities in each Series of the 
Trust, upon which the Sponsor's Repurchase Price and the Redemption 
Price are based, are expected to be less than the related aggregate 
offering prices (which is the evaluation method used during the 
initial public offering period). All expenses incurred in maintaining 
a secondary market, other than the fees of the Evaluator and the 
costs of the Trustee in transferring and recording the ownership 
of Units, will be borne by the Sponsor. If the supply of Units 
exceeds demand, or for some other business reason, the Sponsor 
may discontinue purchases of Units at such prices. IF A UNIT HOLDER 
WISHES TO DISPOSE OF HIS UNITS, HE SHOULD INQUIRE OF THE SPONSOR 
AS TO CURRENT MARKET PRICES PRIOR TO MAKING A TNEDER FOR REDEMPTION 
TO THE TRUSTEE.

                     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


Page 16

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 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 on the last day 
of such month. 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 on the last day of such 
month. 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


Page 17

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 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 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 (as well as the secondary market 
Public Offering Price) 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, while the Public Offering Price of Units 
during the initial offering period will be determined on the basis 
of the offering price of the Securities and the amount of Purchased 
Interest, as of the close of trading on the New York Stock Exchange 
(4:00 p.m. Eastern time) on the date any such determination is 
made. At the opening of business on the Initial Date of Deposit 
the Public Offering Price per Unit (which is based on the offering 
prices of the Securities in the Trust and includes the sales charge) 
exceeded the Unit value at which Units could have been redeemed 
(based upon the current bid prices of the Securities in each Series 
of the Trust) by the amount per 1,000 Units set forth in the "Summary 
of Essential Information." 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 and any other interest accrued thereon, 
less (a) amounts representing taxes or other governmental charges 
payable out of


Page 18

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. At the opening of business on the Initial Date of Deposit 
the aggregate current offering price of such Securities exceeded 
the Redemption Price (based upon current bid prices of such Securities) 
by the aggregate amount and the amount per 1,000 Units indicated 
in the "Portfolio."

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.

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, 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 Trust?

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. Except as stated under "What is the First 
Trust U.S. Treasury Securities Trust, Short-Intermediate, Series?", 
the acquisition by the Trust of any securities other than the 
Securities initially deposited is prohibited.


Page 19

        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 $7 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 August 31, 1993, the total partners' capital of Nike Securities 
L.P. was $14,270,063 (unaudited). (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 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


Page 20

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.

                        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, 
except for the substitution of Replacement Securities for Failed 
Securities or the purchase of additional Securities pursuant to 
the Indenture. 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 initially deposited in 
such Series, 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 December 31, 1999. 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


Page 21

(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 will be 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, will act as counsel for 
the Trustee.

Experts

The statement of net assets, including the portfolio, of the Trust 
at the opening of business on the Initial Date of Deposit, appearing 
in this 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.

                          UNDERWRITING

On the Initial Date of Deposit, the Underwriters of the Trust 
became the owners of the Units of the Trust and entitled to the 
benefits thereof, as well as the risks inherent therein.

<TABLE>
<CAPTION>

Name                            Address                                                 Units
________                        ________                                                ________
<S>                             <C>                                                     <C>          
                                                                                                         
Sponsor

Nike Securities L.P.            1001 Warrenville Road, Lisle, IL  60532                 1,349,000

Underwriters*           

Edward D. Jones & Co.           12555 Manchester Road, St. Louis, MO 63131                500,000

Fidelity Capital Markets,       161 Devonshire Street D5, Boston, MA 02110                100,000
  A division of National  
  Financial Services Corporation                                                          ---------                                 
                      
                                                                                        1,949,000
                                                                                        ==========
</TABLE>
[FN]

*       Each Underwriter has indicated an intention to purchase a 
total of 1,000,000 Units from the Sponsor either on the Initial 
Date of Deposit or during the initial offering period.

On the Initial Date of Deposit, the Underwriters of the Trust 
became the owners of the Units of such Trust and entitled to the 
benefits thereof, as well as the risks inherent therein.

The Agreement Among Underwriters provides that a public offering 
of the Units will be made at the Public Offering Price described 
in the Prospectus. Units may also be sold to dealers and others 
at prices representing a concession or agency commission of 1.10% 
of the Public Offering Price per Unit for primary and secondary 
market sales for Series 2 of the Trust. See "Public Offering - 
How is the Public Offering Price Determined?" for additional dealer 
concessions for volume purchases. However, resales of Units by 
such dealers and others to the public will be made at the Public 
Offering Price described in the Prospectus. The Sponsor reserves 
the right to change the amount of the concession or agency commission 
from time to time.

