FIRST TRUST SPEC SIT TR SER 46 STRATEGIC EQUITY TR SER 1
485BPOS, 1995-09-29
Previous: NUVEEN ARIZONA PREMIUM INCOME MUNICIPAL FUND INC, NSAR-B, 1995-09-29
Next: FIRST TRUST SPECIAL SIT TR SER 48 FIRST TR INS CORP TR SER 7, 485BPOS, 1995-09-29





                                                File No. 33-53340

               SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549-1004
                                
                         POST-EFFECTIVE
                         AMENDMENT NO. 3
                                
                               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 46
                STRATEGIC EQUITY TRUST, SERIES 1
                      (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 :  September 29, 1995
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
July 14, 1995.


                                               

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1
                                374,489 UNITS


PROSPECTUS
Part One
Dated September 22, 1995

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

The Trust

The Strategic Equity Trust, Series 1 (the "Trust") is a unit investment trust
consisting of a portfolio of zero coupon bonds issued by the State of Illinois
(the "zero coupon bonds") and common stocks issued by companies which, at the
Initial Date of Deposit, provided income or were considered to have the
potential for capital appreciation.  At August 16, 1995, each Unit represented
a 1/374,489 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
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 5.8% of the Public
Offering Price (6.157% of the net amount invested) excluding income and
principal cash.  At August 16, 1995, the Public Offering Price per 100 Units
was $1,127.66 (see "Public Offering" in Part Two).  The minimum purchase is
100 Units.

      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 46
                       STRATEGIC EQUITY TRUST, SERIES 1
            SUMMARY OF ESSENTIAL INFORMATION AS OF AUGUST 16, 1995
                        Sponsor:  Nike Securities L.P.
               Evaluator:  Securities Evaluation Service, Inc.
              Trustee:  United States Trust Company of New York*


<TABLE>
<CAPTION>
GENERAL INFORMATION

<S>                                                                <C>
Aggregate Maturity Value of Zero Coupon Bonds in the Trust          $3,760,000
Number of Units                                                        374,489
Fractional Undivided Interest in the Trust per Unit                  1/374,489
Public Offering Price:
  Aggregate Value of Securities in the Portfolio                    $3,969,885
  Aggregate Value of Securities per 100 Units                        $1,060.08
  Income and Principal cash in the Portfolio                            $8,656
  Income and Principal cash per 100 Units                                $2.31
  Sales Charge 6.157% (5.8% of Public Offering Price,
    excluding income and principal cash)                                $65.27
  Public Offering Price per 100 Units                                $1,127.66
Redemption Price and Sponsor's Repurchase Price per 100
Units ($65.27 less than the Public Offering Price per
100 Units)                                                           $1,062.39

</TABLE>
Date Trust Established                                        October 28, 1992
Mandatory Termination Date                                      August 1, 2007
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

[FN]
*Effective September 1, 1995 the Chase Manhattan Bank (National Association)
will succeed United States Trust Company of New York as Trustee.
Trustee's Annual Fee:  $.84 per 100 Units outstanding.
Income Distribution Record Date:  First day of each July and twentieth day of
each December.
Income Distribution Date:  Fifteenth day of each July and thirty-first day of
each December.
Capital Record Date and Distribution Date:  Distributions from the Capital
Account will be made monthly payable on the last day of the 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.  Any remaining balance
in the Capital Account will be distributed in December of each year.
A Unit holder who owns at least 2,500 Units may request an "In-Kind
Distribution" upon termination of the Trust.  See "Rights of Unit Holders -
How are Income and Capital Distributed?" in Part Two.

<PAGE>






                        REPORT OF INDEPENDENT AUDITORS


The Unit Holders of The First Trust
Special Situations Trust, Series 46,
Strategic Equity Trust, Series 1

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of The First Trust Special Situations Trust, Series
46, Strategic Equity Trust, Series 1 as of May 31, 1995, and the related
statements of operations and changes in net assets for each of the two years
in the period then ended and for the period from the Initial Date of Deposit,
October 28, 1992, to May 31, 1993.  These financial statements are the
responsibility of the Trust's Sponsor.  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 May 31, 1995, by
correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Sponsor, 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 46, Strategic Equity Trust, Series 1 at May 31, 1995,
and the results of its operations and changes in its net assets for each of
the two years in the period then ended and for the period from the Initial
Date of Deposit, October 28, 1992, to May 31, 1993, in conformity with
generally accepted accounting principles.



                                                             ERNST & YOUNG LLP
Chicago, Illinois
September 1, 1995

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                     STATEMENT OF ASSETS AND LIABILITIES

                                 May 31, 1995


<TABLE>
<CAPTION>
                                    ASSETS

<S>                                                               <C>
Securities, at market value (cost, including accretion
  on the zero coupon bonds, $3,746,108) (Note 1)                  $4,059,454
Receivable from investment transactions                               55,505
Cash                                                                  18,751
Dividends receivable                                                   2,123
                                                                  __________
                                                                   4,135,833

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

<S>                                                 <C>           <C>
Unit redemptions payable                                              56,323
Accrued liabilities                                                    2,238
                                                                  __________
                                                                      58,561
                                                                  __________

Net assets, applicable to 383,860 outstanding
    units of fractional undivided interest:
  Cost of Trust assets, including accretion on
    the zero coupon bonds (Note 1)                   $3,746,108
  Net unrealized appreciation (Note 2)                  313,346
  Distributable funds                                    17,818
                                                     __________

                                                                  $4,077,272
                                                                  ==========

Net asset value per 100 units                                      $1,062.18
                                                                  ==========

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                     PORTFOLIO - See notes to portfolio.

                                 May 31, 1995


<TABLE>
<CAPTION>
    Maturity                                                         Market
     value          Name of Issuer and Title of Security             value
 <C>               <S>                                             <C>
                    State of Illinois, General Obligation College
                      Savings Bonds, Series of October 1992
                      (Zero Coupon) (1) (AAA Rated) (2)
                      (AMBAC Insured) (3) maturing:
    $950,000        August 1, 2004                                    $587,594
     950,000        August 1, 2005                                     552,055
     975,000        August 1, 2006                                     531,277
     975,000        August 1, 2007                                     497,211
  __________                                                         _________
  $3,850,000        Total Zero Coupon Bonds                          2,168,137
  ==========

</TABLE>
<TABLE>
<CAPTION>
     Number
   of Shares        Name of Issuer of Equity Securities

      <C>          <S>                                           <C>
       3,341        Abbott Laboratories                                133,640
       6,172(4)     Archer-Daniels-Midland Company                     114,182
       1,784        Automatic Data Processing, Inc. (ADP)              111,054
       1,634        Bandag, Inc.                                       101,104
       1,382        Bristol-Myers Squibb Company                        91,730
       1,089        Coca-Cola Company                                   67,110
       3,046        ConAgra, Inc.                                      101,660
       2,484        General Electric Corporation                       144,072
       1,936        Heinz (HJ) Company                                  87,604
       4,204(5)     McDonald's Corporation                             159,227
       2,291        Merck & Company, Inc.                              107,963
       2,636(5)     Quaker Oats                                         92,260
       3,185        R.R. Donnelley and Sons Company                    116,253
       3,192        Safety-Kleen Corporation                            54,264
       1,120        Sara Lee Corporation                                31,220
       1,342        Student Loan Marketing Association
                      (Sallie Mae)                                      63,745
       2,410        Walgreen Company                                   115,981
       2,811        Wal-Mart Stores, Inc.                               70,275
         422        WMX Technologies Inc. (formerly Waste
                      Management Inc.)                                  11,500
       2,574        Wm. Wrigley Jr. Company                            116,473
                                                                    __________
                    Total equity securities                          1,891,317
                                                                    __________
                    Total investments                               $4,059,454
                                                                    ==========
</TABLE>


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                              NOTES TO PORTFOLIO

                                 May 31, 1995


(1)   The zero coupon bonds have been purchased at a discount from their par
      value because there is no stated interest income thereon.  Over the life
      of the zero coupon bonds the value increases, so that upon maturity the
      holders will receive 100% of the principal amount thereof.  In the
      Sponsor's opinion, it is unclear whether distributions from the Trust
      relating to the Zero Coupon Bonds are exempt from Illinois income taxes.
      Under current regulations of the State of Illinois, the tuition fee
      credit associated with its General Obligation College Savings Bonds,
      Series of October 1992, will not be passed through to Unit holders of
      the Trust.  The Sponsor is currently unable to predict whether or to
      what extent pass-through treatment of the tuition fee credit may be
      permitted to a Unit holder of the Trust.

(2)   The rating is by Standard & Poor's Corporation.

(3)   Insurance has been obtained by the Sponsor prior to the Date of Deposit.
      No premium is payable by the Trust.

(4)   The number of shares reflects the effect of a 5% stock dividend and a
      three for two stock split.

(5)   The number of shares reflects the effect of a two for one stock split.



