FIRST TRUST SPEC SIT TR SER 36 FIRST TR PR ADJ RATE TR SER 2
485BPOS, 1994-07-28
Previous: FIRST TRUST SPECIAL SIT TR SER 34 HEALTHCARE TR 2000 SER 1, 485BPOS, 1994-07-28
Next: GREEN TREE FINANCIAL CORP, POS AM, 1994-07-28





                                                        File No. 33-48894

               SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549-1004
                                
                         POST-EFFECTIVE
                         AMENDMENT NO. 2
                                
                               TO
                            FORM S-6

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

       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            PREFFERED ADJUSTABLE RATE TRUST, SERIES 2
                      (Exact Name of Trust)
                                
                      NIKE SECURITIES L.P.
                    (Exact Name of Depositor)
                                
                      1001 Warrenville Road
                     Lisle, Illinois  60532
                                
  (Complete address of Depositor's principal executive offices)
                                

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

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

:    :  immediately upon filing pursuant to paragraph (b)
:  x :  August 1, 1994
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
May 27, 1994.



<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2
                                519,110 UNITS


PROSPECTUS
Part One
Dated July 19, 1994

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

The Trust

The First Trust Preferred Adjustable Rate Trust, Series 2 (the "Trust") is a
unit investment trust consisting of a portfolio of adjustable rate preferred
stocks (Adjustable Preferred Securities).  At June 16, 1994, each unit
represented a 1/519,110 undivided interest in the principal and net income of
the Trust (see "The Trust" in Part Two).

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

Public Offering Price

The Public Offering Price per 100 units is equal to the aggregate value of the
Adjustable Preferred Securities in the Portfolio of the Trust, plus or minus
cash, if any, in the Income and Capital Accounts of the Trust divided by the
number of units outstanding, multiplied by 100, plus a sales charge of 4.5% of
the Public Offering Price (4.712% of the net amount invested) excluding income
and principal cash.  At June 16, 1994, the Public Offering Price per 100 units
was $472.71 (see "Public Offering" in Part Two).  The minimum purchase is
$1,000.

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


                             NIKE SECURITIES L.P.
                                   Sponsor


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2
             SUMMARY OF ESSENTIAL INFORMATION AS OF JUNE 16, 1994
                        Sponsor:  Nike Securities L.P.
               Evaluator:  Securities Evaluation Service, Inc.
              Trustee:  United States Trust Company of New York


<TABLE>
<CAPTION>
GENERAL INFORMATION

<S>                                                                <C>
Number of units                                                        519,110
Fractional Undivided Interest in the Trust per 100 units             1/519,110
Public Offering Price:
  Aggregate Value of Adjustable Preferred Securities in
    the Portfolio                                                   $2,319,181
  Aggregate Value of Adjustable Preferred Securities per
    100 units                                                          $446.76
  Income and Principal Cash in the Portfolio                           $25,443
  Income and Principal Cash per 100 units                                $4.90
  Sales Charge 4.712% (4.5% of Public Offering Price,
    excluding Income and Principal Cash)                                $21.05
  Public Offering Price per 100 units                                  $472.71
  Redemption Price and Sponsor's Repurchase Price per 100 units
    ($21.05 less than the Public Offering Price per 100 units)         $451.66

</TABLE>
Date Trust Established                                           July 22, 1992
Mandatory Termination Date                                      August 1, 1997

<TABLE>
<S>                                                                     <C>
Calculation of Estimated Net Annual Dividends per 100 units:
  Estimated Gross Annual Dividends per 100 units (based on
    the most recent quarterly dividend declared by each
    issuer, which is subject to periodic adjustments)                   $32.68
  Estimated Annual Expense per 100 units                                  2.00
                                                                        ______
  Estimated Net Annual Dividends per 100 units                          $30.68
                                                                        ======

</TABLE>
Evaluator's Annual Fee:  $.30 per 100 units outstanding.  Evaluations for
purposes of sale, purchase or redemption of units are made as of the close of
trading (4:00 p.m. Eastern time) on the New York Stock Exchange on each day on
which it is open.
Supervisory fee payable to an affiliate                Maximum of $.25 per 100
  of the Sponsor                                    units outstanding annually

Trustee's Annual Fee:  $.84 per 100 units outstanding.
Capital Distribution Record Date:  Fifteenth day of each December.
Capital Distribution Date:  On or prior to the thirty-first day of each
December.
Income Distribution Record Date:  Fifteenth day of each month.
Income Distribution Date:  The last day of each month.
A unit holder who owns at least 2,500 units may request an "In-Kind
Distribution" upon tendering units for redemption or upon termination of the
Trust.  See "Rights of Unit Holders - How are Income and Capital Distributed?"
in Part Two.

<PAGE>




















                     THIS PAGE INTENTIONALLY LEFT BLANK.


<PAGE>






                        REPORT OF INDEPENDENT AUDITORS


The Unit Holders of The First Trust
Special Situations Trust, Series 36,
First Trust Preferred Adjustable Rate Trust, Series 2

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of The First Trust Special Situations Trust, Series
36, First Trust Preferred Adjustable Rate Trust, Series 2 as of March 31,
1994, and the related statements of operations and changes in net assets for
the year then ended and for the period from the Initial Date of Deposit,
July 22, 1992, to March 31, 1993.  These financial statements are the
responsibility of the Trust's Trustee.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of March 31, 1994, by
correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Trustee, as
well as evaluating the overall financial statement presentation.  We believe
that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The First Trust Special
Situations Trust, Series 36, First Trust Preferred Adjustable Rate Trust,
Series 2 at March 31, 1994, and the results of its operations and changes in
its net assets for the year then ended and for the period from the Initial
Date of Deposit, July 22, 1992, to March 31, 1993, in conformity with
generally accepted accounting principles.



                                                                 ERNST & YOUNG

Chicago, Illinois
June 24, 1994


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                     STATEMENT OF ASSETS AND LIABILITIES

                                March 31, 1994


<TABLE>
<CAPTION>
                                    ASSETS

<S>                                                               <C>
Adjustable rate preferred securities, at value
  (cost $2,431,569) (Note 1)                                      $2,540,885
Dividends receivable                                                  13,001
Cash                                                                 449,723
                                                                  __________
                                                                   3,003,609

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

<S>                                                  <C>          <C>
Accrued liabilities                                                      126
                                                                  __________

Net assets, applicable to 528,510 outstanding
    units of fractional undivided interest:
  Cost of Trust assets (Note 1)                      $2,431,569
  Net unrealized appreciation (Note 2)                  109,316
  Distributable funds                                   462,598
                                                     __________

                                                                  $3,003,483
                                                                  ==========

Net asset value per 100 units                                        $568.29
                                                                  ==========

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                     PORTFOLIO - See notes to portfolio.

                                March 31, 1994


<TABLE>
<CAPTION>
                                               Standard &        Optional
                    Name of Issuer              Poor's          Redemption       Par or
   Number           of Adjustable           Preferred Stock     Provision     Stated Value    Market
 of Shares       Preferred Securities          Ratings(1)      per Share(2)    per Share      Value

   <C>          <S>                                <C>            <C>            <C>      <C>
   14,810       BankAmerica, Series A              BBB+           $50.00         $50.00      $738,649
    7,429       Cleveland Electric Illumination,
                   Series L                        B (3)          100.00         100.00       679,754
   12,576       First Chicago Corporation          BBB+            50.00          50.00       630,372
    5,378       Niagara Mohawk Power
                   Corporation, Series A           BB+ (3)         25.00          25.00       132,433
    7,140       Wells Fargo & Company, Series B    BBB             51.50          50.00       359,677
                                                                                           __________

                                                                                           $2,540,885
                                                                                           ==========

</TABLE>


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                              NOTES TO PORTFOLIO

                                March 31, 1994


(1)   All ratings are by Standard & Poor's Corporation as of March 31, 1994.

(2)   All of the Adjustable Preferred Securities are currently redeemable at
      the option of the issuer.  Optional redemption provisions, which may be
      exercised in whole or in part, are initially at prices of par or stated
      value plus a premium, then subsequently at prices declining to par or
      stated value.

(3)   Standard & Poor's Corporation states:  "Preferred stock rated "BB", "B",
      and "CCC" are regarded, on balance, as predominantly speculative with
      respect to the issuer's capacity to pay preferred stock obligations.
      "BB" indicates the lowest degree of speculation and "CCC" the highest
      degree of speculation.  While such issues will likely have some quality
      and protective characteristics, these are outweighed by large
      uncertainties or major risk exposures to adverse conditions.

[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                           STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                  Period from
                                                                  the Initial
                                                                    Date of
                                                                    Deposit,
                                                          Year     July 22,
                                                         ended     1992, to
                                                        Mar. 31,   Mar. 31,
                                                          1994        1993

<S>                                                     <C>          <C>
Dividend income                                         $313,282     282,516

Expenses:
  Trustee's fees and related expenses                    (8,524)     (4,891)
  Evaluator's fees                                       (1,700)     (1,276)
  Supervisory fees                                       (1,484)     (1,030)
                                                        ____________________
    Total expenses                                      (11,708)     (7,197)
                                                        ____________________
Investment income - net                                  301,574     275,319

Net gain (loss) on investments:
  Net realized gain (loss)                                49,956       1,000
  Change in unrealized appreciation or depreciation     (34,821)     144,137
                                                        ____________________
                                                          15,135     145,137
                                                        ____________________

Net increase in net assets resulting from operations    $316,709     420,456
                                                        ====================

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                     STATEMENTS OF CHANGES IN NET ASSETS


<TABLE>
<CAPTION>
                                                                  Period from
                                                                  the Initial
                                                                    Date of
                                                                    Deposit,
                                                          Year     July 22,
                                                         ended     1992, to
                                                        Mar. 31,   Mar. 31,
                                                          1994        1993

<S>                                                   <C>         <C>
Net increase in net assets resulting from operations:
  Investment income - net                               $301,574     275,319
  Net realized gain (loss) on investments                 49,956       1,000
  Change in unrealized appreciation or depreciation
    on investments                                      (34,821)     144,137
                                                      ______________________
                                                         316,709     420,456

Units issued (575,010 in 1993)                                 -   5,535,623

Units redeemed (84,834 in 1994)                        (705,776)           -

Distributions to unit holders:
  Investment income - net                              (307,455)   (229,390)
  Principal from investment transactions             (1,592,059)   (799,985)
                                                      ______________________
                                                     (1,899,514) (1,029,375)
                                                      ______________________
Total increase (decrease) in net assets              (2,288,581)   4,926,704

Net assets:
  At the beginning of the period (representing
    613,344 and 38,334 units outstanding)              5,292,064     365,360
                                                      ______________________
  At the end of the period (including
    distributable funds applicable to Trust
    units of $462,598 and $45,944 at March 31,
    1994 and 1993, respectively)
                                                      $3,003,483   5,292,064
                                                      ======================

Trust units outstanding at the end of the period         528,510     613,344

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST PREFERRED ADJUSTABLE RATE TRUST, SERIES 2

                        NOTES TO FINANCIAL STATEMENTS


1.  Significant accounting policies

Security valuation -

The adjustable rate preferred securities are stated at the closing sale prices
of listed adjustable rate preferred securities and the bid prices of over-the-
counter traded adjustable rate preferred securities, as reported by Securities
Evaluation Service, Inc. (the Evaluator), certain shareholders of which are
officers of the Sponsor.

