FIRST TRUST SPECIAL SITUATIONS TRUST SER 113
487, 1995-01-05
Previous: DEAN WITTER SELECT EQUITY TR SEL 10 IND PORT 95-1, 497, 1995-01-05
Next: DEAN WITTER GLOBAL ASSET ALLOCATION FUND, 497, 1995-01-05




                                
                                       Registration No.  33-57157
      
                          
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549

                   Amendment No. 1 to Form S-6
                                
 FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933 OF SECURITIES
       OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM N-8B-2


A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 113


B.   Name of depositor:

                      NIKE SECURITIES L.P.


C.   Complete address of depositor's principal executive offices:

                      NIKE SECURITIES L.P.
                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.             Name and complete address of agent for service:


                                        Copy to:
     JAMES A. BOWEN                     ERIC F. FESS
     c/o Nike Securities L.P.           c/o Chapman and Cutler
     1001 Warrenville Road              111 West Monroe Street
     Lisle, Illinois  60532             Chicago, Illinois 60603


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 Aggregate 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 public:

     As soon as practicable after the effective date of the
     Registration Statement.

|XXX|Check  box  if it is proposed that this filing  will  become
     effective on January 5, 1995 at 2:00 p.m. pursuant  to  Rule
     487.

*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 113

                      Cross-Reference Sheet

         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

 FORM N-8B-2 ITEM NUMBER              FORM S-6 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 depositor    Information as to
                                           Sponsor, Trustee and
                                           Evaluator

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

4.   Name and address of principal         Information as to
     underwriters                          Sponsor, Trustee and
                                           Evaluator

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

6.   Execution and termination of          Other Information
     trust agreement

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             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

     (d)  Conversion, transfer, etc.       Rights of Unitholders

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment 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 certificates       *

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

     (d)  Certain other fees, etc.
          payable  by holders              Rights of Units
                                           Holders

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

     (f)  Ratio of annual charges             *
          to income

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

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             Rights of Unit Holders
          disposition  of income

     (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         Information as
          and successor                    to Sponsor, Trustee
                                           and Evaluator

     (e)  and (f) Depositor, removal       Information as
          and successor                    to 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 employees of
     depositor 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               Public Offering
     securities by states

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

     (c)  Selling agreements               Public Offering

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

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


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

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

48.  Organization and regulation of        Information as
     trustee                               to 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 OF
                           SECURITIES

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

56.

57.  Certain information regarding
      period payment certificates             *

58.

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




* Inapplicable, answer negative or not required.
                                


   

First Trust (registered trademark) U.S. Treasury Securities Trust,
                       Short-Term, Series 5

 First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
                            Series 6

    
   

The Trust. The First Trust Special Situations Trust, Series 113 
consists of the underlying separate unit investment trusts set 
forth above. The various trusts are sometimes collectively referred 
to herein as the "Trusts." First Trust U.S. Treasury Securities 
Trust, Short-Term, Series 5 is sometimes individually referred 
to herein as the "Short-Term Trust." First Trust U.S. Treasury 
Securities Trust, Short-Intermediate Series 6 is sometimes individually 
referred to herein as the "Short-Intermediate Trust." Each Trust 
consists 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 the Short-Term Trust consist 
of maturities of approximately 1-3 years which are "laddered" 
to return approximately 40% of the Unit holders' principal in 
1996, 40% in 1997 and 20% in 1998. All of the U.S. Treasury Securities 
in the Short-Intermediate Trust consist of maturities of approximately 
2-6 years which are "laddered" to return approximately 20% of 
the Unit holders' principal in 1997, 20% in 1998, 20% in 1999 
and 40% in 2000.

    
   

The objective of the Trusts is to obtain safety of capital and 
current monthly distributions of interest through an investment 
in a fixed portfolio of Securities. The Short-Term Trust contains 
a "laddered" portfolio to provide flexibility of principal investment 
with maturities ranging from 1996 to 1998. The average weighted 
maturity of the Short-Term Trust is 2.02 years. The Short-Intermediate 
Trust contains a "laddered" portfolio to provide flexibility of 
principal investments with maturities ranging from 1997 to 2000. 
The average weighted maturity of the Short-Intermediate Trust 
is 4.03 years. With the deposit of the Securities in the Trusts 
on January 5, 1995, the Initial Date of Deposit, the Sponsor established 
for each Trust 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 the Trusts 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 a Trust. Any additional Securities deposited 
in a 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 such Trust.

    
   

The guaranteed payment of interest and principal afforded by the 
Securities may make an investment in the Trusts particularly well 
suited for purchase by Individual Retirement Accounts, Keogh Plans, 
pension funds and other tax-deferred retirement plans. 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 a Trust Suitable 
for Retirement Plans?" 

    

STANDARD & POOR'S CORPORATION HAS RATED UNITS OF EACH SERIES OF 
THE TRUSTS "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."

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 (registered trademark)


   
         The date of this Prospectus is January 5, 1995

    


Page 1


Attention Foreign Investors: Your interest income from the Trusts 
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 each of the Trusts, see "Special Information" for each Trust. 
Estimated cash flows for the Trusts are set forth herein under "Estimated 
Cash Flows to Unit Holders."

   

The Public Offering Price per Unit is equal to the aggregate offering 
price of the Securities in the portfolio of a Trust divided by 
the number of Units outstanding, plus a sales charge of 1.85% 
of the Public Offering Price (1.885% of the net amount invested) 
for the Short-Term Trust and 1.95% of the Public Offering Price 
(1.989% of the net amount invested) for the Short-Intermediate 
Trust. In addition, on transactions entered into for settlement 
after January 12, 1995, there will be added an amount equal to 
accrued interest from January 12, 1995 to the date of settlement 
(five business days after order) less distributions from the Interest 
Account subsequent to January 12, 1995. The secondary market Public 
Offering Price per Unit will be equal to the aggregate bid price 
of the Securities in the portfolio of a Trust divided by the number 
of Units outstanding, plus a sales charge of 1.85% of the Public 
Offering Price (1.885% of the net amount invested) for the Short-Term 
Trust and 1.95% of the Public Offering Price (1.989% of the net 
amount invested) for the Short-Intermediate Trust. At the opening 
of business on the Initial Date of Deposit, January 5, 1995, the 
Public Offering Price per Unit would have been $1.00781 for the 
Short-Term Trust and $1.00722 for the Short-Intermediate Trust. 
The sales charge for each Trust is reduced on a graduated scale 
for aggregate sales involving at least $250,000. See "How is the 
Public Offering Price Determined?", particularly for the method 
of evaluation.

    

Each Unit represents an undivided interest in the principal and 
net income of a Trust in the ratio of one Unit for each $1.00 
principal amount of Securities initially deposited in such Trust.

Distributions of interest received by a 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 from each Trust 
will be made on the last day of each month to all Unit holders 
of record on the fifteenth day of such month, commencing with 
the First Distribution on January 31, 1995 to Unit holders of 
record on January 15, 1995.

The Sponsor, although not obligated to do so, intends to maintain 
a market for the Units of the Trusts at prices based upon the 
aggregate offering price of the Securities in the portfolio of 
a Trust during the initial offering period and at prices based 
upon the aggregate bid price of the Securities in the portfolio 
of a 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?"

Risk Factors. An investment in a Trust should be made with an 
understanding of the risks associated therewith, including, among 
other factors, the volatility of interest rates. See "What is 
the First Trust Special Situations Trust? - Risk Factors."


Page 2



                                 Summary of Essential Information
   
        At the Opening of Business on the Initial Date of Deposit
                                of the Securities-January 5, 1995
    

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

<TABLE>
<CAPTION>

                                                                                                First Trust
                                                                                                U.S. Treasury
                                                                                                Securities Trust,
                                                                                                Short-Term,
                                                                                                Series 5
                                                                                                _________________
General Information
<S>                                                                                             <C>
Principal Amount of Securities in the Trust                                                     $   500,000
Number of Units                                                                                     500,000
Fractional Undivided Interest in the Trust per Unit                                               1/500,000
Principal Amount (Par Value) of Securities per Unit                                             $    1.0000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in the Portfolio                      $   494,584
        Aggregate Offering Price Evaluation per Unit                                            $    .98917
        Sales Charge (1)                                                                        $    .01864
        Public Offering Price per Unit (2)                                                      $   1.00781
Sponsor's Initial Repurchase Price per Unit (2)                                                 $    .98917
Redemption Price per Unit (3)                                                                   $    .98717
Excess of Public Offering Price per Unit Over Redemption 
        Price per Unit                                                                          $    .02064
Excess of Sponsor's Initial Repurchase Price per Unit Over
        Redemption Price per Unit                                                               $    .00200

</TABLE>

   
First Settlement Date                   January 12, 1995

Mandatory Termination Date              December 31, 1998

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 (4)                     Maximum of $0.0001 per Unit 
                                        outstanding annually. (5)

Evaluator's Fee                         $0.00025 per Unit outstanding 
                                        annually.

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

    

[FN]
______________

(1)     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 Unit, are as follows: 
1.85% (1.885%) for Series 5.

(2)     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. After the 
initial offering period, the Sponsor's Repurchase Price per Unit, 
will be determined as described under the caption "Will There 
Be a Secondary Market?"

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

(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.0001 per Unit.

(5)     Payable to an affiliate of the Sponsor.


Page 3

                                 Summary of Essential Information
   
        At the Opening of Business on the Initial Date of Deposit
                                of the Securities-January 5, 1995
    


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

<TABLE>
<CAPTION>

                                                                                                First Trust
                                                                                                U.S. Treasury
                                                                                                Securities Trust,
                                                                                                Short-Intermediate,
                                                                                                Series 6
                                                                                                __________________
General Information
<S>                                                                                             <C>
Principal Amount of Securities in the Trust                                                     $   500,000
Number of Units                                                                                     500,000
Fractional Undivided Interest in the Trust per Unit                                               1/500,000
Principal Amount (Par Value) of Securities per Unit                                             $    1.0000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in the Portfolio                      $   493,789
        Aggregate Offering Price Evaluation per Unit                                            $    .98758
        Sales Charge (1)                                                                        $    .01964
        Public Offering Price per Unit (2)                                                      $   1.00722
Sponsor's Initial Repurchase Price per Unit (2)                                                 $    .98758
Redemption Price per Unit (3)                                                                   $    .98558
Excess of Public Offering Price per Unit Over 
        Redemption Price per Unit                                                               $    .02164
Excess of Sponsor's Initial Repurchase Price per Unit Over
        Redemption Price per Unit                                                               $    .00200

</TABLE>

   
First Settlement Date                   January 12, 1995

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 (4)                     Maximum of $0.0001 per Unit 
                                        outstanding annually. (5)

Evaluator's Fee                         $0.00025 per Unit outstanding 
                                        annually.