Certain Underwriters have agreed to underwrite additional Units 
of Series 2 of the Trust as they become available. In addition 
to the concessions described in "Public Offering-What are the 
Profits of the Sponsor?", Underwriters may be eligible for additional 
concessions as set forth in the following table:

<TABLE>
<CAPTION>

        Dollar Amount           Underwriting Concession
        of Units                as a Percentage of the 
        Underwritten            Public Offering Price
        ________________        ________________
        <S>                     <C>

        $1,000,000 or more      1.20%

</TABLE>

Total underwriting concession is based on the number of Units 
an Underwriter has indicated its intention to purchase on the 
Initial Date of Deposit.

From time to time the Sponsor may implement programs under which 
Underwriters and dealers of the Trust may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold


Page 22

a minimum number of UIT Units (for this purpose, 1,000 Units of 
the First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2 equals one UIT Unit) during a specified time period. 
In addition, at various times the Sponsor may implement other 
programs under which the sales force of an Underwriter or dealer 
may be eligible to win other nominal awards for certain sales 
efforts, or under which the Sponsor will reallow to any such Underwriter 
or dealer that sponsors sales contests or recognition programs 
conforming to criteria established by the Sponsor, or participates 
in sales programs sponsored by the Sponsor, an amount not exceeding 
the total applicable sales charges on the sales generated by such 
person at the public offering price during such programs. Also, 
the Sponsor in its discretion may from time to time pursuant to 
objective criteria established by the Sponsor pay fees to qualifying 
Underwriters or dealers for certain services or activities which 
are primarily intended to result in sales of Units of the Trust. 
Such payments are made by the Sponsor out of its own assets, and 
not out of the assets of the Trust. These programs will not change 
the price Unit holders pay for their Units or the amount that 
the Trust will receive from the Units sold.

A comparison of estimated current returns and estimated long-term 
returns with the returns on various investments is one element 
to consider in making an investment decision. The Sponsor may 
from time to time in its advertising and sales materials compare 
the then current estimated returns on the Trust and returns over 
specified periods on other similar Trusts sponsored by Nike Securities 
L.P. with returns on other taxable investments such as corporate 
bonds, bank CDs and money market accounts or money market funds, 
each of which has investment characteristics that may differ from 
those of the Trust. Bank CDs and money market accounts, for example, 
are insured by an agency of the federal government. Money market 
accounts and money market funds provide stability of principal, 
but pay interest at rates that vary with the condition of the 
short-term debt market. The investment characteristics of the 
Trust are described more fully elsewhere in this Prospectus.


Page 23



                      First Trust U.S. Treasury Securities Trust, 
                                     Short-Intermediate, Series 2





Special Information

<TABLE>
<CAPTION>
<S>                                                                             <C>

Calculation of Estimated Net Annual Unit Income                                 Monthly 

        Estimated Annual Interest Income per 1,000 Units
          (excluding accretion on the Zero Coupon Securities)                   $       42.91
        Less: Estimated Annual Expense per 1,000 Units                          $        1.71 

        Estimated Net Annual Interest Income per 1,000 Units                    $       41.20

Calculation of Interest Distribution per 1,000 Units

        Estimated Net Annual Interest Income per 1,000 Units                    $       41.20
        Divided by 12                                                           $        3.43 

Estimated Daily Rate of Net Interest Accrual per 1,000 Units                    $      .11443 


Estimated Current Return Based on Public Offering Price (1)                             4.12%

Estimated Long-Term Return Based on Public Offering Price (1)                           4.35%

CUSIP                                                                           33734W   293
</TABLE>
   

Trustee's Annual Fee    $.96 per 1,000 Units outstanding annually, 
                        exclusive of expenses of the Trust, 
                        commencing October 21, 1993.


Distributions

Estimated first distribution of $1.95  per 1,000 Units will be 
paid on November 30, 1993 to Unit holders of record on November 
15, 1993  (The First General Record Date). 

Subsequent distributions will be paid on the last day of each 
month to holders of record of Units on the fifteenth day of such 
month.

No distributions need be made from the Principal Account if the 
balance therein is less than $1.00 per 1,000 Units.