[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                           STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                  Period from
                                                                  the Initial
                                                                    Date of
                                                                    Deposit,
                                                                    Oct. 28,
                                           Year ended  Year ended   1992, to
                                            May 31,     May 31,     May 31,
                                              1995        1994        1993

<S>                                        <C>          <C>           <C>
Interest income                             $138,288     169,726      68,378
Dividends                                     44,505      50,767      28,125
                                            ________________________________
    Total investment income                  182,793     220,493      96,503

Expenses:
  Trustee's fees and related expenses        (8,005)     (9,337)     (2,405)
  Evaluator's fees                           (1,372)     (1,753)       (777)
  Supervisory fees                           (1,129)     (1,571)       (529)
                                            ________________________________
  Total expenses                            (10,506)    (12,661)     (3,711)
                                            ________________________________
    Investment income - net                  172,287     207,832      92,792

Net gain (loss) on investments:
  Net realized gain (loss)                     1,400    (81,461)       1,896
  Change in unrealized appreciation
    or depreciation                          440,667    (20,604)   (106,717)
                                            ________________________________
                                             442,067   (102,065)   (104,821)
                                            ________________________________

Net increase (decrease) in net assets
  resulting from operations                 $614,354     105,767    (12,029)
                                            ================================
</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                     STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                                  Period from
                                                                  the Initial
                                                                    Date of
                                                                    Deposit,
                                                                    Oct. 28,
                                           Year ended  Year ended   1992, to
                                            May 31,     May 31,     May 31,
                                              1995        1994        1993

<S>                                        <C>        <C>           <C>
Net increase (decrease) in net assets
     resulting from operations:
  Investment income - net                   $172,287     207,832      92,792
  Net realized gain (loss) on investments      1,400    (81,461)       1,896
  Change in unrealized appreciation or
    depreciation on investments              440,667    (20,604)   (106,717)
                                          __________________________________
                                             614,354     105,767    (12,029)

Units issued (610,000 in 1993)                     -           -   5,640,809

Units redeemed (121,040, 138,100 and
    17,000 in 1995, 1994 and 1993,
    respectively):
  Principal portion                      (1,162,870) (1,323,021)   (153,558)
  Net interest accrued                       (3,600)     (2,843)       (620)
                                          __________________________________
                                         (1,166,470) (1,325,864)   (154,178)

Distributions to unit holders:
  Investment income - net                   (33,196)    (39,746)       (717)
  Principal from investment transactions           -           -           -
                                          __________________________________
                                            (33,196)    (39,746)       (717)
                                          __________________________________
Total increase (decrease) in net assets    (585,312) (1,259,843)   5,473,885

Net assets:
  At the beginning of the period
    (representing 504,900, 643,000
    and 50,000 units outstanding,
    respectively)                          4,662,584   5,922,427     448,542
                                          __________________________________
  At the end of the period (including
    distributable funds applicable to
    Trust units of $17,818, $19,113
    and $23,337 at May 31, 1995, 1994
    and 1993, respectively)               $4,077,272   4,662,584   5,922,427
                                          ==================================
Trust units outstanding at the end
  of the period                              383,860     504,900     643,000

</TABLE>
[FN]

               See accompanying notes to financial statements.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                        NOTES TO FINANCIAL STATEMENTS


1.  Significant accounting policies

Security valuation -

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

The equity securities are stated at the closing sale prices of listed equity
securities and the bid prices of over-the-counter traded equity securities as
reported by the evaluator.

Investment income -

Dividends on each equity security are recognized on such equity security's ex-
dividend date.  Interest income consists of amortization of original issue
discount and market discount or premium on the zero coupon bonds.  Such
amortization is included in the cost of the zero coupon bonds and not in
distributable funds because it is not currently available for distribution to
unit holders.

Security cost -

Cost of the Trust's zero coupon bonds is based on the offering price of the
zero coupon bonds on the dates the zero coupon bonds were deposited in the
Trust, plus amortization of original issue discount and amortization of market
discount or premium.  Cost of the equity 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 of securities are recorded on the trade date.

<PAGE>
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.
Effective September 1, 1995 the Chase Manhattan Bank (National Association)
will succeed United States Trust Company of New York as Trustee; the Trustee
fees will not be affected by the change.  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 May 31, 1995 follows:

<TABLE>
<CAPTION>
                                       Zero coupon     Equity
                                          bonds      securities      Total

<S>                                     <C>           <C>          <C>
Unrealized appreciation                  $93,793       296,181      389,974
Unrealized depreciation                        -      (76,628)     (76,628)
                                        ___________________________________
                                         $93,793       219,553      313,346
                                        ===================================

</TABLE>
3.  Other information

Cost to investors -

The cost to initial investors of units of the Trust was based on the aggregate
offering price of the zero coupon bonds and the aggregate underlying value of
the equity securities on the date of an investor's purchase, plus a sales
charge of 5.5% of the public offering price which is equivalent to
approximately 5.820% of the net amount invested.

<PAGE>
Distributions to unit holders -

Income distributions to unit holders are made semiannually on July 15 and
December 31 to unit holders of record on July 1 and December 20, respectively.
Principal distributions to unit holders, if any, are made on the last day of
each month to unit holders of record on the fifteenth day of each month if the
amount available for distribution equals at least $1.00 per 100 Units.  Any
remaining balance in the principal cash account will be distributed in
December of each year.

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

<TABLE>
<CAPTION>
                                                                    Period from
                                                                    the Initial
                                                                      Date of
                                                                      Deposit,
                                                                      Oct. 28,
                                              Year ended  Year ended  1992, to
                                               May 31,     May 31,    May 31,
                                                 1995        1994       1993

<S>                                             <C>        <C>        <C>
Investment income - interest and dividends      $40.46       38.03      22.18
Expenses                                         (2.32)      (2.18)      (.85)
                                             ________________________________
    Investment income - net                      38.14       35.85      21.33

Distributions to unit holders:
  Investment income - net                        (6.97)      (6.37)      (.33)
  Principal from investment transactions             -           -          -
Net gain (loss) on investments                  107.54      (27.07)      2.98
                                             ________________________________
    Total increase (decrease) in net assets     138.71        2.41      23.98

Net assets:
  Beginning of the period                       923.47      921.06     897.08
                                             ________________________________
  End of the period                          $1,062.18      923.47     921.06
                                             ================================

</TABLE>
Investment income - interest and dividends, Expenses and Investment income -
net per 100 units have been calculated based on the weighted average number of
units outstanding during each period (451,772, 579,781 and 435,061 units
during the periods ended May 31, 1995, 1994 and 1993, respectively).
Distributions to unit holders of Investment income - net per 100 units
reflects the Trust's actual distributions of approximately $3.87 per 100 units
to 496,300 units on July 15, 1994, approximately $3.10 per 100 units to
450,539 units on December 30, 1994, approximately $4.03 per 100 units to
643,000 units on July 15, 1993, approximately $2.34 per 100 units to 591,000
units on December 31, 1993, and approximately $.33 per 100 units to 220,000
units on December 31, 1992.  The net gain (loss) on investments per 100 units
during the period ended May 31, 1993 includes the effects of changes arising
from issuance of 610,000 additional units during the period at net asset
values which differed from the net asset value per 100 units of the original
50,000 units ($897.08 per 100 units) on October 28, 1992.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 46
                       STRATEGIC EQUITY TRUST, SERIES 1

                                   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:          The Chase Manhattan Bank
                                    (National Association)
                                    770 Broadway
                                    New York, New York  10003

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

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

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

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

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



                     Strategic Equity Trust

            The First Trust Special Situations Trust

PROSPECTUS                            NOTE: THIS PART TWO PROSPECTUS MAY
Part Two                                      ONLY BE USED WITH PART ONE        
Dated September 25, 1995

The Trust. The First Trust Special Situations Trusts (the "Trusts" 
and each a "Trust") are unit investment trusts consisting of portfolios 
containing zero coupon bonds issued by the State of Illinois and 
common stocks issued by companies which, at the Initial Date of 
Deposit, provided income or were considered to have the potential 
for capital appreciation. Approximately 50% of the Equity Securities 
at the Initial Date of Deposit consisted of common stocks of companies 
headquartered or incorporated in the State of Illinois.

The objectives of the Trusts are to protect Unit holders' capital 
and provide for income or potential capital appreciation by investing 
a portion of their portfolios in zero coupon bonds issued by the 
State of Illinois (the "Zero Coupon Bonds"), and the remainder 
of the Trusts' portfolios in common stocks issued by companies 
which, at the Initial Date of Deposit, provided income or were 
considered to have the potential for capital appreciation (the 
"Equity Securities"). Collectively the Zero Coupon Bonds and the 
Equity Securities are referred to herein as the "Securities." 
See "Portfolio" appearing in Part One for each Trust. The Trusts 
have a Mandatory Termination Date as set forth under "Summary 
of Essential Information" appearing in Part One for each Trust. 
The Zero Coupon Bonds evidence the right to receive fixed payments 
at future dates from the State of Illinois. The market value of 
the Zero Coupon Bonds and the Units of the Trusts will fluctuate 
and, prior to maturity, may be worth more or less than a purchaser's 
acquisition cost. There is, of course, no guarantee that the objectives 
of the Trusts will be achieved.

Each Unit of a Trust represents an undivided fractional interest 
in all the Securities deposited in the Trusts. The Trusts have 
been organized so that purchasers of Units should receive, by 
the termination of the Trusts, an amount per Unit at least equal 
to $10.00 (which is equal to the cumulative per Unit value upon 
maturity of the Zero Coupon Bonds), even if the Trusts never paid 
a dividend and the value of the Equity Securities were to decrease 
to zero, which the Sponsor considers highly unlikely. This feature 
of the Trusts provides Unit holders who purchase Units at a price 
of $10.00 or less per Unit with total principal protection, including 
any sales charges paid, although they might forego any earnings 
on the amount invested. To the extent that Units are purchased 
at a price less than $10.00 per Unit, this feature may also provide 
a potential for capital appreciation. UNIT HOLDERS DISPOSING OF 
THEIR UNITS PRIOR TO THE MATURITY OF THE TRUSTS MAY RECEIVE MORE 
OR LESS THAN $10.00 PER UNIT, DEPENDING ON MARKET CONDITIONS ON 
THE DATE UNITS ARE SOLD OR REDEEMED.