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

    

[FN]

______________

(1)     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 Unit, are as follows: 
1.95% (1.989%) for Series 6.

(2)     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. After the 
initial offering period, the Sponsor's Repurchase Price per Unit, 
will be determined as described under the caption "Will There 
Be a Secondary Market?"

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

(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.0001 per Unit.

(5)     Payable to an affiliate of the Sponsor.


Page 4



   

First Trust U.S. Treasury Securities Trust, Short-Term, Series 5
 First Trust U.S. Treasury Securities Trust, Short-Intermediate,
                             Series 6
      The First Trust Special Situations Trust, Series 113
    

What is the First Trust Special Situations Trust?

   

The First Trust Special Situations Trust, Series 113 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. This Series consists of the underlying 
separate unit investment trusts designated as: First Trust U.S. 
Treasury Securities Trust, Short-Term, Series 5 and First Trust 
U.S. Treasury Securities Trust, Short-Intermediate, Series 6 (collectively, 
the "Trusts" and each individually a "Trust"). First Trust U.S. 
Treasury Securities Trust, Short-Term, Series 5 is sometimes individually 
referred to herein as the "Short-Term Trust." First Trust U.S. 
Treasury Securities Trust, Short-Intermediate, Series 6 is sometimes 
referred to herein as the "Short-Intermediate Trust." Each 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 $500,000 for the Short-Term Trust and $500,000 
for the Short-Intermediate Trust principal amount of taxable, 
interest-bearing U.S. Treasury Obligations, delivery statements 
relating to contracts for the purchase of certain such obligations 
and irrevocable letters 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 
500,000 Units for the Short-Term Trust and 500,000 Units for the 
Short-Intermediate Trust representing the entire ownership of 
each respective Trust at the Initial Date of Deposit, which Units 
are being offered hereby.

    

The objective of each Trust is to obtain safety of capital and 
current monthly distributions of interest through an investment 
in a fixed portfolio of taxable U.S. Treasury Securities. Each 
Trust contains a "laddered" portfolio to provide flexibility of 
principal investment with maturities ranging from 1996 to 1998 
with respect to the Short-Term Trust and 1997 to 2000 with respect 
to the Short-Intermediate Trust. The Trusts 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 Trusts as described 
herein, the Trusts are not expected to retain their 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 Trust pursuant to the 
Indenture.

   
Many investors in the Short-Term Trust and the Short-Intermediate 
Trust may benefit from the exemption of interest income from state and 
local personal income taxes that will pass through the Trusts to Unit 
holders in all states. Each Trust has the additional purpose of 
providing income which is exempt from withholding for U.S. Federal 
income taxes for non-resident alien investors providing certain 
conditions are met. 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 Trusts, 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 each Trust for information with respect to 
the Securities initially selected for deposit in the Trusts.

The Portfolio of a Trust may contain Securities which were acquired 
at a market discount. Such Securities trade at less than par value 
because the interest coupons thereon are lower than interest coupons 
on comparable debt securities being issued at currently prevailing 
interest rates. If such interest rates for newly issued


Page 5

and otherwise comparable securities increase, the market discount 
of previously issued securities will become greater, and if such 
interest rates for newly issued comparable securities decline, 
the market discount of previously issued securities will be reduced, 
other things being equal. Investors should also note that the 
value of Securities purchased at a market discount will increase 
in value faster than Securities purchased at a market premium 
if interest rates decrease. Conversely, if interest rates increase 
the value of Securities purchased at a market discount will decrease 
faster than Securities purchased at a premium. Market discount 
attributable to interest changes does not indicate a lack of market 
confidence in the issue. Neither the Sponsor nor the Trustee shall 
be liable in any way for any default, failure or defect in any 
of the Securities.

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

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

The contracts to purchase Securities delivered to the Trustee 
represent an obligation by issuers or dealers to deliver Securities 
to the Sponsor for deposit in a 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 for 
a Trust. 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 a 
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 a 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 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 a 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 Trust, (ii) must maintain as far as practicable 
the original percentage relationship


Page 6

between the principal amounts of Securities of specified interest 
rates and years of maturities in a Portfolio, and (iii) shall 
not be "when, as and if issued" securities. Whenever Replacement 
Securities have been acquired for a Trust, the Trustee shall, 
within five days thereafter, notify all Unit holders of such Trust 
of the acquisition of the Replacement Securities 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 Trust of the Failed Securities 
exceeded the cost of the Replacement Securities plus accrued interest. 
Except as provided below, once the original corpus of a Trust 
is acquired, the Trustee will have no power to vary the investment 
of a 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 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 Trust.

The Sponsor may, from time to time, deposit additional Securities 
in a 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 
Trust. With respect to each 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 each Trust, with moneys held in the Principal 
Account of a Trust representing the proceeds of Securities sold 
as described under the caption "How May Securities be Removed 
from a 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 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 Trust represented by each unredeemed 
Unit will increase, although the actual interest in such Trust 
represented by such fraction will remain substantially unchanged. 
However, if additional Units are issued by a Trust (in connection 
with the deposit by the Sponsor of additional Securities), the 
aggregate value of Securities in such 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.

Risk Factors

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

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

What is the Rating of the Units?

Standard & Poor's Corporation has rated Units of each Trust "AAA." 
This is the highest rating assigned by Standard & Poor's Corporation. 
See "Description of Standard & Poor's Corporation Rating." The 
obtaining of this rating by a Trust should not be construed as 
an approval of the offering of the Units by Standard & Poor's


Page 7

Corporation or as a guarantee of the market value of a Trust or 
the Units. Standard & Poor's Corporation has indicated that this 
rating is not a recommendation to buy, hold or sell Units nor 
does it take into account the extent to which expenses of a Trust 
or sales by a Trust of Securities for less than the purchase price 
paid by a 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 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 Trust are 
offered on a dollar price basis, the estimated rate of return 
on an investment in Units of a 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 Trust is as set forth in the "Special Information" 
herein for each Trust. Estimated Current Return is computed by 
dividing the Estimated Net Annual Interest Rate per Unit by the 
Public Offering Price per Unit. 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 Trust. The Estimated Long-Term Return 
represents an average of the yields to estimated retirements of 
the Securities in a 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 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 for each 
Trust. In addition, return figures may not be directly comparable 
to yield figures used to measure other investments, and since 
return figures are based on certain assumptions and variables, 
the actual returns received by a Unit holder may be higher or 
lower. For information on the estimated cash flows of each 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 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 last day of such month. 

How is Accrued Interest Treated?

Accrued interest is the accumulation of unpaid interest on a security 
from the last day on which interest thereon was paid. Interest 
on Securities in a Trust generally is paid semi-annually, although 
the Trust accrues such interest daily. Because of this, the Trust 
always has an amount of interest earned but not yet collected 
by the Trustee. Additionally, 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

Page 8

settlement. Unit holders will receive on the next distribution 
date of a 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 in addition to the Public Offering Price 
in the sale of Units to the public, the Trustee will advance the 
amount of accrued interest as of the First Settlement Date and 
the same will be distributed to the Sponsor as the Unit holder 
of record as of the First Settlement Date. Consequently, the amount 
of accrued interest to be added to the Public Offering Price of 
Units will include only accrued interest from the First Settlement 
Date to the date of settlement less any distributions from the 
Interest Account subsequent to the First Settlement Date. See 
"Rights of Unit Holders - How are Interest and Principal Distributed?"

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 a Trust and distributed 
to Unit holders. Therefore, there will always remain an item of 
accrued interest that is added to the value of the Units. If a 
Unit holder sells or redeems all or a portion of his Units, he 
will be entitled to receive his proportionate share of accrued 
interest from the purchaser of his Units. Since the Trustee has 
the use of the funds held in the Interest Account for distributions 
to Unit holders and since such Account is non-interest bearing 
to Unit holders, the Trustee benefits thereby.

What are the Expenses and Charges?

   
At no cost to the Trusts, the Sponsor has borne all the expenses 
of creating and establishing the Trusts, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses 
of the Trustee. With the exception of bookkeeping and other administrative 
services provided to the Trusts, for which the Sponsor will be 
reimbursed in amounts as set forth under "Summary of Essential 
Information," the Sponsor will not receive any fees in connection 
with its activities relating to the Trusts. Such bookkeeping and 
administrative charges may be increased without approval of the 
Unit holders by amounts not exceeding proportionate increases 
under the category "All Services Less Rent of Shelter" in the 
Consumer Price Index published by the United States Department 
of Labor. The fees payable to the Sponsor for such services may 
exceed the actual costs of providing such services for these Trusts, 
but at no time will the total amount received for such services 
rendered to unit investment trusts of which Nike Securities L.P. 
is the Sponsor in any calendar year exceed the aggregate cost 
to the Sponsor of supplying such services in such year. 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 each Trust. The fee may exceed 
the actual costs of providing such supervisory services for these 
Trusts, 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 Trust, the Evaluator 
will receive a fee as indicated in "Summary of Essential Information." 
The Trustee pays certain expenses of a Trust for which it is reimbursed 
by such Trust. The Trustee will receive for its ordinary recurring 
services to each Trust an annual fee as indicated in "Special 
Information." For a discussion of the services performed by the 
Trustee pursuant to its obligations under the Indenture, reference 
is made to the material set forth under "Rights of Unit Holders." 
The Trustee's and Evaluator's fees are payable monthly on or before 
each Distribution Date from the Interest Account to the extent 
funds are available and then from the Principal Account. Since 
the Trustee has the use of the funds being held in the Principal 
and Interest Accounts for future distributions, payment of expenses 
and redemptions and since such Accounts are non-interest bearing 
to Unit holders, the Trustee benefits thereby. Part of the Trustee's 
compensation for its services to a Trust is expected to result 
from the use of these funds. Both fees may be increased without 
approval of the Unit holders by amounts not exceeding proportionate 
increases under the category "All Services Less Rent of Shelter" 
in the Consumer Price Index published by the United States Department 
of Labor.

The following additional charges with respect to a Trust are or 
may be incurred by such 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

Page 9

and costs of any action undertaken by the Trustee to protect a 
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 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 a Trust; all taxes and other government charges imposed 
upon the Securities or any part of a Trust (no such taxes or charges 
are being levied or made upon termination of a Trust). The above 
expenses and the Trustee's annual fee, when paid or owing to the 
Trustee, are secured by a lien on each 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 Trust shall be audited 
on an annual basis at the expense of such Trust 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 $0.0005 
per Unit. Unit holders of a Trust covered by an audit may obtain 
a copy of the audited financial statements from the Trustee upon 
request.
    