Investment income -

Dividends on each adjustable rate preferred security are recognized on such
adjustable rate preferred security's ex-dividend date.

Security cost -

Cost of the adjustable rate preferred securities is based on the market value
of such securities on the dates the securities were deposited in the Trust.
The cost of securities sold is determined using the average cost method.
Sales and redemptions of adjustable rate preferred securities are recorded on
the trade date.

Federal income taxes -

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

Expenses of the Trust -

The Trust pays a fee for Trustee services to United States Trust Company of
New York, which is based on $.84 per annum per 100 units outstanding based on
the largest aggregate number of units outstanding during the calendar year.
In addition, the Evaluator will receive an annual fee based on $.30 per 100
units outstanding.  The Trust also pays recurring financial reporting costs
and an annual supervisory fee payable to an affiliate of the Sponsor.

2.  Unrealized appreciation and depreciation

An analysis of net unrealized appreciation at March 31, 1994 follows:

<TABLE>
               <S>                                                <C>
               Unrealized appreciation                             $121,736
               Unrealized depreciation                             (12,420)
                                                                   ________
                                                                   $109,316
                                                                   ========

</TABLE>


<PAGE>
3.  Other information

Cost to investors -

The cost to initial investors of units of the Trust was based on the aggregate
underlying value of the adjustable rate preferred securities on the date of an
investor's purchase, plus a sales charge of 4.5% of the public offering price
which is equivalent to approximately 4.712% of the net amount invested.

Distributions to unit holders -

Income distributions to unit holders are made on the last day of each month to
unit holders of record on the fifteenth day of such month.  Principal
distributions to unit holders, if any, are made on or prior to December 31 to
unit holders of record on December 15.

Selected data per 100 units of the Trust
  outstanding throughout each period -

<TABLE>
<CAPTION>
                                                                    Period from
                                                                    the Initial
                                                                      Date of
                                                                      Deposit,
                                                              Year   July 22,
                                                             ended   1992, to
                                                            Mar. 31, Mar. 31,
                                                              1994      1993

<S>                                                         <C>       <C>
Dividend income                                              $55.46     47.48
Expenses                                                      (2.07)    (1.21)
                                                            _________________
    Investment income - net                                   53.39     46.27

Distributions to unit holders:
  Investment income - net                                    (54.17)   (37.53)
  Principal from investment transactions                    (294.93)  (130.43)

Net gain (loss) on investments                                 1.18     31.41
                                                            _________________
    Total increase (decrease) in net assets                 (294.53)   (90.28)

Net assets:
  Beginning of each period                                   862.82    953.10
                                                            _________________

  End of each period                                        $568.29    862.82
                                                            =================

</TABLE>

Dividend income, Expenses and Investment income - net per 100 units have been
calculated based on the weighted average number of units outstanding during
each period (564,842 units and 595,090 units during the periods ended
March 31, 1994 and 1993, respectively).  Distributions to unit holders of
Investment income - net and Principal from investment transactions per 100
units represent the trust's actual distributions during each period.  The net
gain (loss) on investments per 100 units includes the effects of changes
arising from issuance of 575,010 additional units during the period at net
asset values which differed from the net asset value per 100 units of the
original 38,334 units ($953.10 per 100 units) on July 22, 1992.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 36
            FIRST TRUST ADJUSTABLE PREFERRED RATE TRUST, SERIES 2

                                   PART ONE
                       Must be Accompanied by Part Two

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

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

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

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

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

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

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

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



                Preferred Adjustable Rate Series

 The First Trust (registered trademark) Special Situations Trust

PROSPECTUS                                  NOTE: THIS PART TWO PROSPECTUS MAY
Part Two                                            ONLY BE USED WITH PART ONE 
Dated May 23, 1994

The Trust. The First Trust Special Situations Trusts (the "Trusts" 
and each a "Trust") are unit investment trusts consisting of portfolios 
containing adjustable preferred stocks.

The objective of the Trust is to provide for income and the preservation 
of capital by investing each Trust's portfolio in adjustable preferred 
stocks ("Adjustable Preferred Securities"). See "Portfolio" appearing 
in Part One for each Trust. Each Adjustable Preferred Security 
currently pays dividends at a rate which is subject to periodic 
adjustments based on changes in interest rates. See "Portfolio" 
appearing in Part One for each Trust. Each Trust has a Mandatory 
Termination Date as indicated in Part One for each Trust. There 
is, of course, no guarantee that the objective of the Trust will 
be achieved.

Each Unit of a Trust represents an undivided fractional interest 
in all the Adjustable Preferred Securities deposited in such Trust. 

The Adjustable Preferred Securities deposited in each Trust's 
portfolio have no fixed maturity date and the value of these underlying 
Adjustable Preferred Securities may fluctuate with changes in 
interest rates and with the financial condition of the issuers. 
The Adjustable Preferred Securities are subject to redemption. 
See "Portfolio" appearing in Part One for each Trust.

Public Offering Price. The secondary market Public Offering Price 
per Unit will be based upon the aggregate underlying value of 
the Adjustable Preferred Securities in the Trust (generally determined 
by the closing sales prices of listed Adjustable Preferred Securities 
and the bid prices of over-the-counter traded Adjustable Preferred 
Securities) plus or minus a pro rata share of cash, if any, in 
the Capital and Income Accounts of the Trust plus a sales charge 
as indicated in Part One for each Trust. The minimum purchase 
is as indicated in Part One for each Trust. The sales charge is 
reduced on a graduated scale for sales involving at least a minimum 
number of Units or a minimum dollar amount. See "How is the Public 
Offering Price Determined?"

Estimated Annual Distributions. The estimated net annual dividend 
distribution to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Adjustable Preferred Securities 
in a Trust) is as indicated in Part One. The estimated net annual 
dividend distributions per Unit will vary with changes in fees 
and expenses of each Trust, with changes in dividends received, 
which may occur on a frequent basis, and with the sale, redemption 
or liquidation of Adjustable Preferred Securities; therefore, 
there is no assurance that the annual dividend distribution will 
be realized in the future.

Dividend and Capital Gains Distributions. Distributions of dividends 
received by the Trust will be paid monthly in cash on the Distribution 
Date to Unit holders of record on the Record Date as set forth 
in the "Summary of Essential Information" appearing in Part One 
for each Trust. Distributions of funds in the Capital Account, 
if any, will be made at least annually in December of each year. 
Any distribution of income and/or capital gains will be net of 
the expenses of a Trust. See "What is the Federal Tax Status of 
Unit Holders?" Additionally, upon termination of a Trust, the 
Trustee will distribute, upon surrender of Units for redemption, 
to each Unit holder his pro rata share of the Trust's assets, 
less expenses, in the manner set forth under "Rights of Unit Holders-How 
are Income and Capital Distributed?"

   BOTH PARTS OF THE PROSPECTUS SHOULD BE RETAINED FOR FUTURE
                            REFERENCE.


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


Page 1

Secondary Market for Units. The Sponsor may maintain a market 
for Units of the Trusts and offer to repurchase such Units at 
prices which are based on the aggregate underlying value of Adjustable 
Preferred Securities in the Trusts (generally determined by the 
closing sale prices of listed Adjustable Preferred Securities 
and the bid prices of over-the-counter traded Adjustable Preferred 
Securities) plus or minus cash, if any, in the Capital and Income 
Accounts of the Trust. As of the date of this Prospectus the Sponsor 
is maintaining a secondary market. If a secondary market is not 
maintained in the future, a Unit holder may redeem Units through 
redemption at prices based upon the aggregate underlying value 
of the Adjustable Preferred Securities in the Trust (generally 
determined by the closing sale prices of listed Adjustable Preferred 
Securities and the bid prices of over-the-counter traded Adjustable 
Preferred Securities) plus or minus a pro rata share of cash, 
if any, in the Capital and Income Accounts of the Trust. For certain 
Trusts, a Unit holder tendering at least the amount specified 
in "Summary of Essential Information" appearing in Part One for 
such Trust for redemption may request a distribution of shares 
of Adjustable Preferred Securities (reduced by customary transfer 
and registration charges) in lieu of payment in cash. See "How 
May Units be Redeemed?"