The Zero Coupon Bonds deposited in the Trust will mature on August 
1st of 2004, 2005, 2006 and 2007 (the "Zero Coupon Bonds' Maturity 
Dates"). The Zero Coupon Bonds in the Trust had an aggregate maturity 
value equal to or greater than the aggregate Public Offering Price 
(which includes the sales charge) of the Units of the Trust on 
the Initial Date of Deposit. The Equity Securities deposited in 
the Trusts' portfolio have no fixed maturity date and the value 
of these underlying Equity Securities will fluctuate with changes 
in the values of stocks in general and with changes in the conditions 
and performance of the specific Equity Securities owned by the 
Trusts. See "Portfolio" appearing in Part One for each Trust.

Insurance guaranteeing the scheduled payment of all principal 
and interest on the Zero Coupon Bonds in the Trusts, was obtained 
directly by the Sponsor prior to the Initial Date of Deposit from 
AMBAC Indemnity Corporation. Such insurance is effective so long 
as the Zero Coupon Bonds are outstanding. The insurance relates 
only to the Zero Coupon Bonds in the Trusts and not to the Units 
offered hereby. See "How are the Zero Coupon Bonds Insured?" on 
page 12. No representation is made as to AMBAC Indemnity Corporation's 
ability to meet its commitments.

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

Public Offering Price. The secondary market Public Offering Price 
per Unit will be based upon a pro rata share of the bid prices 
of the Zero Coupon Bonds and the aggregate underlying value of 
the Equity Securities in a Trust (generally determined by the 
closing sale prices of listed Equity Securities and the bid prices 
of over-the-counter traded Equity Securities) plus or minus a 
pro rata share of cash, if any, in the Capital and Income Accounts 
of a 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. See "How is the 
Public Offering Price Determined?"

Dividend and Capital Distributions. Distributions of dividends 
and capital, if any, received by a Trust will be paid 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. Any distribution of income and/or 
capital will be net of the expenses of a Trust. Distributions 
of funds in the Capital Account, if any, will be made at least 
annually in December of each year. THE ZERO COUPON BONDS DO NOT 
PROVIDE FOR THE PAYMENT OF ANY CURRENT INTEREST AND PROVIDE FOR 
PAYMENT OF PRINCIPAL AND INTEREST AT MATURITY AT FACE VALUE UNLESS 
SOLD SOONER. UNIT HOLDERS MAY BE SUBJECT TO STATE INCOME TAX WITH 
RESPECT TO THE ACCRUAL OF ORIGINAL ISSUE DISCOUNT ON THE ZERO 
COUPON BONDS AS IF A DISTRIBUTION OF INCOME HAD OCCURRED. With 
certain exceptions applicable to corporate Unit holders, tax-exempt 
original issue discount which accrues with respect to the Zero 
Coupon Bonds will retain its status as tax-exempt original issue 
discount for Federal income tax purposes. 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 a Trust's 
assets, less expenses, in the manner set forth under "Rights of 
Unit Holders-How are Income and Capital Distributed?"

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 bid side evaluation of 
the Zero Coupon Bonds and the aggregate underlying value of Equity 
Securities in a Trust (generally determined by the closing sale 
prices of listed Equity Securities and the bid prices of over-the-counter 
traded Equity 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 bid 
price of the Zero Coupon Bonds plus the aggregate underlying value 
of the Equity Securities in a Trust (generally determined by the 
closing sale prices of listed Equity Securities and the bid prices 
of over-the-counter traded Equity Securities) plus or minus a 
pro rata share of cash, if any, in the Capital and Income Accounts 
of a Trust. See "How May Units be Redeemed?"

Termination. Commencing on the Final Zero Coupon Bonds' Maturity 
Date, Equity 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 Equity 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 Final Zero Coupon Bonds' 
Maturity Date 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 Equity 
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 Equity Securities. All Unit holders will receive 
their pro rata portion of the Zero Coupon Bonds in cash by the 
termination of a Trust. 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 Final Zero Coupon Bonds' Maturity Date. 
Unit holders not electing a distribution of shares of Equity Securities 
will receive a cash distribution from the sale of the remaining 
Securities within a reasonable time after a Trust is terminated. 
See "Rights of Unit Holders-How are Income and Capital Distributed?"

Page 2

                     Strategic Equity Series

            The First Trust Special Situations Trust


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust is a series of investment 
companies created by the Sponsor under the name of The First Trust 
Special Situations Trust, all of which are generally similar but 
each of which is separate and is designated by a different series 
number (the "Trusts" and each a "Trust"). Each Series consists 
of an underlying separate unit investment trust consisting of 
zero coupon bonds issued by the State of Illinois and common stocks, 
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, The Chase Manhattan Bank 
(National Association), as Trustee, Securities Evaluation Service, 
Inc., as Evaluator, and First Trust Advisors L.P., as Portfolio 
Supervisor.

The objectives of the Trusts are to protect Unit holders' capital 
and provide for income or potential capital appreciation by investing 
a portion of its portfolio in zero coupon bonds issued by the 
State of Illinois (the "Zero Coupon Bonds"), and the remainder 
of a Trust's portfolio in common stocks issued by companies which, 
at the Initial Date of Deposit, provided income or were considered 
to have the potential for capital appreciation (the "Equity Securities"). 
Collectively, the Zero Coupon Bonds and the Equity Securities 
are referred to herein as the "Securities." See "Portfolio" appearing 
in Part One for each Trust. Each Trust has a Mandatory Termination 
Date as set forth under "Summary of Essential Information" appearing 
in Part One for each Trust. The Zero Coupon Bonds evidence the 
right to receive fixed payments at future dates from the State 
of Illinois. The market value of the Zero Coupon Bonds and the 
Units of the Trusts will fluctuate and, prior to maturity, may 
be worth more or less than a purchaser's acquisition cost. The 
Equity Securities in a Trust consist of common stocks of companies 
which, at the Initial Date of Deposit, provided income or were 
considered to have the potential for capital appreciation. Approximately 
50% of the Equity Securities at the Initial Date of Deposit consisted 
of common stocks of companies headquartered or incorporated in 
the State of Illinois. There is, of course, no guarantee that 
the objectives of the Trusts will be achieved.

Insurance guaranteeing the scheduled payment of all principal 
and interest on the Zero Coupon Bonds in the Trust was obtained 
directly by the Sponsor prior to the Initial Date of Deposit from 
AMBAC Indemnity Corporation. Such insurance is effective so long 
as such Zero Coupon Bonds are outstanding. See "How are the Zero 
Coupon Bonds Insured?"

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 each Trust for which it is 
reimbursed by such Trust. The Trustee will receive for its ordinary 
recurring services to each Trust an annual fee as indicated in 
Part One for

Page 3

such 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 
a Trust is expected to result from the use of these funds. Both 
fees may be increased without approval of the Unit holders by 
amounts not exceeding proportionate increases under the category 
"All Services Less Rent of Shelter" in the Consumer Price Index 
published by the United States Department of Labor.

The following additional charges are or may be incurred by a Trust: 
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 such Trust and the rights and interests of the Unit 
holders; fees of the Trustee for any extraordinary services performed 
under the Indenture; indemnification of the Trustee for any loss, 
liability or expense incurred by it without negligence, bad faith 
or willful misconduct on its part, arising out of or in connection 
with its acceptance or administration of a Trust; indemnification 
of the Sponsor for any loss, liability or expense incurred without 
gross negligence, bad faith or willful misconduct in acting as 
Depositor of the Trust; all taxes and other government charges 
imposed upon the Securities or any part of the Trust (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 Trust. In addition, the Trustee is empowered to 
sell Securities in a Trust in order to make funds available to 
pay all these amounts if funds are not otherwise available in 
the Income and Capital Accounts of such Trust except that the 
Trustee shall not sell Zero Coupon Bonds to pay Trust expenses. 
Since the Equity Securities are all common stocks and the income 
stream produced by dividend payments is unpredictable, the Sponsor 
cannot provide any assurance that dividends will be sufficient 
to meet any or all expenses of a Trust. As described above, if 
dividends are insufficient to cover expenses, it is likely that 
Equity Securities will have to be sold to meet Trust expenses. 
These sales may result in the recognition of market discount, 
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 of the Trusts. 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 the Trusts. At the respective times of issuance of 
the Zero Coupon Bonds, opinions relating to the validity thereof 
and to the exclusion of interest and original issue discount thereon 
from Federal gross income were rendered by bond counsel to the 
respective issuing authority. Neither the Sponsor nor Chapman 
and Cutler has made any special review for the Trusts of the proceedings 
relating to the issuance of the Zero Coupon Bonds or of the bases 
for such opinions. Gain realized on the sale or redemption of 
the Zero Coupon Bonds by the Trustee or of a Unit by a Unit holder 
is, however, includable in gross income for Federal income tax 
purposes. (It should be noted in this connection that such gain 
does not include any amounts received in respect of accrued tax-exempt 
interest or accrued tax-exempt original issue discount, if any.) 
It should be noted that under provisions of the Revenue Reconciliation 
Act of 1993

Page 4

(the "Tax Act") described below, that subject accretion of market 
discount on tax-exempt bonds to taxation as ordinary income, gain 
realized on the sale or redemption of Bonds by the Trustee or 
of Units by a Unit holder that would have been treated as capital 
gain under prior law is treated as ordinary income to the extent 
it is attributable to accretion of market discount. Market discount 
can arise based on the price a Trust pays for Bonds or the price 
a Unit holder pays for his Units.