What is the Tax Status of Unit Holders?

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

   
1.      Each Trust is not an association taxable as a corporation 
for Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of each 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. Each Unit holder 
will be considered to have received his or her pro rata share 
of income derived from each Trust asset when such income is received 
by a Trust.
    

2.      Each Unit holder will have a taxable event when each Trust 
disposes of a Security, or when the Unit holder redeems or sells 
his Units. Unit holders must reduce the tax basis of their Units 
for their share of accrued interest received by a Trust, if any, 
on Securities delivered after the Unit holders pay for their Units 
to the extent that such interest accrued on such Securities during 
the period from the Unit holder's settlement date to the date 
such Securities are delivered to the respective 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 a 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.      Each Trust may contain certain "zero coupon" Securities (the 
"Stripped Treasury Securities") that are treated as bonds that 
were originally issued at an original issue discount provided, 
pursuant to a Treasury Regulation (the "Regulation") issued on 
December 28, 1992, that the amount of original issue discount 
determined under Section 1286 of the Code is not less than a "de 
minimis" amount as determined thereunder. Because the Stripped 
Treasury Securities represent interests in "stripped" U.S. Treasury 
bonds, a Unit holder's initial cost for his pro rata portion of 
each Stripped Treasury Security held by a Trust (determined at 
the time he acquires his Units, in the manner described

Page 10

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

4.      The Unit holder's aliquot share of the total proceeds received 
on the disposition of, or principal paid with respect to, a Security 
held by a Trust will constitute ordinary income (which will be 
treated as interest income for most purposes) to the extent it 
does not exceed the accrued market discount on such Security 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 that is 
held by a Trust that has not previously been included in taxable 
income by such Unit holder. In general, market discount accrues 
on a ratable basis unless the Unit holder elects to accrue such 
discount on a constant interest rate basis. However, a Unit holder 
should consult his own tax adviser regarding the accrual of market 
discount. The deduction by a Unit holder for any interest expense 
incurred to purchase or carry Units will be reduced by the amount 
of any accrued market discount that has not yet been included 
in taxable income by such Unit holder. In general, the portion 
of any interest expense which is not currently deductible would 
be ultimately deductible when the accrued market discount is included 
in income.


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

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

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

Page 11

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

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

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

Investment in a 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 Trust Suitable for Retirement Plans?").

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

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

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


Why are Investments in a Trust Suitable for Retirement Plans?

   
A Trust may be well suited for purchase by Individual Retirement 
Accounts, Keogh Plans, pension funds and other tax-deferred retirement 
plans. Generally, the Federal income tax relating to capital gains 
and income received in each of the foregoing plans is deferred 
until distributions are received. Distributions from such plans 
are generally treated as ordinary income but may, in some cases, 
be eligible for special averaging or tax-deferred rollover treatment. 
Investors considering participation in any such plan should review

Page 12

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. Each Trust will waive the $1,000 
minimum investment requirement for tax-deferred retirement plan 
accounts. The minimum investment is $250 for tax-deferred retirement 
plans such as IRA accounts. Fees and charges with respect to such 
plans may vary.
    

How Can Distributions to Unit Holders be Reinvested?

Universal Distribution Option. Unit holders may elect participation 
in a Universal Distribution Option which permits a Unit holder 
to direct the Trustee to distribute principal and interest payments 
to any other investment vehicle of which the Unit holder has an 
existing account. For example, at a Unit holder's direction, the 
Trustee would distribute automatically on the applicable distribution 
date interest income 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, a 
sales charge of 1.85% of the Public Offering Price (which is equivalent 
to 1.885% of the net amount invested) for the Short-Term Trust 
and 1.95% of the Public Offering Price (which is equivalent to 
1.989% of the net amount invested) for the Short-Intermediate 
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 a Trust. 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 a Trust, including 
any money in the Principal Account other than money required to 
redeem tendered Units, and also includes a sales charge of 1.85% 
of the Public Offering Price (which is equivalent to 1.885% of 
the net amount invested) for the Short-Term Trust and 1.95% of 
the Public Offering Price (which is equivalent to 1.989% of the 
net amount invested) for the Short-Intermediate 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 "How is Accrued Interest 
Treated?").
    

The applicable sales charge for each Trust 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>
                $  250,000 to 499,999   .05%
                $  500,000 to 999,999   .10%
                $1,000,000 or more      .25%

</TABLE>
   

Any such reduced sales charge shall be the responsibility of the 
selling dealer. This reduced sales charge structure will apply 
on all purchases of Units in either Trust by the same person on 
any one day from any one dealer. For purposes of calculating the 
applicable sales charge, purchases of Units in the Trusts will 
be aggregated together but 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

Page 13

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 
Unit with respect to each Trust is as indicated in the "Summary 
of Essential Information" for each Trust. In addition to fluctuations 
in the amount of interest accrued but unpaid on Securities in 
a 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 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 a 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 a 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.

The Public Offering Price of the Units during the initial offering 
period is equal to the offering price per Unit of the Securities 
in a Trust 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 Trust plus the applicable sales charge. The offering price 
of Securities in a Trust was greater than the bid price of such 
Securities on the Initial Date of Deposit by the aggregate amount 
and the amount per Unit indicated in "Portfolio" for each Trust.

Although payment is normally made five business days following 
the order for purchase, payment may be made prior thereto. A person 
will become owner of the Units on the date of settlement provided 
payment has been received. 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?


During the initial offering period (i) for Units issued on the 
Initial Date of Deposit and (ii) for additional Units issued after 
such date as additional Securities are deposited by the Sponsor, 
Units will be distributed to the public at the then current Public 
Offering Price. The initial offering period may be up to approximately 
360 days. During such period, the Sponsor may deposit additional 
Securities in a Trust and create additional Units. Units reacquired 
by the Sponsor during the initial offering period (at prices based 
upon the aggregate underlying value of the Securities in a Trust 
plus or minus a pro rata share of cash, if any, in the Income 
and Capital Accounts of such Trust) may be resold at the then 
current Public Offering Price. Upon the termination of the initial 
offering period, unsold Units created or reacquired during the 
initial offering period will be sold or resold at the then current 
Public Offering Price.


Page 14


Upon completion of the initial offering, 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 a 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 1.0% of the Public Offering Price for the Short-Term 
Trust and 1.1% of the Public Offering Price for the Short-Intermediate 
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 may be making Units of a 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 as indicated 
above. 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. In Texas and in certain other states, 
any banks making Units available must be registered as broker/dealers 
under state law. 

What are the Profits of the Sponsor?

   
The Sponsor will receive a gross sales commission equal to 1.85% 
of the Public Offering Price (equivalent to 1.885% of the net 
amount invested) for the Short-Term Trust and 1.95% of the Public 
Offering Price (equivalent to 1.989% of the net amount invested) 
for the Short-Intermediate Trust, less any reduced sales charge 
for volume purchases as described under "Public Offering-How is 
the Public Offering Price Determined?" See "Public Offering-How 
are Units Distributed?" for information regarding additional concessions 
available to dealers and others. In addition, the Sponsor 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 such Trust and the cost of such Securities to the 
Sponsor. See "Portfolio" for each Trust 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 
dealers and others also may realize profits or sustain losses 
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 dealers and others upon the sale 
of Units.
    

   
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 of the 
Securities in a Trust) and the price at which Units are resold 
(which price is also based on the bid prices of the Securities 
in such Trust and includes a sales charge of 1.85% for the Short-Term 
Trust and 1.95% for the Short-Intermediate 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 Trust 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 the Trusts, the prices at which Units of a Trust will be repurchased 
will be based upon the aggregate offering side evaluation of the 
Securities in the portfolio of a Trust. The aggregate bid prices 
of the underlying Securities in each 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 TENDER FOR REDEMPTION TO THE TRUSTEE.

Page 15



                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

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

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

Unit holders may elect to hold their Units in uncertificated form. 
The Trustee will maintain an account for each such Unit holder 
and will credit each such account with the number of Units purchased 
by that Unit holder. Within two business days of the issuance 
or transfer of Units held in uncertificated form, the Trustee 
will send to the registered owner of Units a written initial transaction 
statement containing a description of 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 make a distribution from the Principal 
Account unless the amount available for distribution shall equal 
at least $0.001 per Unit.

The Trustee will credit to the Interest Account all interest received 
by a 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.

Page 16


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 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 Trust. 
Amounts so withdrawn shall not be considered a part of the assets 
of such 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 
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 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 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.

Page 17

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 Trust 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 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 a 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 Trust) by the 
amount per Unit set forth in the "Summary of Essential Information." 
The Redemption Price per Unit is the pro rata share of each Unit 
determined by the Trustee on the basis of (1) the cash on hand 
in a Trust or moneys in the process of being collected, (2) the 
value of the Securities in a Trust based on the bid prices of 
the Securities and (3) interest accrued on the Securities, less 
(a) amounts representing taxes or other governmental charges payable 
out of a Trust and (b) the accrued expenses of a Trust. The Evaluator 
may determine the value of the Securities in a 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 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 1/4 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 Unit indicated in "Portfolio" 
for each Trust.

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 a 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, 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 a 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.

Page 18

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 Special Situations Trust?", the acquisition by a Trust of 
any securities other than the Securities initially deposited is 
prohibited.



        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

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

Page 19

State and having at all times an aggregate capital, surplus and 
undivided profits of not less than $5,000,000.

Limitations on Liabilities of Sponsor and Trustee

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

The Trustee shall not be liable for any taxes or other governmental 
charges imposed upon or in respect of the Securities or upon the 
interest thereon or upon it as Trustee under the Indenture or 
upon or in respect of a 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 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 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

Page 20

that Units not yet sold aggregating more than 60% of the Units 
initially deposited are tendered for redemption by the Sponsor. 
If a Trust is liquidated because of the redemption of unsold Units 
by 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, 1998 with respect to the Short-Term Trust or December 31, 
2000 with respect to the Short-Intermediate Trust. 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 Trust, and, 
after paying all expenses and charges incurred by a Trust, will 
distribute to each Unit holder (including the Sponsor if it then 
holds any Units), upon surrender for cancellation of his Units, 
his pro rata share of the balances remaining in the Interest and 
Principal Accounts, all as provided in the Indenture.
    