Termination. Commencing on the Mandatory Termination Date for 
each Trust, Adjustable Preferred Securities will begin to be sold 
in connection with the termination of such Trust. The Sponsor 
will determine the manner, timing and execution of the sale of 
Adjustable Preferred Securities. Written notice of any termination 
of a Trust specifying the time or times at which Unit holders 
may surrender their certificates for cancellation shall be given 
by the Trustee to each Unit holder at his address appearing on 
the registration books of the Trust maintained by the Trustee. 
At least 60 days prior to the Mandatory Termination Date of a 
Trust the Trustee will provide written notice thereof to all Unit 
holders and will include with such notice a form to enable Unit 
holders to elect a distribution of shares of Adjustable Preferred 
Securities (reduced by customary transfer and registration charges) 
if such Unit holder owns at least the amount specified in "Summary 
of Essential Information" appearing in Part One for each Trust, 
rather than to receive payment in cash for such Unit holder's 
pro rata share of the amounts realized upon the disposition by 
the Trustee of Adjustable Preferred Securities. To be effective, 
the election form, together with surrendered certificates and 
other documentation required by the Trustee, must be returned 
to the Trustee at least five business days prior to the Mandatory 
Termination Date of the Trust. Unit holders not electing a distribution 
of shares of Adjustable Preferred Securities will receive a cash 
distribution within a reasonable time after a Trust is terminated. 
See "Rights of Unit Holders-How are Income and Capital Distributed?"


Page 2



                Preferred Adjustable Rate Series

            The First Trust Special Situations Trust


What is The First Trust Special Situations Trust?

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

The objective of the Trusts is to provide for income and the preservation 
of capital through an investment in Adjustable Preferred Securities. 
See "Portfolio" appearing in Part One for each Trust. Each Adjustable 
Preferred Security currently pays dividends at a rate which is 
subject to periodic adjustments based on changes in interest rates. 
The Adjustable Preferred Securities in each Trust consist of preferred 
securities of companies which are considered to be concentrated 
within the banking industry and the public utility industry. There 
is, of course, no guarantee that the objective of the Trusts will 
be achieved. 

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, 
expenses of the Trustee and other out-of-pocket expenses. The 
Sponsor will not receive any fees in connection with its activities 
relating to the Trusts. However, First Trust Advisors L.P., an 
affiliate of the Sponsor, will receive an annual supervisory fee, 
which is not to exceed the amount set forth under "Summary of 
Essential Information" appearing in Part One for each Trust, for 
providing portfolio supervisory services for each Trust. Such 
fee is based on the number of Units outstanding in the Trust on 
January 1 of each year except for the year or years in which an 
initial offering period occurs in which case the fee for a month 
is based on the number of Units outstanding at the end of such 
month. The fee may exceed the actual costs of providing such supervisory 
services for a Trust, but at no time will the total amount received 
for portfolio supervisory services rendered to unit investment 
trusts of which Nike Securities L.P. is the Sponsor in any calendar 
year exceed the aggregate cost to First Trust Advisors L.P. of 
supplying such services in such year.

The Evaluator will receive a fee as indicated in the "Summary 
of Essential Information" appearing in Part One for each Trust. 
The Trustee pays certain expenses of the Trusts for which it is 
reimbursed by each Trust. The Trustee will receive for its ordinary 
recurring services to the Trust an annual fee as indicated in 
Part One for each Trust. For a discussion of the services performed 
by the Trustee pursuant to its obligations under the Indenture, 
reference is made to the material set forth under "Rights of Unit 
Holders."

The Trustee's and Evaluator's fees are payable from the Income 
Account of a Trust to the extent funds are available and then 
from the Capital Account of the Trust. Since the Trustee has the 
use of the funds being held in the Capital and Income Accounts 
for payment of expenses and redemptions and since such Accounts 
are noninterest-bearing to Unit holders, the Trustee benefits 
thereby. Part of the Trustee's compensation for its services to 
the Trust is expected to result from the use of these funds. Both 
fees may be increased without approval of the Unit holders by 
amounts not exceeding proportionate increases under the category 
"All Services Less Rent of Shelter" in the Consumer Price Index 
published by the United States Department of Labor.

The following additional charges are or may be incurred by the 
Trusts: all legal and annual auditing expenses of the Trustee 
incurred by or in connection with its responsibilities under the 
Indenture; the expenses and costs of any action undertaken by 
the Trustee to protect the Trusts and the rights and interests


Page 3

of the Unit holders; fees of the Trustee for any extraordinary 
services performed under the Indenture; indemnification of the 
Trustee for any loss, liability or expense incurred by it without 
negligence, bad faith or willful misconduct on its part, arising 
out of or in connection with its acceptance or administration 
of the Trust; indemnification of the Sponsor for any loss, liability 
or expense incurred without gross negligence, bad faith or willful 
misconduct in acting as Depositor of the Trusts; all taxes and 
other government charges imposed upon the Adjustable Preferred 
Securities or any part of the Trusts (no such taxes or charges 
are being levied or made or, to the knowledge of the Sponsor, 
contemplated). The above expenses and the Trustee's annual fee, 
when paid or owing to the Trustee, are secured by a lien on the 
Trusts. In addition, the Trustee is empowered to sell Adjustable 
Preferred Securities in the Trusts in order to make funds available 
to pay all these amounts if funds are not otherwise available 
in the Income and Capital Accounts of the Trusts. Since the Adjustable 
Preferred Securities are all preferred stocks and the income stream 
produced by dividend payments is unpredictable, the Sponsor cannot 
provide any complete assurance that dividends will be sufficient 
to meet any or all expenses of the Trusts. As described above, 
if in the unlikely event dividends are insufficient to cover expenses, 
Adjustable Preferred Securities will have to be sold to meet Trust 
expenses. These sales may result in capital gains or losses to 
Unit holders. See "What is the Federal Tax Status of Unit Holders?"

The Indenture requires a Trust to 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 the Units, the Sponsor is required to bear the cost of such 
annual audits to the extent such cost exceeds $.50 per 100 Units. 
Unit holders of a Trust covered by an audit may obtain a copy 
of the audited financial statements upon request.

What is the Federal Tax Status of Unit Holders?

The following is a general discussion of certain of the Federal 
income tax consequences of the purchase, ownership and disposition 
of the Units. The summary is limited to investors who hold the 
Units as "capital assets" (generally, property held for investment) 
within the meaning of Section 1221 of the Internal Revenue Code 
of 1986 (the "Code"). Unit holders should consult their tax advisers 
in determining the Federal, state, local and any other tax consequences 
of the purchase, ownership and disposition of Units in a Trust. 

Neither the Sponsor nor Chapman and Cutler has reviewed the Adjustable 
Preferred Securities deposited in a Trust. Rather, they have assumed 
that (i) the Adjustable Preferred Securities qualify as equity 
for federal income tax purposes and that, accordingly, amounts 
received by a Trust with respect to the Adjustable Preferred Securities 
will qualify as dividends as defined in Section 316 of the Code 
and (ii) such dividends would generally be eligible for the dividends 
received deduction if the Adjustable Preferred Securities were 
directly held by a Unit holder for at least 46 days.

Based on the above, in the opinion of Chapman and Cutler, special 
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 the assets of a Trust under 
the Code; and the income of a Trust will be treated as income 
of the Unit holders thereof under the Code. Each Unit holder will 
be considered to have received his pro rata share of the income 
derived from each Adjustable Preferred Security when such income 
is received by a Trust.

2. Each Unit holder will have a taxable event when a Trust disposes 
of an Adjustable Preferred Security (whether by sale, exchange, 
redemption, or otherwise) or upon the sale or redemption of Units 
by such Unit holder. The price a Unit holder pays for his Units, 
including sales charges, is allocated among his pro rata portion 
of each Adjustable Preferred Security held by a Trust (in proportion 
to the fair market values thereof on the date the Unit holder 
purchases his Units) in order to determine his initial cost for 
his pro rata portion of each Adjustable Preferred Security held 
by a Trust. For Federal income tax purposes, a Unit holder's pro 
rata portion of dividends, as defined by Section 316 of the Code, 
paid by a corporation with respect to an Adjustable Preferred 
Security held by a Trust are taxable as ordinary income to the 
extent of such corporation's current and accumulated "earnings 
and profits". A Unit holder's pro rata


Page 4

portion of dividends paid on such Adjustable Preferred Security 
which exceed such current and accumulated earnings and profits 
will first reduce a Unit holder's tax basis in such Adjustable 
Preferred Security, and to the extent that such dividends exceed 
a Unit holder's tax basis in such Adjustable Preferred Security 
shall generally be treated as capital gain. In general, any such 
capital gain will be short-term unless a Unit holder has held 
his Units for more than one year.

3. A Unit holder's portion of gain, if any, upon the sale or redemption 
of Units or the disposition of Adjustable Preferred Securities 
held by a Trust will generally be considered a capital gain 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's portion of loss, if any, upon the sale 
or redemption of Units or the disposition of Adjustable Preferred 
Securities held by a Trust will generally be considered a capital 
loss except in the case of a dealer or a financial institution 
and, in general, will be long-term if the Unit holder has held 
his Units for more than one year. Unit holders should consult 
their tax advisers regarding the recognition of such capital gains 
and losses for Federal income tax purposes.

4. 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 
Trust, including fees of the Trustee and the Evaluator.

Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by a Trust (to the extent such dividends are taxable as ordinary 
income, as discussed above) in the same manner as if such corporation 
directly owned the Adjustable Preferred Securities paying such 
dividends. However, a corporation owning Units should be aware 
that Sections 246 and 246A of the Code impose additional limitations 
on the eligibility of dividends for the 70% dividends received 
deduction. These limitations include a requirement that stock 
(and therefore Units) must generally be held at least 46 days 
(as determined under Section 246(c) of the Code). Proposed regulations 
have been issued which address special rules that must be considered 
in determining whether the 46-day holding requirement is met. 
Moreover, the allowable percentage of the deduction will be reduced 
from 70% if a corporate Unit holder owns certain stock (or Units) 
the financing of which is directly attributable to indebtedness 
incurred by such corporation. It should be noted that various 
legislative proposals that would affect the dividends received 
deduction have been introduced. Unit holders should consult their 
tax advisers with respect to limitations on and possible modifications 
to the dividends received deduction.

Recognition of Taxable Gain or Loss Upon Disposition of Securities 
by the Trust or Disposition of Units. As discussed above, a Unit 
holder may recognize taxable gain (or loss) when an Adjustable 
Preferred Security is disposed of by the Trust or if the Unit 
holder disposes of a Unit. For taxpayers other than corporations, 
net capital gains are subject to a maximum stated marginal tax 
rate of 28%. However, it should be noted that legislative proposals 
are introduced from time to time that affect tax rates and could 
affect relative differences at which ordinary income and capital 
gains are taxed.