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 income derived 
from each Trust asset when such income is received by a Trust. 
In general and as further discussed below, a Unit holder's pro 
rata portion of dividends received with respect to the Equity 
Securities held by a Trust will be taxable as ordinary income. 
Tax-exempt original issue discount which accrues with respect 
to the Zero Coupon Bonds held by a Trust will retain its status 
as tax-exempt original issue discount, for Federal income tax 
purposes, as such discount accrues, when distributed to a Unit 
holder and in connection with the determination of a Unit holder's 
basis in its interest in such Zero Coupon Bonds except that the 
alternative minimum tax and the environmental tax (the "Superfund 
Tax") applicable to corporate Unit holders may, in certain circumstances, 
include in the amount on which such tax is calculated 75% of the 
tax-exempt original issue discount which accrues with respect 
to such Zero Coupon Bonds.

2.      Each Unit holder will have a taxable event when a Trust disposes 
of a Security (whether by sale, exchange, redemption, or payment 
at maturity) 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 
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 
Security held by a Trust. Gain or loss upon the sale or redemption 
of Units is measured by comparing the proceeds of such sale or 
redemption with the adjusted basis of Units. The amount of a Unit 
holder's share of any gain or loss recognized upon the disposition 
of Equity Securities or the Zero Coupon Bonds is measured by comparing 
the Unit holder's pro rata share of the total proceeds from such 
disposition with his basis for his fractional interest in the 
asset disposed of. The basis of each Unit and of each Zero Coupon 
Bond is increased by the Unit holder's share of the amount of 
accrued tax-exempt original issue discount. For Federal income 
tax purposes, a Unit holder's pro rata portion of dividends, as 
defined by Section 316 of the Code, paid with respect to an Equity 
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 portion of dividends paid 
on such Equity Security which exceed such current and accumulated 
earnings and profits will first reduce a Unit holder's tax basis 
in such Equity Security, and to the extent that such dividends 
exceed a Unit holder's tax basis in such Equity 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 Securities held by a 
Trust will generally be considered a capital gain 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. A Unit holder's portion of loss, if any, upon the sale 
or redemption of Units or the disposition of 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.      Insurance proceeds received by a Trust under any insurance 
policies which represent maturing interest on defaulted Zero Coupon 
Bonds will be excludable from Federal gross income if, and to 
the same extent as, such interest would have been so excludable 
if paid by the issuer of the defaulted

Page 5

Zero Coupon Bonds provided that, at the time such policies are 
purchased, the amounts paid for such policies are reasonable, 
customary and consistent with the reasonable expectation that 
the issuer of the bonds, rather than the insurer, will pay debt 
service on the bonds.

5.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by a Trust, 
including fees of the Trustee and the Evaluator. Because a Trust 
will hold Zero Coupon Bonds, Counsel for the Sponsor has also 
advised that under Section 265 of the Code, a portion of any interest 
on indebtedness incurred or continued to purchase or carry Units 
of a Trust is not deductible for Federal income tax purposes. 
The Internal Revenue Service has taken the position that indebtedness 
need not be directly traceable to the purchase or carrying of 
Zero Coupon Bonds or Units (however, these rules generally do 
not apply to interest paid on indebtedness incurred to purchase 
or improve a personal residence). Under Section 265 of the Code, 
certain financial institutions that acquire Units generally would 
not be able to deduct any of the interest expense attributable 
to ownership of Units. Investors with questions regarding these 
issues should consult with their tax advisers.

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 Equity Securities paying such dividends (other 
than corporate shareholders, such as "S" corporations, which are 
not eligible for the deduction because of their special characteristics 
and other than for purposes of special taxes such as the accumulated 
earnings tax and the personal holding corporation tax). 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). Final regulations have recently been issued which address 
special rules that must be considered in determining whether the 
46-day holding period 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 with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction.

Computation of Original Issue Discount. Sections 1288 and 1272 
of the Code provide a complex set of rules governing the accrual 
of original issue discount. These rules provide that original 
issue discount accrues either on the basis of a constant compounded 
interest rate or ratably over the term of the Zero Coupon Bond, 
depending upon the date the Zero Coupon Bond was issued. In addition, 
special rules apply if the purchase price of a Zero Coupon Bond 
exceeds the original issue price plus the amount of original issue 
discount which would have accrued to prior owners. The application 
of these rules will also vary depending on the value of the Zero 
Coupon Bond on the date a Unit holder acquires his Unit, and the 
price the Unit holder pays for his Unit. Because of the complexity 
of these rules relating to the accrual of original issue discount, 
Unit holders should consult their tax advisers as to how these 
rules apply.

Market Discount. The Tax Act subjects tax-exempt bonds to the 
market discount rules of the Code effective for bonds purchased 
after April 30, 1993. In general, market discount is the amount 
(if any) by which the stated redemption price at maturity exceeds 
an investor's purchase price (except to the extent that such difference, 
if any, is attributable to original issue discount not yet accrued). 
Under the Tax Act, accretion of market discount is taxable as 
ordinary income; under prior law the accretion had been treated 
as capital gain. Market discount that accretes while a Trust holds 
a Bond would be recognized as ordinary income by the Unit holders 
when principal payments are received on the Bond, upon sale or 
at redemption (including early redemption) or upon the sale or 
redemption of the Units, unless a Unit holder elects to include

Page 6

market discount in taxable income as it accrues. The market discount 
rules are complex and Unit holders should consult their tax advisers 
regarding these rules and their application.

Recognition of Taxable Gain or Loss Upon Disposition of Securities 
by the Trust or Disposition of Units. As discussed above, a Unit 
holder may, to the extent such gains are not treated as market 
discount, recognize taxable gain (or loss) when a 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 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 Tax Act raised tax rates on ordinary income while capital 
gains remain subject to a 28% maximum stated rate for taxpayers 
other than corporations. Because some or all capital gains are 
taxed at a comparatively lower rate under the Tax Act, the Tax 
Act includes a provision that recharacterized 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 Termination 
of the 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 termination of the 
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?" Zero Coupon Bonds held by 
a Trust will not be distributed to a Unit holder as part of an 
In-Kind Distribution. The tax consequences relating to the sale 
of Zero Coupon Bonds are discussed above. As previously discussed, 
prior to 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 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 a 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 Security owned by a Trust. A "Security" for this purpose 
is a particular class of stock issued by a particular corporation 
(and does not include the Zero Coupon Bonds). If the Unit holder 
receives only whole shares of a 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 Security plus cash in lieu 
of a fractional share of such Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Security exceeds his tax basis in his pro rata portion of such 
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 Security which he receives as part 
of the In-Kind Distribution. Finally, if a Unit holder's pro rata 
interest in a Security does not equal a whole share, he may receive 
entirely cash in exchange for his pro rata portion of a particular 
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 Security.

Because a Trust will own many Securities, a Unit holder who requests 
an In-Kind Distribution will have to analyze the tax consequences 
with respect to each Security owned by a Trust. In analyzing the 
tax consequences with respect to each Security, such Unit holder 
must allocate the Distribution Expenses among the Securities (the 
"Allocable Expenses"). The Allocable Expenses will reduce the 
amount realized with respect to each Security so that the fair 
market value of the shares of such 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

Page 7

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 Security received will be increased by 
the Allocable Expenses relating to such 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 Security 
owned by the Trust. Unit holders who request an In-Kind Distribution 
are advised to consult their tax advisers in this regard.

Collateral Tax Consequences Relating to the Zero Coupon Bonds. 
In general, Section 86 of the Code provides that Social Security 
benefits are includible in gross income in an amount equal to 
the lesser of (1) 50% of the Social Security benefits received 
or (2) 50% of the excess of "modified adjusted gross income" plus 
50% of the Social Security benefits received over the appropriate 
"base amount." The base amount is $25,000 for unmarried taxpayers, 
$32,000 for married taxpayers filing a joint return and zero for 
married taxpayers who do not live apart at all times during the 
taxable year and who file separate returns. Modified adjusted 
gross income is adjusted gross income determined without regard 
to certain otherwise allowable deductions and exclusions from 
gross income and by including tax-exempt interest and original 
issue discount. A taxpayer whose modified adjusted gross income 
(after inclusion of tax-exempt interest and original issue discount) 
does not exceed the base amount need not include any Social Security 
benefits in gross income. To the extent that Social Security benefits 
are includible in gross income, they will be treated as any other 
item of gross income.

In addition, under the Tax Act, for taxable years beginning after 
December 31, 1993, up to 85% of Social Security benefits are includible 
in gross income to the extent that the sum of "modified adjusted 
gross income" plus 50% of Social Security benefits received exceeds 
an "adjusted base amount." The adjusted base amount is $34,000 
for unmarried taxpayers, $44,000 for married taxpayers filing 
a joint return, and zero for married taxpayers who do not live 
apart at all times during the taxable year and who file separate 
returns.

Although tax-exempt interest and original issue discount is included 
in modified adjusted gross income solely for the purpose of determining 
what portion, if any, of Social Security benefits will be included 
in gross income, no tax-exempt interest or tax-exempt original 
issue discount, including that received from the Trust, will be 
subject to tax. A taxpayer whose adjusted gross income already 
exceeds the base amount or the adjusted base amount must include 
50% or 85%, respectively, of his Social Security benefits in gross 
income whether or not he receives any tax-exempt interest or tax-exempt 
original issue discount. A taxpayer whose modified adjusted gross 
income (after inclusion of tax-exempt interest and original issue 
discount) does not exceed the base amount need not include any 
Social Security benefits in gross income.