Legal Opinions

The legality of the Units offered hereby 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 statements of net assets, including the portfolios, of the 
Trusts at the opening of business on the Initial Date of Deposit, 
appearing in this Prospectus and Registration Statement have been 
audited by Ernst & Young LLP, independent auditors, as set forth 
in their report thereon appearing elsewhere herein and in the 
Registration Statement, and are 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 each Trust 
became the owners of the Units of such Trust and entitled to the 
benefits thereof, as well as the risks inherent therein.
</R

<TABLE>
<CAPTION>

                First Trust U.S. Treasury Securities Trust, Short-Term, Series 5

Name                                    Address                                                 Units
____                                    _______                                                 _____
<S>                                     <C>                                                     <C>
Sponsor
Nike Securities L.P.                    1001 Warrenville Road, Lisle, IL  60532                 300,000

Underwriters*           
Fidelity Capital Markets, A division    World Trade Center, 164 Northern Avenue, ZT3,           100,000
  of National Financial Services        Boston, MA 02210
  Corporation
Gruntal & Co., Incorporated             14 Wall Street, 20th Floor, New York, NY 10005          100,000
                                                                                                ________
                                                                                                500,000
                                                                                                ========

</TABLE>


<TABLE>
<CAPTION>


                First Trust U.S. Treasury Securities Trust, Short-Intermediate, Series 6


Name                                    Address                                                 Units
____                                    _______                                                 _____
<S>                                     <C>                                                     <C>
Sponsor
Nike Securities L.P.                    1001 Warrenville Road, Lisle, IL  60532                 200,000

Underwriters*           
Fidelity Capital Markets, A division    World Trade Center, 164 Northern Avenue, ZT3,           100,000
  of National Financial Services        Boston, MA 02210
  Corporation
Gruntal & Co., Incorporated             14 Wall Street, 20th Floor, New York, NY 10005          100,000
Raymond James & Associates, Inc.        880 Carillon Parkway, St. Petersburg, FL 33710          100,000
                                                                                                ________
                                                                                                500,000
                                                                                                ========


</TABLE>
[FN]


Page 21

________________

*       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.



    
   
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 1.0% 
of the Public Offering Price per Unit for the Short-Term Trust 
and 1.1% of the Public Offering Price per Unit for the Short-Intermediate 
Trust for primary and secondary market sales. 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 the Short-Intermediate 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 
Trusts                                  Underwritten                    Public Offering Price
________________________                ________________                _______________________
<S>                                     <C>                             <C>
First Trust U.S. Treasury 
    Securities Trust, 
     Short-Term, Series 5               $1,000,000 or more              1.10%

First Trust U.S. Treasury 
    Securities Trust, 
     Short-Intermediate, Series 6       $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 a Trust may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units (for this purpose, 
1,000 Units of either Trust 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 a Trust. Such payments are made by the Sponsor out 
of its own assets, and not out of the assets of a Trust. These 
programs will not change the price Unit holders pay for their 
Units or the amount that a 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 a 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 Trusts. 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 
Trusts are described more fully elsewhere in this Prospectus.

Page 22


                      First Trust U.S. Treasury Securities Trust,
                                             Short-Term, Series 5

<TABLE>
<CAPTION>

Special Information
<S>                                                                     <C>
Calculation of Estimated Net Annual Unit Income
        Estimated Annual Interest Income per Unit                       $     .06525
        Less: Estimated Annual Expense per Unit                         $     .00244
        Estimated Net Annual Interest Income per Unit                   $     .06281
Calculation of Interest Distribution per Unit
        Estimated Net Annual Interest Income per Unit                   $     .06281
        Divided by 12                                                   $     .00523
Estimated Daily Rate of Net Interest Accrual per Unit                   $ .000174472
Estimated Current Return Based on Public Offering Price (1)                     6.23%
Estimated Long-Term Return Based on Public Offering Price (1)                   7.21%

CUSIP                                                                   33734W   707

</TABLE>

   

Trustee's Annual Fee            $.00144 per Unit outstanding annually, 
                                exclusive of expenses of the Trust, 
                                commencing January 5, 1995.

Distributions

Estimated first distribution of $.00052 per Unit will be paid 
on January 31, 1995 to Unit holders of record on January 15, 1995 
(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 $0.001 per Unit.

    
[FN]

______________

(1)     The Estimated Current Return is computed by dividing the 
Estimated Net Annual Interest Income per Unit by the Public Offering 
Price per Unit. 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 23



                                                        Portfolio


   

                      First Trust U.S. Treasury Securities Trust,
                                             Short-Term, Series 5
             The First Trust Special Situations Trust, Series 113
        At the Opening of Business on the Initial Date of Deposit
                                                  January 5, 1995

    

<TABLE>
<CAPTION>

        Principal Amount                                                        Cost of         Profit
        of U.S. Treasury        Coupon                          Cost to         Securities      or (Loss)
        Securities (1)          Rate            Maturity        Sponsor (2)     to Trust (3)    to Sponsor
        ________________        ________        ________        __________      __________      __________
        <S>                     <C>             <C>             <C>             <C>             <C>
        $ 100,000               4.000%          1/31/1996       $ 96,641        $ 96,689        $  48
          100,000               6.000%          6/30/1996         97,953          98,062          109
          100,000               6.250%          1/31/1997         97,390          97,455           65
          100,000               8.500%          7/15/1997        101,719         101,856          137
          100,000               7.875%          1/15/1998        100,313         100,522          209
        ________________                                        __________      __________      __________
        $ 500,000                                               $494,016        $494,584        $ 568
        ================                                        ==========      ==========      ==========

</TABLE>
[FN]
       
(1) The First Trust U.S. Treasury Securities Trust, Short-Term, 
Series 5 consists of five obligations. Each of the Securities 
represents 20% of the aggregate principal amount of the Securities 
in the Trust. See "What is the First Trust Special Situations 
Trust?" All of the U.S. Treasury Securities in Series 5 consist 
of maturities of approximately 1-3 years which are "laddered" 
to return 40% of the Unit holders' principal in 1996, 40% in 1997 
and 20% in 1998.

(2) 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 January 4, 1995. Interest will 
begin accruing to the benefit of Unit holders from January 12, 
1995, the First Settlement Date of the Trust.

(3) 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 $493,584, which 
is $1,000 ($.002 per Unit; .20% of the aggregate principal amount) 
lower than the aggregate cost of the Securities to the Trust based 
on the offering side evaluation.


Page 24

   
                      First Trust U.S. Treasury Securities Trust, 
                                     Short-Intermediate, Series 6
    



<TABLE>
<CAPTION>

Special Information

<S>                                                                      <C>
Calculation of Estimated Net Annual Unit Income
        Estimated Annual Interest Income per Unit                       $    .07050
        Less: Estimated Annual Expense per Unit                         $    .00249
        Estimated Net Annual Interest Income per Unit                   $    .06801
Calculation of Interest Distribution per Unit
        Estimated Net Annual Interest Income per Unit                   $    .06801
        Divided by 12                                                   $    .00567
Estimated Daily Rate of Net Interest Accrual per Unit                   $.000188916
Estimated Current Return Based on Public Offering Price (1)                    6.75%
Estimated Long-Term Return Based on Public Offering Price (1)                  7.33%
CUSIP                                                                   33734W  715
</TABLE>

   

Trustee's Annual Fee    $.00149 per Unit outstanding annually,
                        exclusive of expenses of the Trust, 
                        commencing January 5, 1995.

Distributions

Estimated first distribution of $.00057 per Unit will be paid 
on January 31, 1995 to Unit holders of record on January 15, 1995 
(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 $0.001 per Unit.

    

[FN]
______________

(1)     The Estimated Current Return is computed by dividing the 
Estimated Net Annual Interest Income per Unit by the Public Offering 
Price per Unit. 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 25

                                                        Portfolio
   
                      First Trust U.S. Treasury Securities Trust,
                                     Short-Intermediate, Series 6
             The First Trust Special Situations Trust, Series 113

        At the Opening of Business on the Initial Date of Deposit
                                                  January 5, 1995
    

<TABLE>
<CAPTION>


        Principal Amount                                                        Cost of         Profit
        of U.S. Treasury        Coupon                          Cost to         Securities      or (Loss)
        Securities (1)          Rate            Maturity        Sponsor (2)     to Trust (3)    to Sponsor
        ________________        ________        ________        ________        ________        ________
        <S>                     <C>             <C>             <C>             <C>             <C>
        $100,000                6.250%           1/31/1997      $ 97,406         $ 97,455       $ 49
         100,000                5.625%           1/31/1998        94,219           94,265         46
         100,000                6.375%           1/15/1999        95,062           95,319        257
         100,000                8.500%           2/15/2000       102,891          103,250        359
         100,000                8.500%          11/15/2000       103,219          103,500        281
        ________________                                        __________      __________      __________
        $500,000                                                $492,797        $ 493,789       $992
        ================                                        ==========      ==========      ==========
</TABLE>

[FN]

(1) The First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 6 consists of five obligations. Each of the Securities 
represents 20% of the aggregate principal amount of the Securities 
in the Trust. See "What is the First Trust Special Situations 
Trust?" All of the U.S. Treasury Securities in Series 6 consist 
of maturities of approximately 2-6 years which are "laddered" 
to return 20% of the Unit holders' principal in 1997, 20% in 1998, 
20% in 1999 and 40% in 2000.

(2) 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 January 4, 1995. Interest will 
begin accruing to the benefit of Unit holders from January 12, 
1995, the First Settlement Date of the Trust.

(3) 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 $492,789, which 
is $1,000 ($.002 per Unit; .20% of the aggregate principal amount) 
lower than the aggregate cost of the Securities to the Trust based 
on the offering side evaluation.


Page 26



                 REPORT OF INDEPENDENT AUDITORS


The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 113

   

We have audited the accompanying statements of net assets, including 
the portfolios, of the First Trust Special Situations Trust, Series 
113, comprised of First Trust U.S. Treasury Securities Trust, 
Short-Term, Series 5 and First Trust U.S. Treasury Securities 
Trust, Short-Intermediate, Series 6, as of the opening of business 
on January 5, 1995. These statements of net assets are the responsibility 
of the Trusts' Sponsor. Our responsibility is to express an opinion 
on these statements 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 statements 
of net assets are free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statements of net assets. Our procedures included 
confirmation of the letters of credit held by the Trustee and 
deposited in the Trusts at the opening of business on January 
5, 1995. 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 statements of net assets. 
We believe that our audit of the statements of net assets provides 
a reasonable basis for our opinion.

    
   

In our opinion, the statements of net assets referred to above 
present fairly, in all material respects, the financial position 
of the First Trust Special Situations Trust, Series 113, comprised 
of First Trust U.S. Treasury Securities Trust, Short-Term, Series 
5 and First Trust U.S. Treasury Securities Trust, Short-Intermediate, 
Series 6 at the opening of business on January 5, 1995 in conformity 
with generally accepted accounting principles.