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

Special Tax Consequences of In-Kind Distributions Upon Redemption 
of Units or Termination of a Trust. As discussed in "Rights of 
Unit holders-How are Income and Capital Distributed?", under certain 
circumstances a Unit holder who owns at least the amount specified 
in "Summary of Essential Information" appearing in Part One for 
each Trust may request an In-Kind Distribution upon the redemption 
of Units or the termination of a Trust. The Unit holder requesting 
an In-Kind Distribution will be liable for expenses related thereto 
(the "Distribution Expenses") and the amount of such In-Kind Distribution 
will be reduced by the amount of the Distribution Expenses. See 
"Rights of Unit holders-How are Income and Capital Distributed?" 


Page 5

As previously discussed, prior to the redemption of Units or 
the termination of a Trust, a Unit holder is considered as owning 
a pro rata portion of each of the Trust assets for Federal income 
tax purposes. The receipt of an In-Kind Distribution upon the 
redemption of Units or the termination of a Trust would be deemed 
an exchange of such Unit holder's pro rata portion of each of 
the shares of stock and other assets held by such Trust in exchange 
for an undivided interest in whole shares of stock plus, possibly, 
cash. 

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Adjustable Preferred Security owned by a Trust. An "Adjustable 
Preferred Security" for this purpose is a particular class of 
stock issued by a particular corporation. If the Unit holder receives 
only whole shares of an Adjustable Preferred Security in exchange 
for his or her pro rata portion in each share of such security 
held by a Trust, there is no taxable gain or loss recognized upon 
such deemed exchange pursuant to Section 1036 of the Code. If 
the Unit holder receives whole shares of a particular Adjustable 
Preferred Security plus cash in lieu of a fractional share of 
such Adjustable Preferred Security, and if the fair market value 
of the Unit holder's pro rata portion of the shares of such Adjustable 
Preferred Security exceeds his tax basis in his pro rata portion 
of such Adjustable Preferred Security, taxable gain would be recognized 
in an amount not to exceed the amount of such cash received, pursuant 
to Section 1031(b) of the Code. No taxable loss would be recognized 
upon such an exchange pursuant to Section 1031(c) of the Code, 
whether or not cash is received in lieu of a fractional share. 
Under either of these circumstances, special rules will be applied 
under Section 1031(d) of the Code to determine the Unit holder's 
tax basis in the shares of such particular Adjustable Preferred 
Security which he receives as part of the In-Kind Distribution. 
Finally, if a Unit holder's pro rata interest in an Adjustable 
Preferred Security does not equal a whole share, he may receive 
entirely cash in exchange for his pro rata portion of a particular 
Adjustable Preferred Security. In such case, taxable gain or loss 
is measured by comparing the amount of cash received by the Unit 
holder with his tax basis in such Adjustable Preferred Security.

Because a Trust will own many Adjustable Preferred Securities, 
a Unit holder who requests an In-Kind Distribution will have to 
analyze the tax consequences with respect to each Adjustable Preferred 
Security owned by a Trust. In analyzing the tax consequences with 
respect to each Adjustable Preferred Security, such Unit holder 
must allocate the Distribution Expenses among the Adjustable Preferred 
Securities (the "Allocable Expenses"). The Allocable Expenses 
will reduce the amount realized with respect to each Adjustable 
Preferred Security so that the fair market value of the shares 
of such Adjustable Preferred Security received (if any) and cash 
received in lieu thereof (as a result of any fractional shares) 
by such Unit holder should equal the amount realized for purposes 
of determining the applicable tax consequences in connection with 
an In-Kind Distribution. A Unit holder's tax basis in shares of 
such Adjustable Preferred Security received will be increased 
by the Allocable Expenses relating to such Adjustable Preferred 
Security. The amount of taxable gain (or loss) recognized upon 
such exchange will generally equal the sum of the gain (or loss) 
recognized under the rules described above by such Unit holder 
with respect to each Adjustable Preferred Security owned by a 
Trust. Unit holders who request an In-Kind Distribution are advised 
to consult their tax advisers in this regard.

General. Each Unit holder 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 (including amounts received upon the redemption of 
Units) will be subject to back-up withholding at a specified percentage. 
Distributions by a Trust will generally be subject to United States 
income taxation and withholding in the case of Units held by non-resident 
alien individuals, foreign corporations or other non-United States 
persons. Such persons should consult their tax advisers. 

Unit holders will be notified annually of the amounts of income 
dividends includable in the Unit holder's gross income and amounts 
of Trust expenses which may be claimed as itemized deductions.


Page 6

Dividend income and long-term capital gains may also be subject 
to state and local taxes. Investors should consult their tax advisers 
for specific information on the tax consequences of particular 
types of distributions.

Unit holders desiring to purchase Units for tax-deferred plans 
and IRAs should consult their broker for details on establishing 
such accounts. Units may also be purchased by persons who already 
have self-directed plans established. See "Why are Investments 
in the Trusts Suitable for Retirement Plans?"

In the opinion of Carter, Ledyard & Milburn, Special Counsel to 
the Trusts for New York tax matters, under the existing income 
tax laws of the State of New York, each Trust is not an association 
taxable as a corporation and the income of each Trust will be 
treated as the income of the Unit holders thereof.

Why are Investments in the Trusts Suitable for Retirement Plans?

Units of 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 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. 
Fees and charges with respect to such plans may vary.

                            PORTFOLIO

What are Adjustable Preferred Securities?

Each Trust consists of different issues of Adjustable Preferred 
Securities, all of which may be issued by companies that are listed 
on a national securities exchange or the NASDAQ National Market 
System or are traded in the over-the-counter market. The Trusts 
consist of Adjustable Preferred Securities of companies which 
are considered to be concentrated within the banking industry 
and the public utility industry.

The Trusts consist of such of the Adjustable Preferred Securities 
listed under "Portfolio" appearing in Part One for each Trust 
as may continue to be held from time to time in each Trust and 
any additional Adjustable Preferred Securities acquired and held 
by a Trust pursuant to the provisions of the Trust Agreement together 
with cash held in the Income and Capital Accounts. Neither the 
Sponsor nor the Trustee shall be liable in any way for any failure 
in any of the Adjustable Preferred Securities.

Because certain of the Adjustable Preferred Securities from time 
to time may be sold under certain circumstances described herein, 
and because the proceeds from such events will be distributed 
to Unit holders and will not be reinvested, no assurance can be 
given that a Trust will retain for any length of time its present 
size and composition. Although the Portfolio is not managed, the 
Sponsor may instruct the Trustee to sell Adjustable Preferred 
Securities under certain limited circumstances. Pursuant to the 
Indenture and with limited exceptions, the Trustee may sell any 
securities or other property acquired in exchange for Adjustable 
Preferred Securities such as those acquired in connection with 
a merger or other transaction. If offered such new or exchanged 
securities or property, the Trustee shall reject the offer. However, 
in the event such securities or property are nonetheless acquired 
by the Trust, they may be accepted for deposit in the Trust and 
either sold by the Trustee or held in the Trust pursuant to the 
direction of the Sponsor (who may rely on the advice of the Portfolio 
Supervisor). See "How May Adjustable Preferred Securities be Removed 
from a Trust?" Adjustable Preferred Securities, however, will 
not be sold by a Trust to take advantage of market fluctuations 
or changes in anticipated rates of appreciation or depreciation.

Holders of preferred stocks of the type of Adjustable Preferred 
Securities held in each Portfolio have the right to receive dividends 
at an adjustable rate, when and as declared by the issuer's Board 
of Directors but do not participate in other amounts available 
for distribution by the issuing corporation. The adjustable dividend 
rates on the Adjustable Preferred Securities, in general, are 
adjusted quarterly based on changes in interest rates on certain 
U.S. Treasury notes and obligations. The adjustable dividend rates 
generally have a maximum rate which may not be exceeded and a 
minimum rate below which the actual dividend rate on the Adjustable


Page 7

Preferred Securities may not fall. Although one of the objectives 
of a Trust is to invest in instruments that will pay dividends 
that will increase with a general increase in interest rates, 
at any given time the adjustable dividend rate of a particular 
issuer may not correspond with the investment risk of such issuer 
or with interest rates in general. In such cases, the Adjustable 
Preferred Securities may trade at a price which is at a discount 
from the par or stated value of the Adjustable Preferred Security 
or at a price which is less than the price at which the Adjustable 
Preferred Security was deposited in the Trust. In cases of a decline 
of the issuer's creditworthiness or an increase in interest rates, 
there is the risk that the value of a Portfolio and hence the 
Units will decline. The Sponsor cannot predict future economic 
policies or their consequences on interest rates, or the course 
or extent of interest rate fluctuations or preferred stock prices 
in the future. 

Issues of preferred stock generally provide that the preferred 
stock may be liquidated, either by a partial scheduled redemption 
pursuant to a sinking fund or by a refunding redemption pursuant 
to which, at the option of the issuer, all or part of the issue 
can be retired from any available funds, at prices which may or 
may not include a premium over the involuntary liquidation preference, 
which generally is the same as the par or stated value of the 
Adjustable Preferred Securities, except as noted under the "Portfolio" 
in Part One for each Trust. In general, optional redemption provisions 
are more likely to be exercised when the Adjustable Preferred 
Securities are valued at a premium over par or stated value than 
when they are valued at a discount from par or stated value. Generally, 
the value of the Adjustable Preferred Securities will be at a 
premium over par when market interest rates fall below the coupon 
rate, as adjusted from time to time.