For purposes of computing the alternative minimum tax for individuals 
and corporations and the Superfund Tax for corporations, interest 
on certain private activity bonds (which includes most industrial 
and housing revenue bonds) issued on or after August 8, 1986 is 
included as an item of tax preference. THE TRUSTS DO NOT INCLUDE 
ANY SUCH PRIVATE ACTIVITY BONDS ISSUED ON OR AFTER THAT DATE.

Unit holders are urged to consult their own tax advisers with 
respect to the particular tax consequences to them, including 
the corporate alternative minimum tax, the Superfund Tax and the 
branch profits tax imposed by Section 884 of the Code.

The Zero Coupon Bonds provide that holders may be eligible to 
receive grants under a higher education grant program. No opinion 
is expressed regarding the Federal or state income tax treatment 
associated with the grant payments.

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. 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 
(accrual of tax-exempt original issue discount

Page 8

on the Zero Coupon Bonds will not generally be subject to taxation 
or withholding provided certain requirements are met). Such persons 
should consult their tax advisers. 

Unit holders will be notified annually of the amount of tax-exempt 
original issue discount and the amount of income dividends includable 
in the Unit holder's gross income and allocable portion of Trust 
expenses which may be claimed as itemized deductions.

Dividend income, long-term capital gains and accrual of tax-exempt 
original issue discount may 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.

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

State Tax Considerations. ALTHOUGH BOND COUNSEL HAS ISSUED ITS 
OPINION THAT INTEREST ON THE ZERO COUPON BONDS IS EXEMPT FROM 
PRESENT ILLINOIS INCOME TAXES, BASED ON PUBLICATION 101 PUBLISHED 
BY THE ILLINOIS DEPARTMENT OF REVENUE, IT IS UNCLEAR WHETHER DISTRIBUTIONS 
FROM THE TRUST RELATING TO THE ZERO COUPON BONDS WOULD BE SO EXEMPT. 
INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISERS REGARDING THE 
STATE INCOME TAX CONSEQUENCES OF OWNING UNITS.

                            PORTFOLIO

What are the Zero Coupon Bonds?

By virtue of the insurance obtained by the Sponsor, the Zero Coupon 
Bonds included in a Trust are original issue discount bonds rated 
at the date hereof "AAA" by Standard & Poor's Ratings Services, 
a division of The McGraw-Hill Companies, Inc. ("Standard & Poor's"). 
See "Description of Bond Ratings" for further information. Specifically, 
the Zero Coupon Bonds in a Trust are general obligation bonds 
designated as State of Illinois General Obligation College Savings 
Bonds, Series of October 1992. As general obligation bonds issued 
by the State of Illinois, the Zero Coupon Bonds are backed by 
the taxing power of the State of Illinois and are secured by the 
issuer's pledge of its faith, credit and taxing power for the 
payment of principal and interest. UNDER CURRENT REGULATIONS OF 
THE STATE OF ILLINOIS, THE TUITION FEE CREDIT ASSOCIATED WITH 
ITS GENERAL OBLIGATION COLLEGE SAVINGS BONDS, SERIES OF OCTOBER 
1992, WILL NOT BE PASSED THROUGH TO UNIT HOLDERS OF THE TRUSTS. 
THE SPONSOR IS CURRENTLY UNABLE TO PREDICT WHETHER OR TO WHAT 
EXTENT PASS-THROUGH TREATMENT OF THE TUITION FEE CREDIT MAY BE 
PERMITTED TO A UNIT HOLDER OF THE TRUSTS.

Special Considerations and Risk Factors. The Zero Coupon Bonds 
do not provide for the payment of any current interest and provide 
for payment of principal and interest at maturity at face value 
unless sooner sold. The Zero Coupon Bonds are not subject to redemption 
prior to maturity. The Zero Coupon Bonds may be subject to more 
price volatility than conventional bonds. The Zero Coupon Bonds 
share the basic features of (1) not paying interest on a semi-annual 
basis and (2) providing for the implicit reinvestment of each 
bond's semi-annual accretion at such bond's stated yield to maturity. 
This implicit reinvestment of accretion at the same rate eliminates 
the risk of being unable to reinvest the income on each bond at 
a rate as high as the implicit yield, but at the same time also 
eliminates the holder's ability to reinvest at higher rates in 
the future.

An investment in a Trust should be made with an understanding 
of the risks which an investment in Zero Coupon Bonds issued by 
the State of Illinois may entail.

The fiscal year 1995 budget for the State of Illinois (the "State") 
is based on revenue growth of $1,035 million, net of short-term 
borrowing in fiscal year 1994, a 6.6% increase over fiscal year 
1994 revenues. Excluding revenues and the subsequent repayment 
of the proceeds of short-term borrowing, revenues are estimated 
to total $16,622 million, and spending is projected to be $16,652 
million, with an end of fiscal year balance of $200 million. Fiscal 
year 1995 lapse period spending is estimated to total $750 million, 
an increase of $98 million over fiscal year 1994 lapse period 
spending. Fiscal year 1995 lapse period spending is the amount 
expended during the period July 1, 1995, through September 30, 
1995, for bills incurred prior to the end of the 1995 fiscal year.

Page 9

The budget for the State for fiscal year 1995 contains no tax 
increases and reflects the continued priorities of education, 
human services and health care. The largest General Funds appropriation 
increase is for the Department of Public Aid and includes an appropriation 
of $687 million to liquidate old Medicaid bills. Other large General 
Funds increases occur in the budgets for educational institutions, 
including funding for local school districts and the State's colleges 
and universities, and the Departments of Mental Health and Developmental 
Disabilities, Children and Family Services, Alcoholism and Substance 
Abuse and Corrections.

The Illinois General Assembly passed legislation to reform the 
Medicaid system by creating a system of managed care. This system 
is expected to provide lower-cost health care for Medicaid clients 
by directing users to appropriate preventive and primary care. 
This system is expected to enable the Department of Public Aid 
to better predict costs since Medicaid rates would be established 
on a capitated basis. The system was targeted for implementation 
by April 1, 1995; however, such implementation has been delayed.

The expected fiscal year 1995 revenue growth of $1,035 million 
is comprised of increased individual and corporate income tax 
revenues in the amounts of $314 million and $41 million respectively, 
increased sales tax revenues of $194 million, additional federal 
aid of $352 million and a net increase in other state sources 
and transfers of $134 million.

Moody's Investors Service, Inc. ("Moody's") and Standard & Poor's 
have rated the Zero Coupon Bonds "A1" and "AA-," respectively. 
See "Description of Bond Ratings" for further information. These 
ratings reflect the views of such organizations, and an explanation 
of the significance of such ratings may be obtained only from 
the respective rating agency. The ratings on the Zero Coupon Bonds 
were applied for by the State, and certain information and materials, 
all of which are not contained in this prospectus, were supplied 
to Moody's and Standard & Poor's. The ratings are not a "market" 
rating nor a recommendation to buy, sell or hold the Zero Coupon 
Bonds and the ratings and the Zero Coupon Bonds should be evaluated 
independently. The ratings are subject to change or withdrawal 
at any time and any such change or withdrawal may affect the market 
price or marketability of the Zero Coupon Bonds. However, the 
Sponsor has obtained insurance from AMBAC Indemnity Corporation 
on the Zero Coupon Bonds included in the Trust. As a result of 
such insurance the Zero Coupon Bonds are automatically rated "AAA" 
by Standard & Poor's.

Standard & Poor's has rated the general obligation debt of the 
State "AA-," and Moody's has rated the debt "A1."

The July 3, 1995 publication of Standard & Poor's Creditweek describes 
the reasons for its rating as follows:

"The rating assigned on Illinois' general obligation bonds reflects 
the state's stable economic base, improving, though still weak, 
financial position and moderate debt burden.

As a result of a strong manufacturing sector, Illinois is expected 
to grow at a fairly strong pace. Retail sales remain robust due 
to strong consumer sentiment and job creation. Business investment 
may slow in line with corporate profitability but attractive export 
markets will sustain manufacturing output at a high rate through 
1995. Illinois experienced 2.5% job growth in 1994, but projections 
are for a slowing rate of growth in the short-term to 1.1% for 
1996. The 1994 unemployment rate (5.7%) ranked below the nation 
and is expected to continue to enjoy such relative status. Per 
capita income is a strong 10th in the nation and first in the 
region. Employment growth is projected to average 1.3% annually 
through the turn of the century.

Further attesting to the health of the state economy, financial 
operations have improved over fiscal years 1993-1994. Income tax 
revenue increased 13%, and sales tax receipts were ahead 10% over 
1992 levels. During this period, cash balances improved to $230 
million in 1994, from $131 million in 1992. Nevertheless, the 
1994 balance represents only a modest 1.4% of expenditures. Strong 
revenue receipts in May and June could, if sustained, lead to 
balances above the $200 million budgeted for fiscal 1995. On a 
GAAP basis, the state ended fiscal 1994 with a $1.595 billion 
cumulative deficit, down from $1.916 billion in fiscal year 1993. 
The difference between cash and GAAP balances is largely attributable 
to the recognition of the Medicaid backlog and lapse period spending 
under GAAP. As it awaits federal approval of its Medicaid waiver 
in moving

Page 10

toward a managed-care program, the state continues to grapple 
with delays in Medicaid bills. The 1996 budget calls for reducing 
the backlog to $967 million, an improvement from $1.4 billion 
in 1994 and $1.1 billion estimated for 1995. Lapse period spending 
has declined to $652 million (4.2% of expenditures) from $1.108 
billion, a level that should be difficult to improve, given the 
timing of bills the state receives. Debt remains moderate, at 
$731 on a per capita basis. Principal amortization is relatively 
rapid with 69% maturing in 10 years. The state anticipates issuing 
$200 million of additional G.O. debt later this year.