    
[FN]
_____________

(1)     The Estimated Current Return is computed by multiplying the 
Estimated Net Annual Interest Income 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 Income per Unit will vary with 
changes in fees and expenses of the Trustee, Sponsor and 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 present Estimated Current 
Return indicated above will be realized in the future. The 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 takes into account 
the amortization of premiums and the accretion of discounts) and 
maturity of all of the Securities in the Trust and (2) takes into 
account the expenses and sales charge associated with each Unit 
of such Series. Since the market values and the expenses of the 
Trust will change, there is no assurance that the present Estimated 
Long-Term Return as indicated above will be realized in the future. 
The Estimated Current Return and Estimated Long-Term Return are 
expected to differ because the calculation of the Estimated Long-Term 
Return reflects the date and estimated amount of principal returned 
while the Estimated Current Return calculation includes only the 
Net Annual Interest Income and Public Offering Price. Neither 
rate reflects the true return to Unit holders which is lower because 
neither includes the effect of certain delays in distributions 
to Unit holders. These figures are based on per 1,000 Unit cash 
flows. Cash flows will vary with changes in fees and expenses, 
with the principal prepayment, redemption, maturity, exchange 
or sale of the underlying Securities. For the Estimated Cash Flows 
for this Series, see "Estimated Cash Flows to Unit Holders."


Page 24


First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2 Trust Summary
   
The First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2 consists of six obligations. Five of the Securities represent 
approximately 15% of the aggregate principal amount of the Securities 
in the Trust. One of the Securities is a zero coupon Security 
which represents approximately 23% of the aggregate principal 
amount of the Securities in the Trust. See "What is the First 
Trust Special Situations Trust?"
    

Page 25



                                                        Portfolio


                      First Trust U.S. Treasury Securities Trust,
                                     Short-Intermediate, Series 2

              The First Trust Special Situations Trust, Series 81

        At the Opening of Business on the Initial Date of Deposit
                                                 October 21, 1993

<TABLE>
<CAPTION>


        Principal Amount                                                        Cost of         Profit
        of U.S. Treasury        Coupon                          Cost to         Securities      or (Loss)
        Securities              Rate            Maturity        Sponsor (1)     to Trust (2)    to Sponsor
        ________________        ________        ________        ________        ________        ________
        <S>                     <C>             <C>             <C>             <C>             <C>

        $       300,000         4.625%          2/15/1996       $    304,593    $    304,986    $     393
                300,000         6.250%          1/31/1997            318,468         318,429          (39)
                300,000         5.125%          2/28/1998            307,266         307,299           33
                300,000         6.375%          1/15/1999            323,109         322,974         (135)
        *       450,000         0.000%          2/15/2000            330,305         331,830        1,525
                300,000         5.500%          4/15/2000            311,532         311,547           15
        ________________                                        ____________    ____________    __________

        $     1,950,000                                         $  1,895,273    $  1,897,065    $   1,792
        ================                                        ============    ============    ==========

</TABLE>
[FN]

(1) All Securities on the Initial Date of Deposit are represented 
by the Sponsor's contracts to purchase such Securities. Such contracts 
were acquired by the Sponsor on October 20, 1993. Interest will 
begin accruing to the benefit of Unit holders from October 28, 
1993, the First Settlement Date of the Trust.

(2) The cost of the Securities to the Trust represents the offering 
side evaluation of the Securities as determined by Securities 
Evaluation Service, Inc. The offering side evaluation is greater 
than the current bid side evaluation of the Securities which is 
the basis on which Redemption Price per Unit is determined. The 
aggregate value based on the bid side evaluation at the opening 
of business on the Initial Date of Deposit was $1,890,196, which 
is $6,869  ($3.52  per 1,000 Units;  .352% of the aggregate principal 
amount) lower than the aggregate cost of the Securities to the 
Trust based on the offering side evaluation.

* 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.


Page 26



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2
   
We have audited the accompanying statement of net assets, including 
the portfolio, of the First Trust U.S. Treasury Securities Trust, 
Short-Intermediate, Series 2, comprising The First Trust Special 
Situations Trust, Series 81, as of the opening of business on 
October 21, 1993. This statement of net assets is the responsibility 
of the Trust's Sponsor. Our responsibility is to express an opinion 
on this statement of net assets 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 statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust at the opening of business on October 21, 1993. An 
audit also includes assessing the accounting principles used and 
significant estimates made by the Sponsor, as well as evaluating 
the overall presentation of the statement of net assets. We believe 
that our audit of the statement of net assets provides a reasonable 
basis for our opinion.
    