An investment in Units should be made with an understanding of 
the risks which an investment in preferred stocks entails, including 
the risk that the financial condition of the issuers of the Adjustable 
Preferred Securities or the general condition of the preferred 
stock market may worsen and the value of the Adjustable Preferred 
Securities and therefore the value of the Units may decline. Adjustable 
Preferred Securities may be susceptible to general stock market 
movements and to increases and decreases of value as market confidence 
in and perceptions of the issuers change. These perceptions are 
based on unpredictable factors including expectations regarding 
government, economic, monetary and fiscal policies, inflation 
and interest rates, economic expansion or contraction, and global 
or regional political, economic or banking crises. Adjustable 
Preferred Securities are also subject to Congressional reductions 
in the dividends-received deduction which would adversely affect 
the after-tax return to the investors who can take advantage of 
the deduction. Such reduction also might adversely affect the 
value of preferred stocks in general. Holders of preferred stocks 
have rights to receive payments from the issuers of those preferred 
stocks that are generally subordinate to those of creditors of, 
or holders of debt obligations or, in some cases, other senior 
preferred stocks of, such issuers. Adjustable Preferred Securities 
do not represent an obligation of the issuer and, therefore, do 
not offer any assurance of income or provide the same degree of 
protection of capital as do debt securities. The issuance of additional 
debt securities or senior preferred stock will create prior claims 
for payment of principal and interest and senior dividends which 
could adversely affect the ability and inclination of the issuer 
to declare or pay dividends on its preferred stock or the rights 
of holders of preferred stock with respect to assets of the issuer 
upon liquidation or bankruptcy. The value of preferred stocks 
is subject to market fluctuations for as long as the preferred 
stocks remain outstanding, and thus the value of the Adjustable 
Preferred Securities in the Portfolio may be expected to fluctuate 
over the life of a Trust to values higher or lower than those 
prevailing on the Initial Date of Deposit. 

Holders of preferred stocks incur more risk than holders of debt 
obligations because preferred stockholders, as owners of the entity, 
have generally inferior rights to receive payments from the issuer 
in comparison with the rights of creditors of or holders of debt 
obligations issued by the issuer. 

Whether or not the Adjustable Preferred Securities are listed 
on a national securities exchange, the principal trading market 
for the Adjustable Preferred Securities may be in the over-the-counter 
market. As a result, the existence of a liquid trading market 
for the Adjustable Preferred Securities may depend on whether 
dealers will make a market in the Adjustable Preferred Securities. 
There can be no assurance that a market will be made for any of 
the Adjustable Preferred Securities, that any market for the Adjustable 
Preferred Securities will be maintained or of the liquidity of 
the Adjustable Preferred Securities in any markets made.


Page 8

In addition, a Trust may be restricted under the Investment Company 
Act of 1940 from selling Adjustable Preferred Securities to the 
Sponsor. The price at which the Adjustable Preferred Securities 
may be sold to meet redemptions, and the value of a Trust, will 
be adversely affected if trading markets for the Adjustable Preferred 
Securities are limited or absent.

Unit holders will be unable to dispose of any of the Adjustable 
Preferred Securities in a Portfolio, as such, and will not be 
able to vote the Adjustable Preferred Securities. As the holder 
of the Adjustable Preferred Securities, the Trustee will have 
the right to vote all of the voting stocks in the Trust and will 
vote such stocks in accordance with the instructions of the Sponsor. 

The Trusts may be deemed to be concentrated in Adjustable Preferred 
Securities issued by companies in the banking industry. In view 
of this, an investment in Units of a Trust should be made with 
an understanding of the problems and risks inherent in the banking 
industry in general. Commercial banks and their holding companies 
are especially subject to the adverse effects of economic recession, 
volatile interest rates, portfolio concentrations in loans to 
particular businesses or debtors, such as energy or real estate 
businesses or less developed countries, and competition from new 
entrants in their fields of business. Economic conditions in the 
real estate markets, which have been weak in the recent past, 
can have a significant effect upon banks that have a substantial 
percentage of their assets invested in loans secured by real estate, 
as has recently been the case for a number of banks with respect 
to commercial real estate in the northeastern and southwestern 
regions of the United States. During recent years the ratings 
of U.S. banks and holding companies have been subject to extensive 
downgrades due primarily to deterioration in asset quality and 
the attendant impact on earnings and capital adequacy. Commercial 
banks and their holding companies are subject to extensive federal 
regulation and, when such institutions are state-chartered, to 
state regulation as well. Regulatory actions, such as increases 
in the minimum capital requirements applicable to commercial banks 
and the recent increases in deposit insurance premiums required 
to be paid by commercial banks, can negatively impact earnings 
and the ability of a company to pay dividends. Neither federal 
insurance of deposits nor governmental regulation, however, ensures 
the solvency or profitability of commercial banks or their holding 
companies, or insures against any risk of investment in the securities 
issued by such institutions.

The deposit insurance system is currently under review by Congress 
and federal regulators. Currently proposed reforms of that system 
could, among other things, restrict the ways in which deposited 
moneys can be used by banks or reduce the dollar amount or number 
of deposits insured for any depositor. Such reforms could reduce 
profitability as the investment choices available to banking institutions 
are limited and as consumers look for investment vehicles other 
than bank deposits. Legislation broadening bank powers also is 
being studied by Congress which, if enacted, could provide new 
earnings opportunities for banks but would also expose banks to 
well-established competitors, such as securities firms and insurance 
companies, as well as companies engaged in other areas of business 
if Congress were to eliminate the historic barriers between commerce 
and banking. Increased competition may also result from the broadening 
of regional and national interstate banking powers. The Sponsor 
makes no prediction as to what, if any, manner of bank regulatory 
reform might ultimately be adopted or what ultimate effect such 
reform might have.

The Trusts may be deemed to be concentrated in Adjustable Preferred 
Securities issued by the public utility industry. An investment 
in Units of a Trust should be made with an understanding of the 
characteristics of the public utility industry and the risks which 
such an investment may entail. General problems of the public 
utility industry include the difficulty in obtaining an adequate 
return on invested capital despite frequent increases in rates 
which have been granted by the public service commissions having 
jurisdiction, the difficulty in financing large construction programs 
during an inflationary period, the restrictions on operations 
and increased cost and delays attributable to environmental and 
other regulatory considerations, the difficulty to the capital 
markets in absorbing utility debt and equity securities, the difficulty 
in obtaining fuel for electric generation at reasonable prices, 
and the effects of energy conservation. There is no assurance 
that such commissions will in the future grant rate increases 
or that any such increases will be adequate to cover operating 
and other expenses and debt service requirements. All of the public 
utilities which


Page 9

are issuers of the Adjustable Preferred Securities in the portfolio 
have been experiencing many of these problems in varying degrees. 
In addition, federal, state and municipal governmental authorities 
may from time to time review existing, and impose additional regulations 
governing the licensing, construction and operation of nuclear 
power plants, which may adversely affect the ability of the issuers 
of certain of the Adjustable Preferred Securities in a Trust's 
portfolio to make dividend payments on their Adjustable Preferred 
Securities.

Utilities are generally subject to extensive regulation by state 
utility commissions which, for example, establish the rates which 
may be charged and the appropriate rate of return on an approved 
asset base, which must be approved by the state commissions. Certain 
utilities have had difficulty from time to time in persuading 
regulators, who are subject to political pressures, to grant rate 
increases necessary to maintain an adequate return on investment 
and voters in many states have the ability to impose limits on 
rate adjustments (for example, by initiative or referendum). Any 
unexpected limitations could negatively affect the profitability 
of utilities whose budgets are planned far in advance. In addition, 
gas pipeline and distribution companies have had difficulties 
in adjusting to short and surplus energy supplies, enforcing or 
being required to comply with long-term contracts and avoiding 
litigation from their customers, on the one hand, or suppliers, 
on the other.

Certain of the issuers of the Adjustable Preferred Securities 
in the Trusts may own or operate nuclear generating facilities. 
Governmental authorities may from time to time review existing, 
and impose additional, requirements governing the licensing, construction 
and operation of nuclear power plants. Nuclear generating projects 
in the electric utility industry have experienced substantial 
cost increases, construction delays and licensing difficulties. 
These have been caused by various factors, including inflation, 
high financing costs, required design changes and rework, allegedly 
faulty construction, objections by groups and governmental officials, 
limits on the ability to finance, reduced forecasts of energy 
requirements and economic conditions. This experience indicates 
that the risk of significant cost increases, delays and licensing 
difficulties remains present until completion and achievement 
of commercial operation of any nuclear project. Also, nuclear 
generating units in service have experienced unplanned outages 
or extensions of scheduled outages due to equipment problems or 
new regulatory requirements sometimes followed by a significant 
delay in obtaining regulatory approval to return to service. A 
major accident at a nuclear plant anywhere, such as the accident 
at a plant in Chernobyl could cause the imposition of limits or 
prohibitions on the operation, construction or licensing of nuclear 
units in the United States.

In view of the pending investigations and the other uncertainties 
discussed above, there can be no assurance that any company's 
share of the full cost of nuclear units under construction ultimately 
will be recovered in rates or of the extent to which a company 
could earn an adequate return on its investment in such units. 
The likelihood of a significantly adverse event occurring in any 
of the areas of concern described above varies, as does the potential 
severity of any adverse impact. It should be recognized, however, 
that one or more of such adverse events could occur and individually 
or collectively could have a material adverse impact on the financial 
condition or the results of operations of a company's ability 
to make interest and principal payments on its outstanding debt 
or to pay dividends.

Other general problems of the gas, water, telephone and electric 
utility industry (including state and local joint action power 
agencies) include difficulty in obtaining timely and adequate 
rate increases, difficulty in financing large construction programs 
to provide new or replacement facilities during an inflationary 
period, rising costs of rail transportation to transport fossil 
fuels, the uncertainty of transmission service costs for both 
interstate and intrastate transactions, changes in tax laws which 
adversely affect a utility's ability to operate profitably, increased 
competition in service costs, recent reductions in estimates of 
future demand for electricity and gas in certain areas of the 
country, restrictions on operations and increased cost and delays 
attributable to environmental considerations, uncertain availability 
and increased cost of capital, unavailability of fuel for electric 
generation at reasonable prices, including the steady rise in 
fuel costs and the costs associated with conversion to alternate 
fuel sources such as coal, availability and cost of natural gas 
for resale, technical and cost factors and other problems associated 
with construction, licensing, regulation


Page 10

and operation of nuclear facilities for electric generation, including 
among other considerations the problems associated with the use 
of radioactive materials and the disposal of radioactive wastes, 
and the effects of energy conservation. Each of the problems referred 
to could adversely affect the ability of the issuers of certain 
of the Adjustable Preferred Securities in the Trusts to make dividend 
payments.