    
                                        ERNST & YOUNG LLP


   

Chicago, Illinois
January 5, 1995

    


Page 27


                                         Statements of Net Assets
   

             The First Trust Special Situations Trust, Series 113
        At the Opening of Business on the Initial Date of Deposit
                                                  January 5, 1995

    


<TABLE>
<CAPTION>

                                                                                First Trust             First Trust 
                                                                                U.S. Treasury           U.S. Treasury
                                                                                Securities Trust,       Securities Trust,
                                                                                Short-Term,             Short-Intermediate,
                                                                                Series 5                Series 6
                                                                                _________________       __________________
NET ASSETS
<S>                                                                             <C>                     <C>
Delivery statements relating to Sponsor's 
        contracts to purchase Securities (1)(2)                                 $494,584                $493,789
Accrued interest on underlying Securities (2)(3)                                  12,226                  12,613
                                                                                __________              _________
                                                                                 506,810                 506,402
Less distributions payable (3)                                                    12,226                  12,613
                                                                                __________              _________
Net assets                                                                      $494,584                $493,789
                                                                                ==========              =========
Outstanding Units of fractional undivided interest                               500,000                 500,000

</TABLE>

<TABLE>
<CAPTION>

ANALYSIS OF NET ASSETS
<S>                                                                             <C>                     <C>
Cost to investors (4)                                                           $503,906                $503,609
Less gross underwriting commissions (4)                                           (9,322)                 (9,820)
                                                                                __________              _________
Net assets                                                                      $494,584                $493,789
                                                                                ==========              =========

</TABLE>

[FN]

                NOTES TO STATEMENTS OF NET ASSETS

(1) The aggregate offering price of the Securities each Trust 
listed under "Portfolio" on the Initial Date of Deposit herein 
and their cost to the applicable 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 each Trust as collateral. The amount of 
available letter of credit and the amount expected to be utilized 
as collateral for each Trust is shown below. The amount expected 
to be utilized is (a) the cost to the respective 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-Term, Series 5                $750,000                $506,810        $494,584        $12,226         $0
First Trust U.S. Treasury 
    Securities Trust, 
    Short-Intermediate, 
    Series 6                            $750,000                $506,402        $493,789        $12,613         $0

</TABLE>

(3) The Trustee will advance to each Trust the amount of accrued 
interest to January 12, 1995, the First Settlement Date of each 
Trust, for distribution to the Sponsor as the Unit Holder of record.

Page 28

(4) The aggregate cost to investors (exclusive of accrued interest) 
and the aggregate gross underwriting commissions of 1.85% for 
the Short-Term Trust and 1.95% for the Short-Intermediate Trust 
are computed assuming no reduction of sales charge for quantity 
purchases.

      DESCRIPTION OF STANDARD & POOR'S CORPORATION RATING*

* As described by Standard & Poor's Corporation.

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

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


Page 29



                             Estimated Cash Flows to Unit Holders

The table below sets forth the estimated monthly distributions 
of interest and distributions of principal per 1,000 Units to 
Unit holders. The table assumes 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-Term, Series 5

Monthly

                                Estimated       Estimated       Estimated
                                Interest        Principal       Total
Date (Each Month)               Distribution    Distribution    Distribution
________________                __________      __________      __________
<S>                             <C>             <C>             <C>
January 1995                    0.52                              0.52
February 1995-January 1996      5.23                              5.23
February 1996                   4.91            200.00          204.91
March 1996-June 1996            4.59                              4.59
July 1996                       4.10            200.00          204.10
August 1996-December 1996       3.62                              3.62
January 1997                    3.11            200.00          203.11
February 1997-January 1997      2.60                              2.60
March 1997                      2.60            200.00          202.60
August 1997-December 1997       1.21                              1.21
January 1998                    1.21            200.00          201.21

</TABLE>


<TABLE>
<CAPTION>


 First Trust U.S. Treasury Securities Trust, Short-Intermediate,
                             Series 6


Monthly

                                Estimated       Estimated       Estimated
                                Interest        Principal       Total
Date (Each Month)               Distribution    Distribution    Distribution
________________                __________      __________      __________
<S>                             <C>             <C>            <C>
January 1995                    0.57                              0.57
February 1995-January 1997      5.67                              5.67
February 1997                   5.16            200.00          205.16
March 1997-January 1998         4.65                              4.65
February 1998                   4.19            200.00          204.19
March 1998-December 1998        3.74                              3.74
January 1999                    3.74            200.00          203.74
February 1999-January 2000      2.70                              2.70
February 2000                   2.70            200.00          202.70
March 2000-October 2000         1.31                              1.31
November 2000                   1.31            200.00          201.31

</TABLE>

Page 30


             This page is intentionally left blank.


Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
Summary of Essential Information
First Trust U.S. Treasury Securities Trust, 
 Short-Term, Series 5                                            3
First Trust U.S. Treasury Securities Trust,
 Short-Intermediate, Series 6                                    4
The First Trust Special Situations Trust, Series 113:
        What is the First Trust Special Situations Trust?        5
        Risk Factors                                             7
        What is the Rating of the Units?                         7
        What are Estimated Current Return and Estimated
         Long-Term Return?                                       8
        How is Accrued Interest Treated?                         8
        What are the Expenses and Charges?                       9
        What is the Tax Status of Unit Holders?                 10
        Why are Investments in a 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?                              14
        What are the Profits of the Sponsor?                    15
        Will There be a Secondary Market?                       15
Rights of Unit Holders:
        How is Evidence of Ownership Issued and 
         Transferred?                                           16
        How are Interest and Principal Distributed?             16
        What Reports Will Unit Holders Receive?                 17
        How May Units be Redeemed?                              17
        How May Units be Purchased by the Sponsor?              18
        How May Securities be Removed from a Trust?           18
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     19
        Who is the Trustee?                                     19
        Limitations on Liabilities of Sponsor and Trustee       20
        Who is the Evaluator?                                   20
Other Information:
        How May the Indenture be Amended or
         Terminated?                                            20
        Legal Opinions                                          21
        Experts                                                 21
Underwriting                                                    21
The Separate Trusts:
        First Trust U.S. Treasury Securities Trust, 
         Short-Term, Series 5                                   23
        First Trust U.S. Treasury Securities Trust, 
         Short-Intermediate, Series 6                           25
Report of Independent Auditors                                  27
Statements of Net Assets                                         28
Notes to Statements of Net Assets                               28
Description of Standard & Poor's Corporation Rating             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
                     (registered trademark)

                          First Trust 
                    U.S. Treasury Securities                  
                      Trust, Short-Term,
                            Series 5

                           First Trust
                    U.S. Treasury Securities
                    Trust, Short-Intermediate
                            Series 6



                          First Trust
                     (registered trademark)

                1001 Warrenville Road, Suite 300
                      Lisle, Illinois 60532
                         1-708-241-4141



                            Trustee:

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




                PLEASE RETAIN THIS PROSPECTUS
                     FOR FUTURE REFERENCE

   
                        January 5, 1995

    






                                
               CONTENTS OF REGISTRATION STATEMENT


A.   BONDING ARRANGEMENTS OF DEPOSITOR:

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



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
     
     Financial Data Schedule
     
     
     
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  113, hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
113, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
January 5, 1995.

                         THE FIRST TRUST SPECIAL SITUATIONS
                         TRUST, SERIES 113
                         
                         By   NIKE SECURITIES L.P.
                              Depositor
                         
                         
                         By   Carlos E. Nardo
                              Senior Vice President
                         


                               S-2
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment  to the 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   )
                    Corporation, the     )  January 5, 1995
                    General Partner of   )
                    Nike Securities L.P. )
                                         )
                                         )
                                         ) Carlos E. Nardo
                                         )Attorney-in-Fact**
                                         )
                                         )





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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated January 5,  1995  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-57157) and related Prospectus of The First Trust  Special
Situations Trust, Series 113.



                                               ERNST & YOUNG LLP


Chicago, Illinois
January 5, 1995
                                
                                
                       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 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  will  be  filed  as Exhibit 4.1  to  the  Registration
Statement.
                                
                                
            CONSENT OF STANDARD & POOR'S CORPORATION
     
     The  consent of Standard & Poor's Corporation to the use  of
its name in the Prospectus included in the Registration Statement
is filed as Exhibit 4.2 to the Registration Statement.
     
     
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

1.1   Form  of  Standard Terms and Conditions of  Trust  for  The
      First  Trust  Special  Situations  Trust,  Series  24   and
      certain 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.  33-45903]  filed on behalf of The First Trust  Special
      Situations Trust, Series 24).

1.1.1     Form  of  Trust  Agreement for Series  113  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 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).

1.6       Underwriter  Agreement (incorporated  by  reference  to
      Amendment  No. 1 to Form S-6 [File No. 33-42755]  filed  on
      behalf  of The First Trust Special Situations Trust, Series
      19).

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

                               S-5

3.1       Opinion  of counsel as to legality of securities  being
      registered.

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.

4.2      Consent of Standard & Poor's Corporation.

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).






                                               Exhibit 1.1.1

                              
    THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 113
                              
                              
                       TRUST AGREEMENT

                   Dated:  January 5, 1995
     
     This  Trust  Agreement 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, sets
forth  certain  provisions in full  and  incorporates  other
provisions  by reference to the document entitled  "Standard
Terms  and  Conditions of Trust for The First Trust  Special
Situations  Trust,  Series 24" effective  January  23,  1992
(herein  called  the  "Standard  Terms  and  Conditions   of
Trust"),  and such provisions as are set forth in  full  and
such  provisions as are incorporated by reference constitute
a  single instrument.  All references herein to Articles and
Sections are to Articles and Sections of the Standard  Terms
and Conditions of Trust.
                              
                              
                      WITNESSETH THAT:
     
     In  consideration  of the premises and  of  the  mutual
agreements herein contained, the Depositor, the Trustee, the
Evaluator and Portfolio Supervisor agree as follows:
                              
                              
                           PART I
                              
                              
           STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to the Provisions of Part II hereof,  all  the
provisions contained in the Standard Terms and Conditions of
Trust are herein incorporated by reference in their entirety
and shall be deemed to be a part of this instrument as fully
and  to  the same extent as though said provisions had  been
set forth in full in this instrument.
                              
                              
                           PART II
                              
                              
            SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The  following special terms and conditions are  hereby
agreed to:
  
         (a)    The  Securities defined in  Section  1.01(5)
  listed  in Schedule A hereto have been deposited in  trust
  under this Trust Agreement.
  