   
In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of the First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 2, comprising the First Trust Special Situations Trust, 
Series 81, at the opening of business on October 21, 1993 in conformity 
with generally accepted accounting principles.
    
                                        ERNST & YOUNG
   
Chicago, Illinois
October 21, 1993
    

Page 27

                                          Statement of Net Assets


                      First Trust U.S. Treasury Securities Trust,
                                     Short-Intermediate, Series 2

              The First Trust Special Situations Trust, Series 81

        At the Opening of Business on the Initial Date of Deposit
                                                 October 21, 1993





<TABLE>
<CAPTION>

<S>                                                                             <C>

NET ASSETS

Delivery statements relating to Sponsor's contracts to purchase 
Securities (1)(2)                                                               $       1,897,065
Accrued interest on underlying Securities (2)(4)                                           14,235
                                                                                -----------------
                                                                                        1,911,300
Less liabilities (4)                                                                       14,235
                                                                                -----------------
Net assets                                                                      $       1,897,065
                                                                                =================
Outstanding Units of fractional undivided interest                                      1,949,000


ANALYSIS OF NET ASSETS

Cost to investors (3)                                                           $       1,949,009
Less Purchased Interest (5)                                                                13,938
Less gross underwriting commissions (3)                                                    38,006
                                                                                -----------------
Net assets                                                                      $       1,897,065
                                                                                =================
</TABLE>


                NOTES TO STATEMENT OF NET ASSETS
[FN]
(1) The aggregate offering price of the Securities of the Trust 
listed under "Portfolio" on the Initial Date of Deposit herein 
and their cost to the Trust are the same. The offering price shown 
above has been determined by Securities Evaluation Service, Inc., 
certain shareholders of which are officers of the Sponsor.

(2) Pursuant to delivery statements relating to contracts to purchase 
Securities, an irrevocable letter of credit held by the Trustee 
has been deposited in  the Trust as collateral. The amount of 
available letter of credit and the amount expected to be utilized 
for the Trust is shown below. The amount expected to be utilized 
is (a) the cost to the Trust of the principal amount of the Securities 
to be purchased, (b) accrued interest on those Securities to the 
Initial Date of Deposit and (c) accrued interest on those Securities 
from the Initial Date of Deposit to the expected dates of delivery 
of the Securities.

<TABLE>
<CAPTION>



                                                                                                Accrued         Accrued
                                                                                Aggregate       Interest to     Interest to
                                                Letter of Credit                Offering        Initial         Expected
                                                                To be           Price of        Date of         Dates of
Series                                  Available               Utilized        Securities      Deposit         Delivery
________                                ________                ________        ________        ________        ________
<S>                                     <C>                     <C>             <C>             <C>             <C>

First Trust U.S. Treasury 
   Securities Trust,  Short-
    Intermediate, Series 2              $ 2,800,000             $  1,911,300    $ 1,897,065     $ 14,235        $  -    



</TABLE>

(3) The aggregate cost to investors (including Purchased Interest) 
and the aggregate gross underwriting commissions of 1.95% for 
the Trust are computed assuming no reduction of sales charge for 
quantity purchases.

(4) Accrued interest on the underlying Securities represents the 
interest accrued as of the Initial Date of Deposit from the later 
of the last payment date on the Securities or the date of issuance 
thereof. Such amount applicable to the Trust is a liability of 
the Trust because the Trust is only entitled to earn interest 
income


Page 28

beginning on the Initial Date of Deposit. In addition, the Trustee 
may advance to the Trust a portion of the accrued interest on 
the underlying Securities and a portion of the amount of interest 
which the Trust will earn from the Initial Date of Deposit to 
October 28, 1993 the First Settlement Date, for distribution to 
the Sponsor as the Unit holder of record.

(5) Purchased Interest is a portion of the accrued interest on 
the underlying Securities as of the Initial Date of Deposit, plus 
a portion of the interest that the Trust will earn from the Initial 
Date of Deposit through the First Settlement Date. Purchased Interest 
is included in the Public Offering Price.

      DESCRIPTION of STANDARD & POOR'S CORPORATION RATING*

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.


* As described by Standard & Poor's Corporation.