The Underwriter in its general securities business acts as agent 
or principal in connection with the purchase and sale of securities, 
including the Adjustable Preferred Securities in the Trusts, and 
may act as a market maker in certain of the Adjustable Preferred 
Securities. The Underwriter also from time to time may issue reports 
on and make recommendations relating to equity securities, which 
may include the Adjustable Preferred Securities.

What are Some Additional Considerations for Investors?

Investors should be aware of certain other considerations before 
making a decision to invest in a Trust.

The value of the Adjustable Preferred Securities will fluctuate 
over the life of a Trust and may be more or less than the price 
at which they were deposited in such Trust. The Adjustable Preferred 
Securities may appreciate or depreciate in value (or pay dividends) 
depending on the full range of economic and market influences 
affecting these securities. 

The Trustee will have no power to vary the investments 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, but 
may dispose of Adjustable Preferred Securities only under limited 
circumstances. See "How May Adjustable Preferred Securities be 
Removed from a Trust?"

To the best of the Sponsor's knowledge, there is no litigation 
pending as of the date of this Part Two Prospectus in respect 
of any Adjustable Preferred Security which might reasonably be 
expected to have a material adverse effect on a Trust. Litigation 
may be instituted on a variety of grounds with respect to the 
Adjustable Preferred Securities. The Sponsor is unable to predict 
whether any such litigation will be instituted, or if instituted, 
whether such litigation might have a material adverse effect on 
a Trust.

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. The Public Offering 
Price is based on the aggregate underlying value of the Adjustable 
Preferred Securities in a Trust, plus or minus cash, if any, in 
the Income and Capital Accounts of such Trust, plus the applicable 
sales charge divided by the amount of Units of the Trust outstanding.

The minimum purchase of each Trust is as indicated in Part One 
for each Trust. The applicable sales charge is reduced by a discount 
as indicated below for volume purchases:

<TABLE>
<CAPTION>

                                Discount
Dollar Amount                   per 100
of Transaction                  Units     
______________                  ________
<C>                             <S>

$100,000 to $249,999            0.50%
$250,000 to $499,999            1.00%
$500,000 or more                2.00%

</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling underwriter or dealer. The reduced sales charge structure 
will apply on all purchases of Units in the Trust by the same 
person on any one day from any one underwriter or dealer. 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 estate or single fiduciary 
account. The purchaser must inform the Underwriter or dealer of 
any such combined purchase prior to the sale in order to obtain 
the indicated discount. In addition, with respect to the employees, 
officers and directors (including their immediate family members, 
defined as spouses, children, grandchildren,


Page 11

parents, grandparents, mothers-in-law, fathers-in-law, sons-in-law 
and daughters-in-law, and trustees, custodians or fiduciaries 
for the benefit of such persons) of the Sponsor and the Underwriter 
and their subsidiaries, the sales charge is reduced by 2.0% of 
the Public Offering Price for purchases of Units during the secondary 
public offering period.

The Public Offering Price of Units on the date of this Part Two 
Prospectus may vary from the amount stated under "Summary of Essential 
Information" in Part One for each Trust in accordance with fluctuations 
in the prices of the underlying Adjustable Preferred Securities. 
The aggregate underlying value of the Adjustable Preferred Securities 
will be determined in the following manner: if the Adjustable 
Preferred Securities are listed on a national securities exchange 
or the NASDAQ National Market System, this evaluation is generally 
based on the closing sale prices on that exchange or that system 
(unless it is determined that these prices are inappropriate as 
a basis for valuation) or, if there is no closing sale price on 
that exchange or system, at the closing bid prices. If the Adjustable 
Preferred Securities are not so listed or, if so listed and the 
principal market therefore is other than on the exchange, the 
evaluation shall generally be based on the current bid price on 
the over-the-counter market (unless it is determined that these 
prices are inappropriate as a basis for evaluation). If current 
bid prices are unavailable, the evaluation is generally determined 
(a) on the basis of current bid prices for comparable securities, 
(b) by appraising the value of the Adjustable Preferred Securities 
on the bid side of the market or (c) by any combination of the 
above.

Although payment is normally made five business days following 
the order for purchase, payment may be made prior thereto. Cash, 
if any, made available to the Sponsor prior to the date of settlement 
for the purchase of Units may be used in the Sponsor's business 
and may be deemed to be a benefit to the Sponsor, subject to the 
limitations of the Securities Exchange Act of 1934. Delivery of 
Certificates representing Units so ordered will be made five business 
days following such order or shortly thereafter. 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?

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

The Sponsor reserves the right to change the amount of the concession 
or agency commission from time to time. Certain commercial banks 
may be making Units of the Trusts available to their customers 
on an agency basis. A portion of the sales charge paid by these 
customers is retained by or remitted to the banks. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. In Texas 
and in certain other states, any banks making Units available 
must be registered as broker/dealers under state law.

What are the Sponsor's Profits?

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 and the price at which 
Units are resold (which price includes a sales charge as indicated 
in Part One for each Trust) or redeemed. The secondary market 
public offering price of Units may be greater or less than the 
cost of such Units to the Sponsor.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed by the Trustee and the Sponsor. Delivery of certificates 
representing Units ordered for purchase is normally made five 
business days following such order or shortly thereafter. Certificates 
are transferable by presentation and surrender to the Trustee 
properly endorsed or accompanied by a written instrument or instruments 
of transfer. Certificates to be redeemed must be properly endorsed 
or accompanied by a written instrument or instruments of transfer. 
A Unit holder must sign exactly as his name appears on the face 
of the


Page 12

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 issuer 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 the 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 Income and Capital Distributed?

The Trustee will distribute any net income received with respect 
to any of the securities in a Trust on or about the Income Distribution 
Dates to Unit holders of record on the preceding Income Record 
Date. See "Summary of Essential Information" in Part One for each 
Trust. Because dividends are not received by a Trust at a constant 
rate throughout the year, and because the dividend rate of each 
Adjustable Preferred Security is subject to periodic adjustments, 
such distributions to Unit holders may be more or less than the 
amount credited to the Income Account as of the Record Date. Notification 
to the Trustee of the transfer of Units is the responsibility 
of the purchaser, but in the normal course of business such notice 
is provided by the selling broker-dealer. The pro rata share of 
cash in the Capital Account of a Trust will be computed as of 
the fifteenth day of each month. Proceeds received on the sale 
of any Securities in a Trust, to the extent not used to meet redemptions 
of Units or pay expenses, will, however, be distributed at least 
annually on the last day of each month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $1.00 per 100 Units. The Trustee 
is not required to pay interest on funds held in the Capital Account 
of a Trust (but may itself earn interest thereon and therefore 
benefit from the use of such funds). Notwithstanding, distributions 
of funds in the Capital Account, if any, will be made on the last 
day of each December to Unit holders of record as of December 
15 for each Trust. See "What is the Federal Tax Status of Unit 
Holders?"

Under regulations issued by the Internal Revenue Service, the 
Trustee is required to withhold a specified percentage of any 
distribution made by the Trust if the Trustee has not been furnished 
the Unit holder's tax identification number in the manner required 
by such regulations. Any amount so withheld is transmitted to 
the Internal Revenue Service and may be recovered by the Unit 
holder only when filing a tax return. Under normal circumstances 
the Trustee obtains the Unit holder's tax identification number 
from the selling broker. However, a Unit holder should examine 
his or her statements from the Trustee to make sure that the Trustee 
has been provided a certified tax identification number in order 
to avoid this possible "back-up withholding."


Page 13

In the event the Trustee has not been previously provided such 
number, one should be provided as soon as possible.

Within a reasonable time after a Trust is terminated, each Unit 
holder will, upon surrender of his Units for redemption, receive 
(i) the pro rata share of the amounts realized upon the disposition 
of the Adjustable Preferred Securities, unless he elects an In-Kind 
Distribution as described below and (ii) a pro rata share of any 
other assets of such Trust, less expenses of the Trust. Not less 
than 60 days prior to the Mandatory Termination Date of a Trust 
the Trustee will provide written notice thereof to all Unit holders 
and will include with such notice a form to enable Unit holders 
to elect a distribution of shares of the Adjustable Preferred 
Securities (an "In-Kind Distribution"), if such Unit holder owns 
at least the amount specified in "Summary of Essential Information" 
appearing in Part One for each Trust, rather than to receive payment 
in cash for such Unit holder's pro rata share of the amounts realized 
upon the disposition by the Trustee of the Adjustable Preferred 
Securities. An In-Kind Distribution will be reduced by customary 
transfer and registration charges. To be effective, the election 
form, together with surrendered certificates and other documentation 
required by the Trustee, must be returned to the Trustee at least 
five business days prior to the Mandatory Termination Date of 
a Trust. A Unit holder my, of course, at any time after the Adjustable 
Preferred Securities are distributed, sell all or a portion of 
the shares.

The Trustee will credit to the Income Account of a Trust any dividends 
received on the Adjustable Preferred Securities therein. All other 
receipts (e.g. return of principal, capital gains, etc.) are credited 
to the Capital Account of the Trust.

The Trustee may establish reserves (the "Reserve Account") within 
a Trust for state and local taxes, if any, and any governmental 
charges payable out of the Trust.

What Reports will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of income, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per 100 Units. Within 
a reasonable period of time after the end of each calendar year, 
the Trustee shall furnish to each person who at any time during 
the calendar year was a Unit holder of a Trust the following information 
in reasonable detail: (1) a summary of transactions in such Trust 
for such year; (2) any Adjustable Preferred Securities sold during 
the year and the Adjustable Preferred Securities held at the end 
of such year by the Trust; (3) the redemption price per 100 Units 
based upon a computation thereof on the 31st day of December of 
such year (or the last business day prior thereto); and (4) amounts 
of income and capital distributed during such year.

In order to comply with Federal and state tax reporting requirements, 
Unit holders will be furnished, upon request to the Trustee, evaluations 
of the Adjustable Preferred Securities in the Trust 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 4:00 
p.m. Eastern time, the date of tender is the next day on which 
the New York Stock 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 cancelled.