The outlook anticipates slow, but steady, economic growth; continued 
expenditure restraint and continued progress toward managing the 
state's Medicaid backlog liability."

The June 22, 1995 publication of Moody's Municipal Credit Report 
describes the reasons for its rating as follows:

"The state's general obligation bond rating is now confirmed at 
A1. In February 1995, the rating was lowered from Aa to A1, a 
consequence of financial problems which remain sizable despite 
a growing state economy.

The state has reduced its backlog of unpaid Medicaid bills and 
its accumulated deficit. However, the state's narrow cash position 
and the slow pace of financial improvement leave it vulnerable 
for an extended period to the next cyclical downturn and to other 
adverse events, such as potential changes in federal financing 
of state-managed programs.

General Fund in Chronic Deficit. Imbalance in the state's finances 
has produced a substantial accumulated deficit in the General 
Fund. The imbalance was caused by a past practice of appropriating 
amounts smaller than annual spending needs for Medicaid and other 
General Fund programs.

From 1991-94, the General Fund deficit (measured according to 
generally accepted accounting principles) has exceeded 10% of 
revenues. (The "budgetary basis" of the General Funds has also 
been in deficit). The General Fund deficit was reduced in fiscal 
1994, but still exceeded 10% of that year's revenues. Assuming 
that financial improvement continues at the current pace, the 
deficit would not be eliminated for another five years.

Cash Stringency. Even while using sizable short-term borrowings 
to fund operations in the last four fiscal years, the state has 
encountered cash flow problems. The state has delayed vendor payments, 
another form of cash flow borrowing, both for medical services 
under the state's Medicaid program and for other areas of state 
contract spending. 

Slow Progress in Eliminating Deficit. The last recession affected 
Illinois and the Midwest less severely than many other areas of 
the nation and, as the national economy emerged from recession, 
so did the state's. Yet the state has not acted to substantially 
improve its financial position when given the opportunity to do 
so by recovery-driven revenue growth. State budget and program 
actions to date have addressed the accumulated imbalance to only 
a modest extent. And for much of the current fiscal year economic 
growth in Illinois, as measured by job gains, has fallen short 
of the national pace, although recent months jobs growth has improved.

Continued Medicaid Cost Pressures. Medicaid has been the largest 
and fastest growing component of state spending, despite state 
efforts to control its cost. Medicaid spending growth has exceeded 
15.0% annually in the last five years. The state has proposed 
an ambitious program of managed care which it projects will significantly 
slow Medicaid spending growth. Implementation of this effort has 
been delayed by the federal government which has questioned the 
structure and efficacy of the proposal, for which a waiver of 
federal rules has been sought. Other Medicaid cost containment 
efforts are expected to produce savings in fiscal 1996.

Recent employment trends in the state have been positive, with 
the state's unemployment rate at 5.5% in May, below the national 
rate of 5.6%. This reflects an increase in nonfarm payroll jobs 
in the state at a rate of about 1.5% annually, slightly below 
the growth rate in the nation. Manufacturing employment in auto 
related and export business has been strong."

The foregoing information constitutes only a brief summary of 
some of the general factors which may impact the Zero Coupon Bonds 
and does not purport to be a complete or exhaustive description 
of all adverse

Page 11

conditions to which the Zero Coupon Bonds in the Trust may be 
subject. Additionally, many factors including national economic, 
social and environmental policies and conditions, which are not 
within the control of the State of Illinois, could affect or could 
have an adverse impact on the financial condition of the State 
of Illinois and various agencies and political subdivisions located 
in the State. The Sponsor is unable to predict whether or to what 
extent such factors or other factors may affect the State of Illinois, 
the market value or marketability of the Zero Coupon Bonds or 
the ability of the State of Illinois to pay principal of and interest 
on the Zero Coupon Bonds at maturity.

How are the Zero Coupon Bonds Insured?

All Zero Coupon Bonds in the portfolio of a Trust are insured 
as to the scheduled payment of principal and interest by a policy 
obtained directly by the Sponsor prior to the Initial Date of 
Deposit from AMBAC Indemnity Corporation ("AMBAC Indemnity" or 
"AMBAC"), a Wisconsin-domiciled stock insurance company. The premium 
for such insurance has been paid in advance by the Sponsor and 
such policy is noncancellable and will continue in force as long 
as the Zero Coupon Bonds so insured are outstanding and AMBAC 
Indemnity remains in business.

AMBAC Indemnity is a Wisconsin-domiciled stock insurance corporation 
regulated by the Office of the Commissioner of Insurance of the 
State of Wisconsin and licensed to do business in fifty states, 
the District of Columbia and the Commonwealth of Puerto Rico, 
with admitted assets of approximately $2,145,000,000 (audited) 
and policyholders' surplus of approximately $782,000,000 (audited) 
as of December 31, 1994. AMBAC Indemnity is a wholly-owned subsidiary 
of AMBAC Inc., a 100% publicly-held company. Moody's and Standard 
& Poor's have both assigned a triple-A claims-paying ability rating 
to AMBAC Indemnity.

Copies of AMBAC Indemnity's financial statements prepared in accordance 
with statutory accounting standards are available from AMBAC Indemnity. 
The address of AMBAC Indemnity's administrative offices and its 
telephone number are One State Street Plaza, 17th Floor, New York, 
New York 10004 and (212) 668-0340.

The information relating to AMBAC Indemnity contained above has 
been furnished by AMBAC Indemnity. No representation is made herein 
as to the accuracy or adequacy of such information, or as to the 
existence of any adverse changes in such information, subsequent 
to the date hereof.

Chapman and Cutler, Counsel for the Sponsor, has given an opinion 
(if applicable) to the effect that the payment of insurance proceeds 
representing maturing interest on defaulted Zero Coupon Bonds 
paid by AMBAC Indemnity would be excludable from Federal gross 
income if, and to the same extent as, such interest would have 
been so excludable if paid by the issuer of the defaulted obligations 
provided that, at the time such policies are purchased, the amounts 
paid for such policies are reasonable, customary and consistent 
with the reasonable expectation that the issuer of the obligations, 
rather than the insurer, will pay debt service on the obligations. 
See "What is the Federal Tax Status of Unit Holders?"

What are Equity Securities?

Each Trust also consists of different issues of Equity Securities, 
issued by companies which, at the Initial Date of Deposit, provided 
income or were considered to have potential for capital appreciation 
and were listed on a national securities exchange or the NASDAQ 
National Market System or were traded in the over-the-counter 
market. Approximately 50% of the Equity Securities at the Initial 
Date of Deposit consisted of common stocks of companies headquartered 
or incorporated in the State of Illinois. The companies which 
are included in the portfolio are actively-traded, well-established 
corporations and are considered to be generally diversified by 
type of industry.

Each Trust consists of such of the Securities listed under "Portfolio" 
appearing in Part One for the Trust as may continue to be held 
from time to time in each Trust and any additional Securities 
acquired and held by the 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 Securities.

Page 12

Because certain of the Equity 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 Portfolios are not managed, the Sponsor may instruct 
the Trustee to sell Equity 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 Equity 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). See "How May Securities be Removed from a Trust?" 
Equity Securities, however, will not be sold by a Trust to take 
advantage of market fluctuations or changes in anticipated rates 
of appreciation or depreciation.

An investment in Units should be made with an understanding of 
the risks which an investment in common stocks entails, including 
the risk that the financial condition of the issuers of the Equity 
Securities or the general condition of the common stock market 
may worsen and the value of the Equity Securities and therefore 
the value of the Units may decline. Common stocks are especially 
susceptible to general stock market movements and to volatile 
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. Shareholders of common stocks have rights to 
receive payments from the issuers of those common stocks that 
are generally subordinate to those of creditors of, or holders 
of debt obligations or preferred stocks of, such issuers. Shareholders 
of common stocks of the type held by a Trust have a right to receive 
dividends only when and if, and in the amounts, declared by the 
issuer's board of directors and have a right to participate in 
amounts available for distribution by the issuer only after all 
other claims on the issuer have been paid or provided for. Common 
stocks 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 preferred stock will create prior 
claims for payment of principal, interest and dividends which 
could adversely affect the ability and inclination of the issuer 
to declare or pay dividends on its common stock or the rights 
of holders of common stock with respect to assets of the issuer 
upon liquidation or bankruptcy. The value of common stocks is 
subject to market fluctuations for as long as the common stocks 
remain outstanding, and thus the value of the Equity Securities 
in a 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 common stocks incur more risk than holders of preferred 
stocks and debt obligations because common 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 or preferred stocks issued by, 
the issuer. Cumulative preferred stock dividends must be paid 
before common stock dividends and any cumulative preferred stock 
dividend omitted is added to future dividends payable to the holders 
of cumulative preferred stock. Preferred stockholders are also 
generally entitled to rights on liquidation which are senior to 
those of common stockholders.

Whether or not the Equity Securities are listed on a national 
securities exchange, the principal trading market for the Equity 
Securities may be in the over-the-counter market. As a result, 
the existence of a liquid trading market for the Equity Securities 
may depend on whether dealers will make a market in the Equity 
Securities. There can be no assurance that a market will be made 
for any of the Equity Securities, that any market for the Equity 
Securities will be maintained or of the liquidity of the Equity 
Securities in any markets made. In addition, the Trusts may be 
restricted under the Investment Company Act of 1940 from selling 
Equity Securities to the Sponsor. The price at which the Equity 
Securities may be sold to meet redemptions,

Page 13

and the value of the Trusts, will be adversely affected if trading 
markets for the Equity Securities are limited or absent.