         (b)    The  fractional undivided  interest  in  and
  ownership of the Trust Fund represented by each  Unit  for
  a  Trust  is  the  amount  set forth  under  the  captions
  "Summary  of Essential Information - Fractional  Undivided
  Interest in the Trust per Unit" in the Prospectus.
  
         (c)   The number of units in a Trust referred to in
  Section  2.03 is set forth under the caption  "Summary  of
  Essential   Information  -  Number  of   Units"   in   the
  Prospectus.
  
         (d)    For each Trust the First General Record Date
  and  the  amount of the second distribution of funds  from
  the  Interest  Account shall be the record  date  for  the
  Interest  Account  and the amount set forth  under  "Trust
  Summary-Initial  Distribution"  for  such  Trust  in   the
  Prospectus.
  
         (e)   For each Trust the "First Settlement Date" is
  the   date   set   forth  under  "Summary   of   Essential
  Information-First Settlement Date" for such Trust  in  the
  Prospectus.
                              
                              
                          PART III
     
     Notwithstanding any provision to the contrary contained
in the Standard Terms and Conditions of Trust and in lieu of
the receipt of Certificates evidencing ownership of Units of
the  Fund, the Sponsor or any Underwriter of the Fund listed
under  the caption "Underwriting" in the Prospectus, at  its
option,  may  elect that Units of the Fund owned  by  it  be
reflected  by  book entry on the books and  records  of  the
Trustee.  For all purposes such Sponsor or Underwriter shall
be  deemed  the  owner  of such Units as  if  a  Certificate
evidencing ownership of Units of the Fund had actually  been
issued by the Trustee.  The Units reflected by book entry on
the books and records of the Trustee may be transferable  by
the registered owner of such Units by written instrument  in
form  satisfactory to the Trustee.  The registered owner  of
Units  reflected by book entry on the books and  records  of
the  Trustee  shall  have the right at any  time  to  obtain
Certificates evidencing ownership of such Units.
                              
                           PART IV
     
     (a)    Section  1.01(5)  of  the  Standard  Terms   and
Conditions  of Trust is hereby amended to delete  the  words
"such  of  the  interest-bearing corporate debt  obligations
(the  "Corporate  Bonds") and U.S. Treasury  bonds"  in  the
first  sentence  thereof and inserting in  their  place  the
words "U.S. Treasury bonds (the "Bonds")."
     
     (b)    All   references  in  the  Standard  Terms   and
Conditions of Trust to "Corporate Bonds" are hereby  amended
to refer to "Bonds".
     
     (c)   Section  1.01(12), Section 1.01(13)  and  Section
2.05  of  the  Standard Terms and Conditions  of  Trust  are
hereby deleted in their entirety.
     
     (d)   The  sixth  paragraph  of  Section  5.02  of  the
Standard Terms and Conditions of Trust is hereby amended  by
deleting the third and fourth sentences thereof.
     
     (e)    All   references  in  the  Standard  Terms   and
Conditions  of  Trust  to  the  "Insurer",  "Insurance"   or
"Permanent Insurance" are hereby deleted.
     
     (f)   The  reference to "20%" in the first sentence  of
Section  6.01(g)  of the Standard Terms  and  Conditions  of
Trust is hereby amended to read "the lower of $1,000,000  or
10%".
     
     (g)   Section  1.01(4)  shall be  amended  to  read  as
follows:
          
          "(4) "Portfolio Supervisor" shall mean First Trust
     Advisors  L.P. and its successors in interest,  or  any
     successor portfolio supervisor appointed as hereinafter
     provided."
     
     (h)   The  first  paragraph of Section  3.05  shall  be
amended to read as follows:
     
     "The  Trustee,  as of the "First Settlement  Date",  as
     defined  in  Part  II  of  the Trust  Agreement,  shall
     advance  from  its  own  funds and  shall  pay  to  the
     Depositor  the amount of interest accrued to such  date
     on  the Bonds deposited in the respective Trusts.   The
     Trustee, as of the "First Settlement Date," as  defined
     in  Part  II of the Trust Agreement, shall also advance
     to  the Trust from its own funds and distribute to  the
     Depositor the amount specified in Part II of the  Trust
     Agreement,  which is the amount by which the  Trustee's
     fee is reduced in respect of interest accrued on "when-
     issued"  Bonds and on Contract Bonds delivered  to  the
     Trustee   subsequent  to  the  First  Settlement   Date
     pursuant  to  Section  6.04.   The  Trustee  shall   be
     entitled  to reimbursement, without interest, for  such
     advancements  from  interest  received  by  the  Trust.
     Subsequent  distributions shall be made as  hereinafter
     provided."
     
     (i)   Notwithstanding  anything  to  the  contrary   in
Section  3.05, Certificateholders may not elect  to  receive
distributions on a semiannual basis.
     
     (j)   Section 2.01. of Article II of the Standard Terms
and Conditions of Trust is hereby amended by inserting "(a)"
prior  to  the  beginning of the text of the  paragraph  and
adding the following additional paragraphs:
     
           (b)  From time to time following the Initial Date
     of  Deposit, the Depositor is hereby authorized, in its
     discretion, to assign, convey to and deposit  with  the
     Trustee  additional  Bonds,  in  bearer  form  or  duly
     endorsed  in  blank  or accompanied  by  all  necessary
     instruments  of assignment and transfer in proper  form
     (or Contract Obligations relating to such Bonds), to be
     held,  managed  and  applied by the Trustee  as  herein
     provided.   Such deposit of additional Bonds  shall  be
     made, in each case, pursuant to a Notice of Deposit  of
     Additional  Bonds from the Depositor  to  the  Trustee.
     The  Depositor,  in each case, shall ensure  that  each
     deposit  of  additional Bonds pursuant to this  Section
     shall be, as nearly as is practicable, in the identical
     ratio  as  the Percentage Ratio for such  Bonds  as  is
     specified  in  the  Prospectus for the  Trust  and  the
     Depositor shall ensure that such Bonds are identical to
     those  deposited on the Initial Date of  Deposit.   The
     Depositor shall deliver the additional Bonds which were
     not   delivered  concurrently  with  the   deposit   of
     additional Bonds and which were represented by Contract
     Obligations within 10 calendar days after such  deposit
     of  additional  Bonds (the "Additional  Bonds  Delivery
     Period").  If a contract to buy such Bonds between  the
     Depositor  and  seller  is  terminated  by  the  seller
     thereof  for  any  reason beyond  the  control  of  the
     Depositor or if for any other reason the Bonds are  not
     delivered  to  the Trust by the end of  the  Additional
     Bonds  Delivery  Period for such deposit,  the  Trustee
     shall immediately draw on the Letter of Credit, if any,
     in  its  entirety, apply the monies in accordance  with
     Section 2.01(d), and the Depositor shall forthwith take
     the  remedial action specified in Section 3.14.  If the
     Depositor does not take the action specified in Section
     3.14  within  10  calendar  days  of  the  end  of  the
     Additional  Bonds  Delivery Period, the  Trustee  shall
     forthwith take the action specified in Section 3.14.
     
           (c)  In connection with the deposits described in
     Section  2.01 (a) and (b), the Depositor  has,  in  the
     case  of  Section 2.01(a) deposits, and, prior  to  the
     Trustee  accepting  a  Section 2.01(b)  deposit,  will,
     deposit  cash and/or Letter(s) of Credit in  an  amount
     sufficient  to  purchase the Contract Obligations  (the
     "Purchase  Amount")  relating to Bonds  which  are  not
     actually delivered to the Trustee at the time  of  such
     deposit,  the terms of which unconditionally allow  the
     Trustee  to  draw on the full amount of  the  available
     Letter of Credit.  The Trustee may deposit such cash or
     cash  drawn  on the Letter of Credit in a  non-interest
     bearing account for the Trust.
     
           (d)   In  the event that the purchase of Contract
     Obligations  pursuant  to any  contract  shall  not  be
     consummated in accordance with said contract or if  the
     Bonds  represented  by  Contract  Obligations  are  not
     delivered  to  the  Trust  in accordance  with  Section
     2.01(a)  or  2.01(b) and the monies, or, if applicable,
     the monies drawn on the Letter of Credit, deposited  by
     the   Depositor  are  not  utilized  for  Section  3.14
     purchases  of New Bonds, such funds, to the  extent  of
     the  purchase price of Failed Contract Obligations  for
     which  no  Replacement  Bond was acquired  pursuant  to
     Section  3.14, plus all amounts described in  the  next
     succeeding  two  sentences, shall be  credited  to  the
     Principal  Account and distributed pursuant to  Section
     3.05  to  Unit holders of record as of the Record  Date
     next  following  the  failure of consummation  of  such
     purchase.  The Depositor shall cause to be refunded  to
     each  Unit  holder his pro rata portion  of  the  sales
     charge  levied on the sale of Units to such Unit holder
     attributable  to such Failed Contract Obligation.   The
     Depositor   shall   also  pay  to  the   Trustee,   for
     distribution  to  the  Unit holders,  interest  on  the
     amount of the purchase price to the Trust of the Failed
     Contract Obligation, at the rate of 5% per annum to the
     date  the  Depositor  notifies  the  Trustee  that   no
     Replacement  Bond will be purchased or, in the  absence
     of  such  notification,  to  the  expiration  date  for
     purchase  of  a  Replacement  Security   specified   in
     Section 3.14.  Any amounts remaining from monies  drawn
     on  the Letter of Credit which are not used to purchase
     New  Bonds or are not used to provide refunds  to  Unit
     holders shall be paid to the Depositor.
     
           (e)  The Trustee is hereby irrevocable authorized
     to  effect  registration or transfer of  the  Bonds  in
     fully registered form to the name of the Trustee or  to
     the name of its nominee.
     
           (f)   In connection with and at the time  of  any
     deposit   of  additional  bonds  pursuant  to   Section
     2.01(b), the Depositor shall exactly replicate Cash (as
     defined  below) received or receivable by the Trust  as
     of  the  date  of such deposit.  For purposes  of  this
     paragraph,  "Cash" means, as to the Principal  Account,
     cash  or  other property (other than Bonds) on hand  in
     the  Principal Account or receivable and to be credited
     to  the Principal Account as of the date of the deposit
     (other than amounts to be distributed solely to persons
     other  than  holders of Units created by  the  deposit)
     and,  as  to the Income Account, cash or other property
     (other than Bonds) received by the Trust as of the date
     of the deposit or receivable by the Trust in respect of
     distributions declared but not received as of the  date
     of  the  deposit, reduced by the amount of any cash  or
     other  property  received or  receivable  on  any  Bond
     allocable (in accordance with the Trustee's calculation
     of  the  monthly  distribution from the Income  Account
     pursuant to Section 3.05) to a distribution made or  to
     made in respect of a Record Date occurring prior to the
     deposit.  Such replication will be made on the basis of
     a  fraction,  the numerator of which is the  number  of
     Units  created  by the deposit and the  denominator  of
     which  is  the  number of Units which  are  outstanding
     immediately prior to the deposit.
     