Page 29


                             Estimated Cash Flows to Unit Holders


The tables below set forth the per Unit estimated monthly distributions 
of interest and distributions of principal to Unit holders. The 
tables assume no changes in the current interest rates, no exchanges, 
redemptions, or sales of the underlying securities prior to their 
maturity or expected retirement date. To the extent the foregoing 
assumptions change, actual distributions will vary.

<TABLE>
<CAPTION>

 First Trust U.S. Treasury Securities Trust, Short-Intermediate,
                             Series 2


Monthly

                                Estimated       Estimated       Estimated
                                Interest        Principal       Total
        Date (Each Month)       Distribution    Distribution    Distribution
        ________________        __________      __________      __________
        <S>                     <C>             <C>             <C>

November 1993                   1.95                              1.95

December 1993-February 1996     3.43                              3.43

March 1996                      3.43            153.93          157.36

April 1996-January 1997         2.85                              2.85

February 1997                   2.85            153.93          156.78

March 1997-February 1998        2.06                              2.06

March 1998                      2.06            153.93          155.99

April 1998-January 1999         1.42                              1.42

February 1999                   1.42            153.93          155.35

March 1999-February 2000        0.61                              0.61

March 2000                      0.61            230.89          231.50

April 2000                      0.63                              0.63

May 2000                        7.78            153.93          161.71

</TABLE>

Page 30


             This page is intentionally left blank.


Page 31




<TABLE>
<CAPTION>
CONTENTS:
<S>                                                                     <C>

Summary of Essential Information                                         3
First Trust U.S. Treasury Securities Trust, 
    Short-Intermediate, Series 2
The First Trust Special Situations Trust, Series 81:
        What is the First Trust Special Situations Trust?                4
        What is the Rating of the Units?                                 6
        What are Estimated Current Return and Estimated
         Long-Term Return?                                               7
        How are Purchased Interest and 
             Accrued Interest Treated?                                   7
        What are the Expenses and Charges?                               8
        What is the Tax Status of Unit Holders?                          9
        Why are Investments in a Series of the Trust 
        Suitable for Retirement Plans?                                  12
        How Can Distributions to Unit Holders be
          Reinvested?                                                   13
Public Offering:
        How is the Public Offering Price Determined?                    13
        How are Units Distributed?                                      15
        What are the Profits of the Sponsor?                            15
        Will There be a Secondary Market?                               16
Rights of Unit Holders:
        How is Evidence of Ownership Issued and 
           Transferred?                                                 16
        How are Interest and Principal Distributed?                     17
        What Reports Will Unit Holders Receive?                         17
        How May Units be Redeemed?                                      18
        How May Units be Purchased by the Sponsor?                      19
        How May Securities be Removed from the Trust?                   19
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             20
        Who is the Trustee?                                             20
        Limitations on Liabilities of Sponsor and Trustee               20
        Who is the Evaluator?                                           21
Other Information:
        How May the Indenture be Amended or
                Terminated?                                             21
        Legal Opinions                                                  22
        Experts                                                         22
Underwriting                                                            22
First Trust U.S. Treasury Securities Trust, 
    Short-Intermediate, Series 2                                        24
Portfolio                                                               26
Report of Independent Auditors                                          27
Statement of Net Assets                                                 28
Description of Bond Ratings                                             29
Estimated Cash Flows to Unit Holders                                    30
                             __________

</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


                          First Trust 
                 U.S. Treasury Securities Trust,
                       Short-Intermediate,
                            Series 2


                           First Trust
                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


                PLEASE RETAIN THIS PROSPECTUS
                    FOR FUTURE REFERENCE
   
                     October 21, 1993
    

Page 32




                           MEMORANDUM
                                
                                
      Re:  The First Trust Special Situations Trust, Series 94
     
     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust  Special Situations Trust, Series 91, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  94,  the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series 91 Prospectus relate to the series number and size and the
date  and various items of information which will be derived from
and apply specifically to the bonds deposited in the Fund.


                                
                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

          Nike Securities L.P. is covered by a Broker's Fidelity
          Bond, in the total amount of $1,000,000, the insurer
          being National Union Fire Insurance Company of
          Pittsburgh.

ITEM B    This Registration Statement on Form S-6 comprises the
          following papers and documents:

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits




                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
94  has  duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on April 20, 1994.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 94
                                     (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  Registration  Statement  has  been  signed  below  by   the
following person in the capacity and on the date indicated:


NAME                   TITLE*                       DATE

Robert D. Van Kampen   Sole Director of
                       Nike Securities         April 20, 1994
                       Corporation, 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., the Depositor.