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

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 Equity Securities, like the value of the Zero 
Coupon Bonds, will fluctuate over the life of a Trust and may 
be more or less than the price at which they were deposited in 
a Trust. The Equity Securities may appreciate or depreciate in 
value (or pay dividends) depending on the full range of economic 
and market influences affecting these securities. However, the 
Sponsor believes that, even if the Equity Securities deposited 
in a Trust are worthless, an event which the Sponsor considers 
highly unlikely, the Zero Coupon Bonds will provide sufficient 
principal to at least equal $10.00 per Unit by the termination 
of a Trust (which is equal to the cumulative per Unit value by 
the maturity of the Zero Coupon Bonds). This feature of the Trust 
provides Unit holders with principal protection, although they 
might forego any earnings on the amount invested. To the extent 
that Units are purchased at a price less than $10.00 per Unit, 
this feature may also provide a potential for capital appreciation.

Unless a Unit holder purchases Units of a Trust on a date when 
the value of the Units is $10.00 or less, total distributions, 
including distributions made upon termination of a Trust, may 
be less than the amount paid for a Unit.

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 Securities only under limited circumstances. See 
"How May 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 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 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 bid side evaluation of the Zero 
Coupon Bonds and the aggregate underlying value of the Equity 
Securities in the Trust, plus or minus cash, if any, in the Income 
and Capital Accounts of the Trust, plus the applicable sales charge.

The minimum purchase of the applicable 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>
                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested
_______________                         __________              __________
<S>                                     <C>                     <C>
 10,000 but less than 50,000            0.60%                   0.6036%
 50,000 but less than 100,000           1.30%                   1.3171%
100,000 or more                         2.10%                   2.1450%
</TABLE>

A dealer will receive from the Sponsor a dealer concession of 
65% of the total sales charges for Units sold.

Page 14

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 a 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 Underwriters 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, 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 Underwriters 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. 
With respect to current and retired employees and officers (including 
their immediate families and trustees, custodians or a fiduciary 
for the benefit of such person) of any of the issuers of the Equity 
Securities, the sales charge is reduced by 1% 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 Securities. The aggregate value 
of the Units of the Trust shall be determined (a) on the basis 
of the bid prices of the Zero Coupon Bonds and the aggregate underlying 
value of the Equity Securities therein plus or minus cash, if 
any, in the Income and Capital Accounts of the Trust, (b) if net 
bid prices are not available for the Zero Coupon Bonds, on the 
basis of bid prices for comparable securities, (c) by determining 
the value of the Zero Coupon Bonds on the bid side of the market 
by appraisal, or (d) by any combination of the above. The aggregate 
underlying value of the Equity Securities will be determined in 
the following manner: if the Equity 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 Equity 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 
Equity Securities on the bid side of the market or (c) by any 
combination of the above.

Although payment is normally made three business days following 
the order for purchase (the date of settlement), payment may be 
made prior thereto. A person will become owner of Units on the 
date of settlement provided payment has been received. Cash, if 
any, made available to the Sponsor prior to the date of settlement 
for the purchase of Units may be used in the Sponsor's business 
and may be deemed to be a benefit to the Sponsor, subject to the 
limitations of the Securities Exchange Act of 1934. Delivery of 
Certificates representing Units so ordered will be made three 
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

Page 15

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 three 
business days following such order or shortly thereafter. Certificates 
are transferable by presentation and surrender to the Trustee 
properly endorsed or accompanied by a written instrument or instruments 
of transfer. Certificates to be redeemed must be properly endorsed 
or accompanied by a written instrument or instruments of transfer. 
A Unit holder must sign exactly as his name appears on the face 
of the certificate with the signature guaranteed by a participant 
in the Securities Transfer Agents Medallion Program ("STAMP") 
or such other signature guaranty program in addition to, or in 
substitution for, STAMP, as may be accepted by the Trustee. In 
certain instances the Trustee may require additional documents 
such as, but not limited to, trust instruments, certificates of 
death, appointments as executor or administrator or certificates 
of corporate authority. Record ownership may occur before settlement.

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

Unit holders may elect to hold their Units in uncertificated form. 
The Trustee will maintain an account for each such Unit holder 
and will credit each such account with the number of Units purchased 
by that Unit holder. Within two business days of the issuance 
or transfer of Units held in uncertificated form, the Trustee 
will send to the registered owner of Units a written initial transaction 
statement containing a description of the Trust; the number of 
Units issued or transferred; the name, address and taxpayer identification 
number, if any, of the new registered owner; a notation of any 
liens and restrictions of the 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 (other than accreted 
interest) 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. 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 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

Page 16

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. Income with respect to the original issue discount 
on the Zero Coupon Bonds in a Trust will not be distributed currently, 
although Unit holders will be subject to Federal income tax as 
if a distribution had occurred. 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." 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 Equity Securities, unless he elects an In-Kind Distribution 
as described below, (ii) a pro rata share of the amounts realized 
upon the disposition of the remaining Zero Coupon Bonds and (iii) 
a pro rata share of any other assets of the Trust, less expenses 
of the Trust, subject to the limitation that Zero Coupon Bonds 
may not be sold to pay for Trust expenses. Not less than 60 days 
prior to the Final Zero Coupon Bonds' Maturity Date 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 Equity 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 Equity 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 Final 
Zero Coupon Bonds' Maturity Date. Not less than 60 days prior 
to the termination of the Trust, those Unit holders with at least 
the amount specified in "Summary of Essential Information" appearing 
in Part One for each Trust will be offered the option of having 
the proceeds from the Equity Securities distributed "In-Kind," 
or they will be paid in cash, as indicated above. A Unit holder 
may, of course, at any time after the Equity 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 Equity Securities therein. All other receipts 
(e.g., return of principal, 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 the Trust 
for such year; (2) any Securities sold during the year and the 
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 Securities in the Trust furnished to it by the Evaluator.

Page 17

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 third 
business day following such tender, 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 standard 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.

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 Securities of a Trust in order 
to make funds available for redemption. To the extent that Securities 
are sold, the size and diversity of a Trust will be reduced. Such 
sales may be required at a time when Securities would not otherwise 
be sold and might result in lower prices than might otherwise 
be realized. Equity Securities will be sold to meet redemptions 
of Units before Zero Coupon Bonds, although Zero Coupon Bonds 
may be sold if a Trust is assured of retaining a sufficient principal 
amount of Zero Coupon Bonds to provide funds by the maturity of 
a Trust at least equal to $10.00 per Unit.

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Zero Coupon Bonds and the aggregate underlying 
value of the Equity 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 a Trust; (2) the 
aggregate value of the Securities held in the Trust, as determined 
by the Evaluator on the basis of bid prices of the Zero Coupon 
Bonds and the aggregate underlying value of the Equity Securities 
in the Trust next computed; and (3) dividends receivable on Equity 
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 Equity Securities will be determined 
in the following manner: if the Equity 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

Page 18

exchange or system, at the closing bid prices. If the Equity 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 Equity 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 standard 
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 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 Equity 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 
Equity Security, that the issuer of the Equity 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 Equity Security, that the issuer has defaulted 
on the payment on any other of its outstanding obligations, that 
the price of the Equity 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 Equity Securities would be detrimental 
to a Trust. Zero Coupon Bonds may be sold by the Trustee only 
pursuant to the liquidation of a Trust or to meet redemption requests. 
Pursuant to the Indenture and with limited exceptions, the Trustee 
may sell any securities or other property acquired in exchange 
for Equity 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 Securities (or any securities 
or other property received by a Trust in exchange for Equity Securities) 
by the Trustee are credited to the Capital Account of a Trust 
for annual distribution to Unit holders or to meet redemptions.

Page 19

The Trustee may also sell 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; provided, however, that in the case of Securities 
sold to meet redemption requests, Zero Coupon Bonds may only be 
sold if a Trust is assured of retaining a sufficient principal 
amount of Zero Coupon Bonds to provide funds by the maturity of 
the Trust at least equal to $10.00 per Unit. Zero Coupon Bonds 
may not be sold by the Trustee to meet Trust expenses.

The Sponsor, in designating Equity 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 Equity Securities. 
To the extent this is not practicable, the composition and diversity 
of the Equity 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 Equity 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, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and The Advantage Growth and Treasury Securities Trust. First 
Trust introduced the first insured unit investment trust in 1974 
and to date more than $8 billion in First Trust unit 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 (708) 241-4141. As of December 
31, 1994, the total partners' capital of Nike Securities L.P. 
was $10,863,058 (audited). (This paragraph relates only to the 
Sponsor and not to the Trust or to any series thereof or to any 
other Underwriters. 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 The Chase Manhattan Bank (National Association), 
a national banking association with its principle executive office 
located at 1 Chase Manhattan Plaza, New York, New York 10081 and 
its unit investment trust offices at 770 Broadway, New York, New 
York 10003. Unit holders who have questions regarding a Trust 
may call the Customer Service Help Line at 1-800-682-7520. The 
Trustee is subject to supervision 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

Page 20

effective only when the successor trustee accepts its appointment 
as such or when a court of competent jurisdiction appoints a successor 
trustee.

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

Limitations on Liabilities of Sponsor and Trustee

The Sponsor and 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 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 the Trust as provided herein, or (c) continue 
to act as Trustee without terminating the Indenture.

Who is the Evaluator?