Page 14

For certain Trusts, any Unit holder tendering at least the amount 
specified in "Summary of Essential Information" appearing in Part 
One for each Trust for redemption by request by written notice 
submitted at the time of tender from the Trustee in lieu of a 
cash redemption a distribution of shares of Adjustable Preferred 
Securities in an amount and value of Adjustable Preferred Securities 
per Unit equal to the Redemption Price Per Unit as determined 
as of the evaluation next following tender. To the extent possible, 
in-kind distributions ("In-Kind Distributions") shall be made 
by the Trustee through the distribution of each of the Adjustable 
Preferred Securities in book-entry form to the account of the 
Unit holder's bank or broker-dealer at the Depository Trust Company. 
An In-Kind Distribution will be reduced by customary transfer 
and registration charges. The tendering Unit holder will receive 
his pro rata number of whole shares of each of the Adjustable 
Preferred Securities comprising the portfolio and cash from the 
Capital Account equal to the fractional shares to which the tendering 
Unit holder's In-Kind Distribution to facilitate the distribution 
of whole shares, such adjustment to be made on the basis of the 
value of Adjustable Preferred Securities on the date of tender. 
If funds in the Capital Account are insufficient to cover the 
required cash distribution to the tendering Unit holder, the Trustee 
may sell Adjustable Preferred Securities in the manner described 
above.

Under regulations issued by the Internal Revenue Service, the 
Trustee is required to withhold a specified percentage of the 
principal amount of a Unit redemption if the Trustee has not been 
furnished the redeeming Unit holder's tax identification number 
in the manner required by such regulations. Any amount so withheld 
is transmitted to the Internal Revenue Service and may be recovered 
by the Unit holder only when filing a tax return. Under normal 
circumstances the Trustee obtains the Unit holder's tax identification 
number from the selling broker. However, any time a Unit holder 
elects to tender Units for redemption, such Unit holder should 
make sure that the Trustee has been provided a certified tax identification 
number in order to avoid this possible "back-up withholding." 
In the event the Trustee has not been previously provided such 
number, one must be provided at the time redemption is requested.

Any amounts paid on redemption representing income shall be withdrawn 
from the Income Account of a Trust to the extent that funds are 
available for such purpose. All other amounts paid on redemption 
shall be withdrawn from the Capital Account of a Trust.

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

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
aggregate underlying value of the Adjustable Preferred Securities 
in a Trust plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust. The Redemption Price per Unit is the pro 
rata share of each Unit determined by the Trustee by adding: (1) 
the cash on hand in the Trust; (2) the aggregate value of the 
Adjustable Preferred Securities held in the Trust, as determined 
by the Evaluator on the basis of the aggregate underlying value 
of the Adjustable Preferred Securities in the Trust next computed; 
and (3) dividends receivable on the Adjustable Preferred Securities 
trading ex-dividend as of the date of computation; and deducting 
therefrom: (1) amounts representing any applicable taxes or governmental 
charges payable out of the Trust; (2) any amounts owing to the 
Trustee for its advances; (3) an amount representing estimated 
accrued expenses of the Trust, including but not limited to fees 
and expenses of the Trustee (including legal and auditing fees), 
the Evaluator and supervisory fees, if any; (4) cash held for 
distribution to Unit holders of record of the Trust as of the 
business day prior to the evaluation being made; and (5) other 
liabilities incurred by the Trust; and finally dividing the results 
of such computation by the number of Units of the Trust outstanding 
as of the date thereof.

The aggregate value of the Adjustable Preferred Securities will 
be determined in the following manner: if the Adjustable Preferred 
Securities are listed on a national securities exchange or the 
NASDAQ National Market System, this evaluation is generally based 
on the closing sale prices on that exchange or that system (unless 
it is determined that these prices are inappropriate as a basis 
for valuation) or, if there is no closing sale


Page 15

price on that exchange or system, at the closing bid prices. If 
the Adjustable Preferred Securities are not so listed or, if so 
listed and the principal market therefore is other than on the 
exchange, the evaluation shall generally be based on the current 
bid price on the over-the-counter market (unless these prices 
are inappropriate as a basis for evaluation). If current bid prices 
are unavailable, the evaluation is generally determined (a) on 
the basis of current bid prices for comparable securities, (b) 
by appraising the value of the Adjustable Preferred Securities 
on the bid side of the market or (c) by any combination of the 
above.

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 the New York Stock Exchange is restricted or any 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. Under 
certain extreme circumstances, the Sponsor may apply to the Securities 
and Exchange Commission for an order permitting a full or partial 
suspension of the right of Unit holders to redeem their Units. 
The Trustee is not liable to any person in any way for any loss 
or damage which may result from any such suspension or postponement.

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 4:00 p.m. Eastern time 
on the same 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. 
In the event the Sponsor does not purchase Units, the Trustee 
may sell Units tendered for redemption in the over-the-counter 
market, if any, as long as the amount to be received by the Unit 
holder is equal to the amount he would have received on redemption 
of the Units.

The offering price of any Units acquired by the Sponsor will be 
in accord with the Public Offering Price described in the then 
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 Adjustable Preferred Securities be Removed from a Trust?

The Portfolio of each Trust is not "managed" by the Sponsor or 
the Trustee; their activities described herein are governed solely 
by the provisions of the Indenture. The Indenture provides that 
the Sponsor may (but need not) direct the Trustee to dispose of 
an Adjustable Preferred Security in the event that an issuer defaults 
in the payment of a dividend that has been declared, that any 
action or proceeding has been instituted restraining the payment 
of dividends or there exists any legal question or impediment 
affecting such Adjustable Preferred Security, that the issuer 
of the Adjustable Preferred Security has breached a covenant which 
would affect the payments of dividends, the credit standing of 
the issuer or otherwise impair the sound investment character 
of the Adjustable Preferred Security, that the issuer has defaulted 
on the payment on any other of its outstanding obligations, that 
the price of the Adjustable Preferred Security has declined to 
such an extent or other such credit factors exist so that in the 
opinion of the Sponsor, the retention of such Adjustable Preferred 
Securities would be detrimental to a Trust. The acquisition by 
the Trust of any securities or other property other than the Adjustable 
Preferred Securities is prohibited. Pursuant to the Indenture 
and with limited exceptions, the Trustee may sell any securities 
or other property acquired in exchange for Adjustable Preferred 
Securities such as those acquired in connection with a merger 
or other transaction. If offered such new or exchanged securities 
or property, the Trustee shall reject the offer. However, in the 
event such securities or property are nonetheless acquired by 
a Trust, they may be accepted for deposit in the Trust and either 
sold by the Trustee or held in the Trust pursuant to the direction 
of the Sponsor (who may rely on the advice of the Portfolio Supervisor). 
Proceeds from the sale of Adjustable Preferred Securities (or 
any securities or other property received by a Trust in exchange 
for Adjustable Preferred Securities) by the Trustee are credited 
to the Capital Account of a Trust for distribution to Unit holders 
or to meet redemptions.


Page 16

The Trustee may also sell Adjustable Preferred Securities designated 
by the Sponsor, or if not so directed, in its own discretion, 
for the purpose of redeeming Units of the Trust tendered for redemption 
and the payment of expenses.

The Sponsor, in designating Adjustable Preferred Securities to 
be sold by the Trustee, will generally make selections in order 
to maintain, to the extent practicable, the proportionate relationship 
among the number of shares of individual issues of Adjustable 
Preferred Securities. To the extent this is not practicable, the 
composition and diversity of the Adjustable Preferred Securities 
may be altered. In order to obtain the best price for a Trust, 
it may be necessary for the Sponsor to specify minimum amounts 
(generally 100 shares) in which blocks of Adjustable Preferred 
Securities are to be sold.

        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 and Templeton Foreign Fund & U.S. Treasury Securities Trust. 
First Trust introduced the first insured unit investment trust 
in 1974 and to date more than $7 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of  December 31, 1993, the total partners' capital of Nike 
Securities L.P. was $12,743,032 (audited). (This paragraph relates 
only to the Sponsor and not to the Trust or to any series thereof 
or to any other Underwriter. The information is included herein 
only for the purpose of informing investors as to the financial 
responsibility of the Sponsor and its ability to carry out its 
contractual obligations. More detailed financial information will 
be made available by the Sponsor upon request.)

Who is the Trustee?

The Trustee is United States Trust Company of New York with its 
principal place of business at 45 Wall Street, New York, New York, 
10005 and its unit investment offices at 770 Broadway, New York, 
New York 10003. Unit holders who have questions regarding the 
Trust 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 17

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 the 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 Adjustable 
Preferred 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 becomes incapable of acting or becomes 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 such 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 an 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).

The Indenture provides that each Trust shall terminate upon the 
Mandatory Termination Date indicated in Part One for each Trust 
under "Summary of Essential Information" or when the value of 
the Adjustable Preferred Securities is less than the lower of 
$2,000,000 or 20% of the total value of Adjustable Preferred Securities 
deposited in a Trust during the primary offering period. The Trusts 
also may be liquidated at any time by consent of 100% of the Unit 
holders of the Trust. In the event of termination, written notice 
thereof will be sent by the Trustee to all Unit holders of a Trust. 
Within a reasonable period after termination, the Trustee will 
follow the procedures set forth under "How are Income and Capital 
Distributed?"