     (k)   Section 3.07 of Article III of the Standard Terms
and  Conditions of Trust is hereby amended by deleting  "or"
immediately prior to paragraph (g) and adding the  following
paragraph:
     
     ";  or (h)  that Bonds need to be sold in order to meet
     established  principal  distributions  which   are   an
     objective of the Trust as described in the Prospectus."
     
     IN WITNESS WHEREOF, Nike Securities L.P., United States
Trust  Company  of New York, Securities Evaluation  Service,
Inc.  and  First Trust Advisors L.P. have each  caused  this
Trust  Agreement to be executed and the respective corporate
seal  to  be hereto affixed and attested (if applicable)  by
authorized officers; all as of the day, month and year first
above written.
     
     
                              NIKE SECURITIES L.P.,
                              Depositor


                              By   Carlos E. Nardo
                                   Senior Vice President

                             UNITED STATES TRUST COMPANY OF
                              NEW YORK, Trustee



(SEAL)                        By   Thomas Porrazzo
                                   Vice President

Attest:

Rosalia Raviele
Assistant Vice President
                              SECURITIES EVALUATION SERVICE,
                              INC., Evaluator


(SEAL)                        By   James R. Couture
                                   President

Attest:

James G. Prince
Vice President and
Assistant Secretary
                             FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor


                              By   Carlos E. Nardo
                                   Senior Vice President
                              
                SCHEDULE A TO TRUST AGREEMENT
               SECURITIES INITIALLY DEPOSITED
                              
                              
                             IN
                              
    THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 113

(Note:    Incorporated herein and made a part hereof is the
"Portfolio" as set forth for each Trust in the Prospectus.)



                                                      Exhibit 3.1
                                
                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                         January 5, 1995
                                
                                
                                
Nike Securities L.P.
Suite 300
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 113
                                
Gentlemen:
     
     We  have  served  as  counsel for Nike  Securities  L.P.,  as
Sponsor and Depositor of The First Trust Special Situations Trust,
Series  113  in  connection  with the preparation,  execution  and
delivery  of  a Trust Agreement dated January 5, 1995  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,
pursuant to which the Depositor has delivered to and deposited the
Securities  listed in Schedule A to the Trust Agreement  with  the
Trustee and pursuant to which the Trustee has issued to or on  the
order  of the Depositor a certificate or certificates representing
units  of  fractional undivided interest in and ownership  of  the
Fund created under said Trust Agreement.
     
     In  connection  therewith, we have  examined  such  pertinent
records  and  documents  and matters of  law  as  we  have  deemed
necessary   in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
           1.    the execution and delivery of the Trust Agreement
     and the execution and issuance of certificates evidencing the
     Units in the Fund have been duly authorized; and
     
           2.    the certificates evidencing the Units in the Fund
     when  duly  executed and delivered by the Depositor  and  the
     Trustee   in   accordance  with  the   aforementioned   Trust
     Agreement,  will constitute valid and binding obligations  of
     the  Fund  and  the Depositor in accordance  with  the  terms
     thereof.
     
     We hereby consent to the filing of this opinion as an exhibit
to  the Registration Statement (File No. 33-57157) relating to the
Units  referred  to  above, to the use of  our  name  and  to  the
reference  to our firm in said Registration Statement and  in  the
related Prospectus.

                                    Respectfully submitted,
                                    
                                    
                                    CHAPMAN AND CUTLER
EFF:jlg




                                                      Exhibit 3.2
                                
                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                         January 5, 1995
                                
                                
                                
Nike Securities L.P.
Suite 300
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 113

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  113  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under  a  Trust Agreement dated January 5, 1995 (the "Indenture")
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.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments  and  documents  as we have  deemed  pertinent.   The
opinions  expressed  herein  assume  that  each  Trust  will   be
administered,  and  investments  by  a  Trust  from  proceeds  of
subsequent deposits, if any, will be made, in accordance with the
terms  of  the Indenture.  Each Trust holds Treasury  Obligations
and  may  include "stripped" U.S. Treasury bonds  (the  "Stripped
Treasury  Securities") (collectively "the  Securities")  as  such
term is defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing Federal income tax law:
          
          (i)   Each  Trust is not an association  taxable  as  a
     corporation  but  will  be governed  by  the  provisions  of
     Subchapter  J  (relating to Trusts) of Chapter  1,  Internal
     Revenue Code of 1986 (the "Code").
          
          (ii) Each Unit holder will be considered the owner of a
     pro rata portion of each Security in each Trust and will  be
     considered  to have received the interest on  his  pro  rata
     portion  of each Security when interest on such Security  is
     received  by  the respective Trust.  Each Unit  holder  will
     also  be  required to include in taxable income for  federal
     income tax purposes, original issue discount with respect to
     his  interest in any Security held by each Trust  which  was
     issued with original issue discount at the same time and  in
     the  same  manner as though the Unit holder were the  direct
     owner  of  such interest.  Original issue discount  will  be
     treated as zero with respect to the Securities if it is  "de
     minimis" within the meaning of Section 1273 of the Code and,
     based  upon  a Treasury Regulation (the "Regulation")  which
     was  issued on December 28, 1992 regarding the stripped bond
     rules of the Code, original issue discount with respect to a
     Stripped Treasury Security will be treated as zero if it  is
     "de minimis" as determined thereunder.
          
          (iii)     Each Unit holder will be considered the owner
     of  a  pro  rata portion of each asset in each  Trust.   The
     total  cost  to a Unit holder of his Units, including  sales
     charges,  is  allocated among his pro rata portion  of  each
     asset  held by each Trust (in proportion to the fair  market
     values  thereof on the date the Unit holder purchases Units)
     in order to determine his initial tax basis for his pro rata
     portion  of  each  asset held by each Trust.   The  Stripped
     Treasury   Securities  are  treated  as  bonds   that   were
     originally  issued  at an original issue discount.   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.  Under the special
     rules  relating  to stripped bonds, original issue  discount
     applicable   to   the   Stripped  Treasury   Securities   is
     effectively  treated  as  interest for  Federal  income  tax
     purposes and the amount of original issue discount  in  this
     case is generally the difference between the bond's purchase
     price  and its stated redemption price at maturity.  A  Unit
     holder will be required to include in gross income for  each
     taxable year the sum of his daily portions of original issue
     discount  attributable to the Stripped  Treasury  Securities
     held by a Trust as such original issue discount accrues  and
     will  in  general  be  subject to Federal  income  tax  with
     respect  to the total amount of such original issue discount
     that  accrues  for such year even though the income  is  not
     distributed  to  the Unit holders during such  year  to  the
     extent  it  is  greater than or equal to  the  "de  minimis"
     amount  described below.  To the extent the amount  of  such
     discount  is  less than the respective "de minimis"  amount,
     such  discount  shall  be  treated  as  zero.   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
     Stripped  Treasury  Securities this  method  will  generally
     result in an increasing amount of income to the Unit holders
     each  year.   A  Unit holder's tax basis for  his  pro  rata
     portion  of  each asset held by a Trust may  be  subject  to
     adjustment as discussed in paragraph (v) hereof.
          
          (iv)  The  Unit  holder's aliquot share  of  the  total
     proceeds  received on the disposition of, or principal  paid
     with  respect to, a Security held by a Trust will constitute
     ordinary  income  (which will be treated as interest  income
     for  most  purposes) to the extent it does  not  exceed  the
     accrued  market  discount  on such  Security  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 that is held by a
     Trust  that  has  not  previously been included  in  taxable
     income  by  such  Unit holder.  In general, market  discount
     accrues on a ratable basis unless the Unit holder elects  to
     accrue  such  discount  on a constant interest  rate  basis.
     However,  no  opinion  is  expressed  herein  regarding  the
     precise  manner  in  which  market  discount  accrues.   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
     deducible  would be ultimately deductible when  the  accrued
     market discount is included in income.
          
          (v)   As discussed in paragraph (iv) hereof, 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  (which has  not  previously  been
     included  in such Unit holder' taxable income) with  respect
     to a Unit holder's pro rata portion of each Security held by
     a  Trust.  Any other gains (or losses) will be capital gains
     (or  losses)  except in the case of a dealer or a  financial
     institution,  and will be long-term if the Unit  holder  has
     held  his Units for more than one year.  A Unit holder  will
     recognize taxable gains ( or losses) (a) upon redemption  or
     sale  of his Units, (b) if the Trustee disposes of an  asset
     or  (c) upon receipt by the Trustee of payments of principal
     on the Securities.  The amount of any such gain (or loss) is
     measured  by comparing the Unit holder's pro rata  share  of
     the  total  proceeds from the transaction with his  adjusted
     tax basis in his Units or his pro rata interest in the asset
     as  the case may be, and then reducing such gain, if any, to
     the  extent characterized as ordinary income resulting  from
     accrued market discount as discussed above.  A Unit holder's
     tax  basis in his Units and his pro rata portion of each  of
     the  underlying assets of a Trust may be adjusted to reflect
     the  accrual  of  market discount (if the  Unit  holder  has
     elected  to include such discount in income as it  accrues),
     original issue discount and amortized bond premium, if  any.
     The tax cost reduction requirements of said 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  his
     original  cost.  In addition, Unit holders must  reduce  the
     tax  basis of their Units and their pro rata portion of  the
     underlying  assets of each Trust for their share of  accrued
     interest  received  by  such 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  such  Trust  and,
     consequently,  such  Unit holders may have  an  increase  in
     taxable   gain  or  reduction  in  capital  loss  upon   the
     disposition of such Units or such Securities.
          
          (vi)  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  fees  of  the
     Trustee  and  the Evaluator but does not include amortizable
     bond premium on Securities held by a Trust.
     