**   An  executed copy of the related power of attorney was filed
     with  the  Securities and Exchange Commission in  connection
     with  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 by this reference.


                               S-2
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                    CONSENT OF ERNST & YOUNG
     
     The  consent of Ernst & Young to the use of its name and  to
the  reference  to such firm in the Prospectus included  in  this
Registration Statement will be filed by amendment.
                                
                                
         CONSENT OF SECURITIES EVALUATION SERVICE, INC.
     
     The  consent of Securities Evaluation Service, Inc.  to  the
use  of  its  name in the Prospectus included in the Registration
Statement is filed as Exhibit 4.1 to the Registration Statement
     
     
                                
                                
                               S-3
                          EXHIBIT INDEX

1.1    Form  of  Standard Terms and Conditions of Trust  for  The
       First  Trust  Special  Situations  Trust,  Series  24  and
       subsequent  Series effective January 23, 1992  among  Nike
       Securities   L.P.,  as  Depositor,  United  States   Trust
       Company  of  New  York  as Trustee, Securities  Evaluation
       Service,  Inc., as Evaluator, and Nike Financial  Advisory
       Services  L.P.  as  Portfolio Supervisor (incorporated  by
       reference  to  Amendment No. 1 to Form S-6 [File  No.  33-
       45093]   filed  on  behalf  of  The  First  Trust  Special
       Situations Trust, Series 24).

1.1.1* Form   of  Trust  Agreement  for  Series  94  among   Nike
       Securities   L.P.,  as  Depositor,  United  States   Trust
       Company  of  New  York, as Trustee, Securities  Evaluation
       Service,  Inc.,  as  Evaluator, and First  Trust  Advisors
       L.P., as Portfolio Supervisor.

1.2    Copy   of  Certificate  of  Limited  Partnership  of  Nike
       Securities  L.P. (incorporated by reference  to  Amendment
       No.  1 to Form S-6 [File No. 33-42683] filed on behalf  of
       The First Trust Special Situations Trust, Series 18).

1.3    Copy of Amended and Restated Limited Partnership Agreement
       of  Nike  Securities L.P. (incorporated  by  reference  to
       Amendment No. 1 to Form S-6 [File No. 33-42683]  filed  on
       behalf  of  The  First  Trust  Special  Situations  Trust,
       Series 18).

1.4    Copy  of  Articles  of Incorporation  of  Nike  Securities
       Corporation, the general partner of Nike Securities  L.P.,
       Depositor  (incorporated by reference to Amendment  No.  1
       to  Form  S-6 [File No. 33-42683] filed on behalf  of  The
       First Trust Special Situations Trust, Series 18).

1.5    Copy  of  By-Laws  of  Nike  Securities  Corporaiton,  the
       general   partner  of  Nike  Securities  L.P.,   Depositor
       (incorporated by reference to Amendment No. 1 to Form  S-6
       [File  No.  33-42683] filed on behalf of The  First  Trust
       Special Situations Trust, Series 18).

2.1    Copy of Certificate of Ownership (included in Exhibit  1.1
       filed  herewith  on  page  2 and  incorporated  herein  by
       reference).

3.1*   Opinion  of  counsel  as to legality of  Securities  being
       registered.


                               S-4


3.2*   Opinion  of  counsel as to Federal income  tax  status  of
       Securities being registered.

3.3*   Opinion  of  counsel as to New York income tax  status  of
       Securities being registered.

3.4*   Opinion of counsel as to advancement of funds by Trustee.

4.1*   Consent of Securities Evaluation Service, Inc.

6.1    List  of  Directors  and Officers of Depositor  and  other
       related   information  (incorporated   by   reference   to
       Amendment No. 1 to Form S-6 [File No. 33-42683]  filed  on
       behalf  of  The  First  Trust  Special  Situations  Trust,
       Series 18).

7.1    Power of Attorney executed by the Director listed on  page
       S-3  of  this  Registration  Statement  (incorporated   by
       reference  to  Amendment  No. 1  to  Form  S-6  [File  No.
       33-42683]  filed  on  behalf of The  First  Trust  Special
       Situations Trust, Series 18).






___________________________________
* To be filed by amendment.

                               S-5




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