Page 18

Commencing on the Mandatory Termination Date, Adjustable Preferred 
Securities will begin to be sold in connection with the termination 
of a Trust. The Sponsor will determine the manner, timing and 
execution of the sale of the Adjustable Preferred Securities. 
Written notice of any termination of a Trust specifying the time 
or times at which Unit holders may surrender their certificates 
for cancellation shall be given by the Trustee to each Unit holder 
at his address appearing on the registration books of the Trust 
maintained by the Trustee. At least 60 days prior to the Mandatory 
Termination Date of a Trust the Trustee will provide written notice 
thereof to all Unit holders and will include with such notice 
a form to enable Unit holders to elect a distribution of shares 
of Adjustable Preferred Securities (reduced by customary transfer 
and registration charges), if such Unit holder owns at least the 
amount specified in "Summary of Essential Information" appearing 
in Part One for each Trust, rather than to receive payment in 
cash for such Unit holder's pro rata share of the amounts realized 
upon the disposition by the Trustee of Adjustable Preferred Securities. 
To be effective, the election form, together with surrendered 
certificates and other documentation required by the Trustee, 
must be returned to the Trustee at least five business days prior 
to the Mandatory Termination Date of such Trust. Unit holders 
not electing a distribution of shares of Adjustable Preferred 
Securities will receive a cash distribution from the sale of the 
remaining Adjustable Preferred Securities within a reasonable 
time after their Trust is terminated. Regardless of the distribution 
involved, the Trustee will deduct from the funds of the Trusts 
any accrued costs, expenses, advances or indemnities provided 
by the Trust Agreement, including estimated compensation of the 
Trustee and costs of liquidation and any amounts required as a 
reserve to provide for payment of any applicable taxes or other 
governmental charges. Any sale of Adjustable Preferred Securities 
in the Trusts upon termination may result in a lower amount than 
might otherwise be realized if such sale were not required at 
such time. The Trustee will then distribute to each Unit holder 
his pro rata share of the balance of the Income and Capital Accounts.

Legal Opinions

The legality of the Units offered hereby and certain matters relating 
to Federal tax law have been passed upon by Chapman and Cutler, 
111 West Monroe Street, Chicago, Illinois 60603, as counsel for 
the Sponsor. Carter, Ledyard & Milburn, will act as counsel for 
the Trustee and as special New York tax counsel for the Trusts.

Experts

The financial statements of the Trust appearing in Part One of 
this Prospectus and Registration Statement have been audited by 
Ernst & Young, 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.

             DESCRIPTION OF PREFERRED STOCK RATINGS*

*As published by Standard & Poor's Corporation and Moody's Investors 
Service, Inc., respectively.

Standard & Poor's Corporation. A Standard & Poor's preferred stock 
rating is an assessment of the capacity and willingness of an 
issuer to pay preferred stock dividends and any applicable sinking 
fund obligations. A preferred stock rating differs from a bond 
rating inasmuch as it is assigned to an equity issue, which issue 
is intrinsically different from, and subordinated to, a debt issue. 
Therefore, to reflect this difference, the preferred stock rating 
symbol will normally not be higher than the bond rating symbol 
assigned to, or that would be assigned to, the senior debt of 
the same issuer.

The preferred stock ratings are based on the following considerations:

I. Likelihood of payment-capacity and willingness of the issuer 
to meet the timely payment of preferred stock dividends and any 
applicable sinking fund requirements in accordance with the terms 
of the obligation.

II. Nature of, and provisions of, the issue.

III. Relative position of the issue in the event of bankruptcy, 
reorganization, or other arrangements affecting creditors' rights.


Page 19

"AAA"  This is the highest rating that may be assigned by Standard 
& Poor's to a preferred stock issue and indicates an extremely 
strong capacity to pay the preferred stock obligations.

"AA"   A preferred stock issue rated AA also qualifies as a high-quality 
fixed income security. The capacity to pay preferred stock obligations 
is very strong, although not as overwhelming as for issues rated 
AAA.

"A"   An issued rated A is backed by a sound capacity to pay the 
preferred stock obligations, although it is somewhat more susceptible 
to the adverse effects of changes in circumstances and economic 
conditions.

"BBB"  An issue rated BBB is regarded as backed by an adequate 
capacity to pay the preferred stock obligations. Whereas it normally 
exhibits adequate protection parameters, adverse economic conditions 
or changing circumstances are more likely to lead to a weakened 
capacity to make payments for a preferred stock in this category 
than for issues in the A category.

"BB," "B," "CCC"  Preferred stock issues rated BB, B and CCC are 
regarded, on balance, as predominantly speculative with respect 
to the issuer's capacity to pay preferred stock obligations. BB 
indicates the lowest degree of speculation and CCC the highest 
degree of speculation. While such issues will likely have some 
quality and protective characteristics, these are outweighed by 
large uncertainties or major risk exposures to adverse conditions.

Moody's Investors Service, Inc. Moody's Rating Policy Review Board 
extended its rating services to include quality designations on 
preferred stock on October 1, 1973. The decision to rate preferred 
stock, which Moody's had done prior to 1935, was prompted by evidence 
of investor interest. Moody's believes that its rating of preferred 
stock is especially appropriate in view of the ever-increasing 
amount of these securities outstanding, and the fact that continuing 
inflation and its ramifications have resulted generally in the 
dilution of some of the protection afforded them as well as other 
fixed-income securities.

Note: Moody's applies numerical modifiers 1, 2 and 3 in each rating 
classification: the modifier 1 indicates that the security ranks 
in the higher end of its generic rating category; the modifier 
2 indicates a mid-range ranking and the modifier 3 indicates that 
the issue ranks in the lower end of its generic rating category.

Preferred stock rating symbols and their definitions are as follows:

"aaa"  An issue which is rated "aaa" is considered to be a top-quality 
preferred stock. This rating indicates good asset protection and 
the least risk of dividend impairment within the universe of preferred 
stocks.

"aa"  An issue which is rated "aa" is considered a high-grade 
preferred stock. This rating indicates that there is a reasonable 
assurance that earnings and asset protection will remain relatively 
well-maintained in the foreseeable future.

"a"  An issue which is rated "a" is considered to be an upper-medium 
grade preferred stock. While risks are judged to be somewhat greater 
than in the "aaa" and "aa" classification, earnings and asset 
protection are, nevertheless, expected to be maintained at adequate 
levels.

"baa"  An issue which is rated "baa" is considered to be a medium-grade 
preferred stock, neither highly protected nor poorly secured. 
Earnings and asset protection appear adequate at present but may 
be questionable over any great length of time.

"ba"  An issue which is rated "ba" is considered to have speculative 
elements and its future cannot be considered well assured. Earnings 
and asset protection may be very moderate and not well safeguarded 
during adverse periods. Uncertainty of position characterizes 
preferred stocks in this class.

"b"  An issue which is rated "b" generally lacks the characteristics 
of a desirable investment. Assurance of dividend payments and 
maintenance of other terms of the issue over any long period of 
time may be small.

"caa"  An issue which is rated "caa" is likely to be in arrears 
on dividend payments. This rating designation does not purport 
to indicate the future status of payments.

"ca"  An issue which is rated "ca" is speculative in a high degree 
and is likely to be in arrears on dividends with little likelihood 
of eventual payments.


Page 20

"c"  This is the lowest rated class of preferred or preference 
stock. Issues so rated can be regarded as having extremely poor 
prospects of ever attaining any real investment standing.


             This page is intentionally left blank.

Page 21

             This page is intentionally left blank.

Page 22

             This page is intentionally left blank.

Page 23


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
The First Trust Special Situations Trust-Preferred
   Adjustable Rate Series:
        What is The First Trust Special Situations Trust?        3
        What are the Expenses and Charges?                       3
        What is the Federal Tax Status of Unit Holders?          4
        Why are Investments in the Trusts Suitable for 
                Retirement Plans?                                7
Portfolio:
        What are Adjustable Preferred Securities?                7
        What are Some Additional Considerations for
                Investors?                                      11
Public Offering:
        How is the Public Offering Price Determined?            11
        How are Units Distributed?                              12
        What are the Sponsor's Profits?                         12
Rights of Unit Holders:
        How is Evidence of Ownership Issued and 
                Transferred?                                    12
        How are Income and Capital Distributed?                 13
        What Reports will Unit Holders Receive?                 14
        How May Units be Redeemed?                              14
        How May Units be Purchased by the Sponsor?              16
        How May Adjustable Preferred
                Securities be Removed from a Trust?             16
Information as to Sponsor, Trustee And Evaluator:
        Who is the Sponsor?                                     17
        Who is the Trustee?                                     17
        Limitations on Liabilities of Sponsor and Trustee       18
        Who is the Evaluator?                                   18
Other Information:
        How May the Indenture be Amended or 
                Terminated?                                     18
        Legal Opinions                                          19
        Experts                                                 19
Description of Preferred Stock Ratings                          19
</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 TRUST HAS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, 
WASHINGTON, D.C. UNDER THE SECURITIES ACT OF 1933 AND THE INVESTMENT 
COMPANY ACT OF 1940, AND TO WHICH REFERENCE IS HEREBY MADE.



                FIRST TRUST   registered trademark
                 PREFERRED ADJUSTABLE RATE SERIES



                         The First Trust
                    Special Situations Trust




                           Prospectus
                            Part Two
                          May 23, 1994



              First Trust     registered trademark


                            Trustee:

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




                    THIS PART TWO MUST BE
                   ACCOMPANIED BY PART ONE.


Page 24






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

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors





                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES
36  PREFFERED ADJUSTABLE RATE TRUST, SERIES 2, certifies that  it
meets   all  of  the  requirements  for  effectiveness  of   this
Registration  Statement  pursuant  to  Rule  485(b)   under   the
Securities  Act  of 1933 and has duly caused this  Post-Effective
Amendment  of  its  Registration Statement to be  signed  on  its
behalf  by  the  undersigned thereunto  duly  authorized  in  the
Village of Lisle and State of Illinois on August 1, 1994.
                              
                     THE FIRST TRUST SPECIAL SITUATIONS TRUST,
                       SERIES 36
                     PREFFERED ADJUSTABLE RATE TRUST, SERIES 2
                                                            (Registrant)
                     By         NIKE SECURITIES L.P.
                                                             (Depositor)
                     
                     
                     By           Carlos E. Nardo
                      Senior Vice President
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Post-Effective Amendment of Registration Statement has been
signed  below by the following person in the capacity and on  the
date indicated:

Signature                  Title                      Date

Robert D. Van Kampen  Sole Director of       )
                      Nike Securities        )
                        Corporation,         ) August 1, 1994
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

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

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

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts"  and to the use of our report dated June  24,  1994  in
this  Post-Effective Amendment to the Registration Statement  and
related  Prospectus of The First Trust Special  Situations  Trust
dated July 19, 1994.



                                        ERNST & YOUNG





Chicago, Illinois
July 18, 1994
                                

                                





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