     The  Code  provides  a  complex set of rules  governing  the
accrual  of  original  issue discount,  including  special  rules
relating  to  "stripped" debt instruments such  as  the  Stripped
Treasury  Securities.  These rules provide  that  original  issue
discount  generally accrues on the basis of a  constant  compound
interest  rate.  Special rules apply if the purchase price  of  a
Treasury  Obligation exceeds its original issue  price  plus  the
amount  of  original issued discount which would have  previously
accrued, based upon its issue price (its "adjusted issue price").
Similarly,  these special rules would apply to a Unit  holder  if
the  tax  basis of his pro rata portion of a Treasury  Obligation
issued  with original issue discount exceeds his pro rata portion
of its adjusted issue price.  The application of these rules will
also  vary depending on the value of the Treasury Obligations  on
the  date a Unit holder acquires his Units, and the price a  Unit
holder pays for his Units.  In addition, as discussed above,  the
Regulation provides that the amount of original issue discount on
a  stripped  bond  is  considered zero if the  actual  amount  of
original issue discount on such stripped bond as determined under
Section  1286  of  the Code is less that a "de  minimis"  amount,
which,  the  Regulation  provides, is the  product  of  (i)  0.25
percent  of the stated redemption price at maturity and (ii)  the
number of full years from the date the stripped bond is purchased
(determined  separately for each new purchaser  thereof)  to  the
final maturity date of the bond.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A  of  the  Code.  Interest received from, and gains recognized
from  the  disposition of, a Security by a Trust or the  sale  of
Units  by a Unit holder will be included by such corporations  in
the computation of the Superfund Tax.
     
     A  Unit  holder who is a foreign investor (i.e., an investor
other  than  a  U.S.  citizen or resident  or  U.S.  corporation,
partnership,  estate  or trust) will not  be  subject  to  United
States  Federal  income  taxes, including  withholding  taxes  on
interest  income (including any original issue discount)  on,  or
any  gain from the sale or other disposition or redemption  of  a
Security  held by a Trust or the sale of his Units provided  that
all of the following conditions are met:
          
          (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 his or her taxable year;
          
          (iii) the Security was issued after July 18, 1984; and
          
          (iv)   the  foreign investor provides all certification
     which  may  be  required of his status and  of  the  matters
     contained in clauses (i) and (ii) above.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-57157)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.

                                    Very truly yours
                                    
                                    
                                    CHAPMAN AND CUTLER
EFF/jln



                                                     Exhibit 3.3
                                
                                
                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                         January 5, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special
  Situations Trust, Series 113
  First Trust U.S. Treasury
  Securities Trust, Short Term,
  Series 5
  First Trust U.S. Treasury
  Securities Trust, Short-Intermediate,
  Series 6
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 113
     First Trust U.S. Treasury Securities Trust, Short Term,
                            Series 5
       First Trust U.S. Treasury Securities Trust, Short-
                     Intermediate, Series 6

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
113,  First  Trust  U.S. Treasury Securities  Trust,  Short-Term,
Series  5,  First  Trust U.S. Treasury Securities  Trust,  Short-
Intermediate,  Series 6 (the "Trust"), which will be  established
under a Standard Terms and Conditions of Trust dated January  23,
1992,   and  a  related  Trust  Agreement  dated  as   of   today
(collectively, the "Indenture"), among Nike Securities  L.P.,  as
Depositor (the "Depositor"); Securities Evaluation Service, Inc.,
as  Evaluator; First Trust Advisors L.P., as Portfolio Supervisor
and  United  States Trust Company of New York,  as  Trustee  (the
"Trustee").   Pursuant to the terms of the  Indenture,  units  of
fractional undivided interest in the Trust (the "Units") will  be
issued in the aggregate number set forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-57157)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    Carter, Ledyard & Milburn



                                                      Exhibit 3.4
                                
                                
                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                         January 5, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 113
  First Trust U.S. Treasury
  Securities Trust, Short-Term, Series 5
  First Trust U.S. Treasury
  Securities Trust, Short-Intermediate,
  Series 6
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President

      Re:  The First Trust Special Situations Trust, Series
                               113
     First Trust U.S. Treasury Securities Trust, Short Term,
                            Series 5
       First Trust U.S. Treasury Securities Trust, Short-
                     Intermediate, Series 6

Dear Sirs:

      We are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery  of Standard Terms and Conditions  of  Trust  dated
January  23,  1992, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as  Depositor  (the "Depositor"); Securities Evaluation  Service,
Inc.,  as  Evaluator;  First Trust Advisors  L.P.,  as  Portfolio
Supervisor;  and  the Trust Company, as Trustee (the  "Trustee"),
establishing  The  First Trust Special Situations  Trust,  Series
113,  First  Trust  U.S. Treasury Securities Trust,  Short  Term,
Series  5,  First  Trust U.S. Treasury Securities  Trust,  Short-
Intermediate,  Series 6 (the "Trust"), and the execution  by  the
Trust  Company, as Trustee under the Indenture, of a  certificate
or  certificates evidencing ownership of units (such  certificate
or  certificates  and  such aggregate units being  herein  called
"Certificates"  and  "Units"),  each  of  which   represents   an
undivided  interest in the Trust, which consists of taxable  U.S.
Treasury Securities (including confirmations of contracts for the
purchase  of  certain obligations not delivered  and  cash,  cash
equivalents  or an irrevocable letter of credit or a  combination
thereof,  in  the  amount  required for such  purchase  upon  the
receipt  of such obligations), such obligations being defined  in
the  Indenture  as  Bonds  and listed  in  the  Schedule  to  the
Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:

1.     The  Trust  Company  is  a  duly  organized  and  existing
corporation having the powers of a trust company under  the  laws
of the State of New York.

2.    The  Indenture has been duly executed and delivered by  the
Trust  Company  and, assuming due execution and delivery  by  the
other  parties thereto, constitutes the valid and legally binding
obligation of the Trust Company.

3.    The  Certificates  are in proper  form  for  execution  and
delivery by the Trust Company, as Trustee.

4.    The  Trust  Company,  as Trustee,  has  duly  executed  and
delivered to or upon the order of the Depositor a Certificate  or
Certificates evidencing ownership of the Units, registered in the
name  of  the  Depositor.  Upon receipt of  confirmation  of  the
effectiveness of the registration statement for the sale  of  the
Units filed with the Securities and Exchange Commission under the
Securities  Act  of  1933, the Trustee  may  deliver  such  other
Certificates,  in such names and denominations as  the  Depositor
may request, to or upon the order of the Depositor as provided in
the Closing Memorandum.

5.    The  Trust Company, as Trustee, may lawfully under the  New
York Banking Law advance to the Trust amounts as may be necessary
to  provide monthly interest distributions of approximately equal
amounts,  and  be  reimbursed, without  interest,  for  any  such
advances from funds in the interest account on the ensuing record
date, as provided in the Indenture.

      In rendering the foregoing opinion, we have not considered,
among  other  things,  whether  the  Securiteis  have  been  duly
authorized and delivered.

                                    Very truly yours,
                                    
                                    
                                    
                                    Carter, Ledyard & Milburn



                                                      Exhibit 4.1

SES
Securities Evaluation Service, Inc.
Suite 200
531 E. Roosevelt Road
Wheaton, Illinois  60187




January 5, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 113

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
57157 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references  to  Securities
Evaluation Service, Inc. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

Securities Evaluation Service, Inc.



James R. Couture
President


                                                      Exhibit 4.2

Standard & Poor's Ratings Group
Municipal Finance Department
25 Broadway
New York, New York  10004-1064
                                
                                
                         January 5, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust Series 113,
     First Trust U.S. Treasury Securities Trust, Short-Term,
                            Series 5
       First Trust U.S. Treasury Securities Trust, Short-
                     Intermediate, Series 6
                      (SEC Reg. #33-57157)
     
     Pursuant  to your request for a Standard & Poor's rating  on
the  units  of  the above captioned trust, we have  reviewed  the
information presented to us and have assigned an 'AAA' rating  to
the units in the trust.  The rating is a direct reflection of the
portfolio  of  the trust, which will be composed solely  of  U.S.
Treasury  Debt  Obligations fully guaranteed as to principal  and
interest by the full faith and credit of the United States.
     
     You  have  permission to use the name of Standard  &  Poor's
Ratings  Group and the above-assigned ratings in connection  with
your  dissemination  of  information  relating  to  these  units,
provided  that it is understood that the rating is  not  "market"
rating  nor a recommendation to buy, hold, or sell the  units  of
the  trust.  Further, it should be understood the rating does not
take  into account the extent to which fund expenses or portfolio
asset  sales for less than the fund's purchase price will  reduce
payment  to  the  unit  holders of  the  interest  and  principal
required  to  be paid on the portfolio assets.  S&P reserves  the
right  to advise its own clients, subscribers, and the public  of
the  ratings.   S&P  relies  on  the  sponsor  and  its  counsel,
accountants,  and other experts for the accuracy and completeness
of  the information submitted in connection with the rating.  S&P
does  not independently verify the truth or accuracy of any  such
information.
     
     This letter evidences our consent to the use of the name  of
Standard & Poor's Ratings Group and the above-assigned rating  in
the registration statement or prospectus relating to the units or
the  trust.   However, this letter should not be construed  as  a
consent  by us, within the meaning of Section 7 of the Securities
Act  of 1933, to the use of the name of Standard & Poor's Ratings
Group  in  connection with the ratings assigned to the securities
contained in the trust.  You are hereby authorized to file a copy
of this letter with the Securities and Exchange Commission.
     
     Please  be  certain to send us three copies  of  your  final
prospectus  as  soon  as  it becomes available.   Should  we  not
receive them within a reasonable time after the closing or should
they  not  conform to the representations made to us, we  reserve
the right to withdraw the rating.
     
     We  are pleased to have had the opportunity to be of service
to  you.  Our bill will be sent to you within one month.   If  we
can be of further help, please do not hesitate to call upon us.
                                    
                                    Sincerely,
                                    
                                    
                                    
                                    
                                    Hyman C. Grossman



<TABLE> <S> <C>



<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        5
<NAME>                          First Trust U.S. Treasury 
                                 Securities Trust, Short-Term
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               JAN-5-1995
<PERIOD-START>                  JAN-5-1995
<PERIOD-END>                    JAN-5-1995
<INVESTMENTS-AT-COST>           494,584
<INVESTMENTS-AT-VALUE>          494,584
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  494,584
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        494,584
<SHARES-COMMON-STOCK>           500,000
<SHARES-COMMON-PRIOR>           500,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    494,584
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        




</TABLE>

<TABLE> <S> <C>



<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        6
<NAME>                          First Trust U.S. Treasury 
                                 Securities Trust, Short-
                                  Intermediate
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               JAN-5-1995
<PERIOD-START>                  JAN-5-1995
<PERIOD-END>                    JAN-5-1995
<INVESTMENTS-AT-COST>           493,789
<INVESTMENTS-AT-VALUE>          493,789
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  493,789
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        493,789
<SHARES-COMMON-STOCK>           500,000
<SHARES-COMMON-PRIOR>           500,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    493,789
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        



</TABLE>


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