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

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

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

The Sponsor and the Trustee have the power to amend the Indenture 
without the consent of any of the Unit holders when such 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 maturity, 
redemption or other disposition of the last of the Zero Coupon Bonds 
held in the Trust, but in no event beyond the Mandatory Termination

Page 21

Date indicated in Part One for each Trust under "Summary of Essential 
Information." A Trust 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?"

Commencing on the Final Zero Coupon Bonds' Maturity Date, Equity 
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 Equity 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 Final Zero Coupon Bonds' 
Maturity Date 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 Equity 
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 Equity Securities. All Unit holders will receive 
their pro rata portion of the Zero Coupon Bonds in cash upon the 
termination of a Trust. 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 Final Zero Coupon Bonds' Maturity Date. 
Unit holders not electing a distribution of shares of Equity Securities 
will receive a cash distribution from the sale of the remaining 
Securities within a reasonable time after their Trust is terminated. 
Regardless of the distribution involved, the Trustee will deduct 
from the funds of a Trust 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 Securities in 
a Trust 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 LLP, independent auditors, as set forth in their 
report thereon appearing elsewhere herein and in the Registration 
Statement, and are included in reliance upon such report given 
upon the authority of such firm as experts in accounting and auditing.

                  Description of Bond Ratings*
*       As published by the rating companies.

* As published by the rating companies.

Standard & Poor's. A brief description of the applicable Standard 
& Poor's rating symbols and their meanings follow:

A Standard & Poor's corporate or municipal bond rating is a current 
assessment of the creditworthiness of an obligor with respect 
to a specific debt obligation. This assessment may take into consideration 
obligors such as guarantors, insurers, or lessees.

The bond rating is not a recommendation to purchase, sell or hold 
a security, inasmuch as it does not comment as to market price 
or suitability for a particular investor.

Page 22

The ratings are based on current information furnished by the 
issuer or obtained by Standard & Poor's from other sources it 
considers reliable. Standard & Poor's does not perform an audit 
in connection with any rating and may, on occasion, rely on unaudited 
financial information. The ratings may be changed, suspended or 
withdrawn as a result of changes in, or unavailability of, such 
information, or for other circumstances.

The ratings are based, in varying degrees, on the following considerations:

l.      Likelihood of default-capacity and willingness of the obligor 
as to the timely payment of interest and repayment of principal 
in accordance with the terms of the obligation; 

ll.     Nature of and provisions of the obligation;

lll.    Protection afforded by, and relative position of, the obligation 
in the event of bankruptcy, reorganization or other arrangements 
under the laws of bankruptcy and other laws affecting creditors' 
rights.

AAA-Bonds rated AAA have the highest rating assigned by Standard 
& Poor's to a debt obligation. Capacity to pay interest and repay 
principal is extremely strong.**
**      Bonds insured by AMBAC Indemnity Corporation are automatically 
rated "AAA" by Standard & Poor's.

** Bonds insured by AMBAC Indemnity Corporation are automatically 
rated "AAA" by Standard & Poor's.

AA-Bonds rated AA have a very strong capacity to pay interest 
and repay principal and differ from the highest rated issues only 
in small degree.

A-Bonds rated A have a strong capacity to pay interest and repay 
principal although they are somewhat more susceptible to the adverse 
effects of changes in circumstances and economic conditions than 
bonds in higher rated categories.

BBB-Bonds rated BBB are regarded as having an adequate capacity 
to pay interest and repay principal. Whereas they normally exhibit 
adequate protection parameters, adverse economic conditions or 
changing circumstances are more likely to lead to a weakened capacity 
to pay interest and repay principal for bonds in this category 
than for bonds in higher rated categories.

Plus (+) or Minus (-): The ratings from "AA" to "BBB" may be modified 
by the addition of a plus or minus sign to show relative standing 
within the major rating categories. 

Provisional Ratings: The letter "p" indicates that the rating 
is provisional. A provisional rating assumes the successful completion 
of the project being financed by the bonds being rated and indicates 
that payment of debt service requirements is largely or entirely 
dependent upon the successful and timely completion of the project. 
This rating, however, while addressing credit quality subsequent 
to completion of the project, makes no comment on the likelihood 
of, or the risk of default upon failure of, such completion. The 
investor should exercise his/her own judgment with respect to 
such likelihood and risk. 

Credit Watch: Credit Watch highlights potential changes in ratings 
of bonds and other fixed income securities. It focuses on events 
and trends which place companies and government units under special 
surveillance by S&P's 180-member analytical staff. These may include 
mergers, voter referendums, actions by regulatory authorities, 
or developments gleaned from analytical reviews. Unless otherwise 
noted, a rating decision will be made within 90 days. Issues appear 
on Credit Watch where an event, situation, or deviation from trends 
occurred and needs to be evaluated as to its impact on credit ratings. 
A listing, however, does not mean a rating change is inevitable. 
Since S&P continuously monitors all of its ratings, Credit Watch 
is not intended to include all issues under review. Thus, rating 
changes will occur without issues appearing on Credit Watch.

Moody's. A brief description of the applicable Moody's rating 
symbols and their meanings follow:

Aaa-Bonds which are rated Aaa are judged to be of the best quality. 
They carry the smallest degree of investment risk and are generally 
referred to as "gilt edge." Interest payments are protected by 
a large or by an exceptionally stable margin and principal is 
secure. While the various protective elements are likely to change, 
such changes as can be visualized are most unlikely to impair 
the fundamentally strong position of such issues. Their safety 
is so absolute that with the occasional exception of oversupply 
in a few specific instances, characteristically, their market 
value is affected solely by money market fluctuations.

Aa-Bonds which are rated Aa are judged to be of high quality by 
all standards. Together with the Aaa group they comprise what 
are generally known as high grade bonds. They are rated lower 
than the best bonds because margins of protection may not be as 
large as in Aaa securities or fluctuation of protective elements

Page 23

may be of greater amplitude or there may be other elements present 
which make the long term risks appear somewhat larger than in 
Aaa securities. Their market value is virtually immune to all 
but money market influences, with the occasional exception of 
oversupply in a few specific instances. 

A-Bonds which are rated A possess many favorable investment attributes 
and are to be considered as upper medium grade obligations. Factors 
giving security to principal and interest are considered adequate, 
but elements may be present which suggest a susceptibility to 
impairment sometime in the future. The market value of A-rated 
bonds may be influenced to some degree by economic performance 
during a sustained period of depressed business conditions, but, 
during periods of normalcy, A-rated bonds frequently move in parallel 
with Aaa and Aa obligations, with the occasional exception of 
oversupply in a few specific instances.

A 1 and Baa 1-Bonds which are rated A 1 and Baa 1 offer the maximum 
in security within their quality group, can be bought for possible 
upgrading in quality, and additionally, afford the investor an 
opportunity to gauge more precisely the relative attractiveness 
of offerings in the market place. 

Baa-Bonds which are rated Baa are considered as medium grade obligations; 
i.e., they are neither highly protected nor poorly secured. Interest 
payments and principal security appear adequate for the present 
but certain protective elements may be lacking or may be characteristically 
unreliable over any great length of time. Such bonds lack outstanding 
investment characteristics and in fact have speculative characteristics 
as well. The market value of Baa-rated bonds is more sensitive 
to changes in economic circumstances, and aside from occasional 
speculative factors applying to some bonds of this class, Baa 
market valuations will move in parallel with Aaa, Aa, and A obligations 
during periods of economic normalcy, except in instances of oversupply.

Moody's bond rating symbols may contain numerical modifiers of 
a generic rating classification. The modifier 1 indicates that 
the bond ranks at the high end of its 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.

Con.(---)-Bonds for which the security depends upon the completion 
of some act or the fulfillment of some condition are rated conditionally. 
These are bonds secured by (a) earnings of projects under construction, 
(b) earnings of projects unseasoned in operation experience, (c) 
rentals which begin when facilities are completed or (d) payments 
to which some other limiting condition attaches. Parenthetical 
rating denotes probable credit stature upon completion of construction 
or elimination of basis of condition.

Page 24

             This page is intentionally left blank.

Page 25

             This page is intentionally left blank.

Page 26

             This page is intentionally left blank.

Page 27

<TABLE>
<CAPTION>
CONTENTS:
<S>                                                             <C>
The First Trust Special Situations Trust 
Strategic Equity 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
Portfolio:
        What are the Zero Coupon Bonds?                          9
        How are the Zero Coupon Bonds Insured?                  12
        What are Equity Securities?                             12
        What are Some Additional Considerations 
                for Investors?                                  14
Public Offering:
        How is the Public Offering Price Determined?            14
        How are Units Distributed?                              15
        What are the Sponsor's Profits?                         16
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
                and Transferred?                                16
        How are Income and Capital Distributed?                 16
        What Reports will Unit Holders Receive?                 17
        How May Units be Redeemed?                              18
        How May Units be Purchased by the Sponsor?              19
        How May Securities be Removed from a Trust?             19
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     20
        Who is the Trustee?                                     20
        Limitations on Liabilities of Sponsor and Trustee       21
        Who is the Evaluator?                                   21
Other Information:
        How May the Indenture be Amended 
                or Terminated?                                  21
        Legal Opinions                                          22
        Experts                                                 22
Description of Bond Ratings                                     22
</TABLE>
                           ___________

        THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, 
OR A SOLICITATION OF AN OFFER TO BUY, SECURITIES IN ANY JURISDICTION 
TO ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE SUCH OFFER IN SUCH 
JURISDICTION.
        THIS PROSPECTUS DOES NOT CONTAIN ALL THE INFORMATION SET 
FORTH IN THE REGISTRATION STATEMENTS AND EXHIBITS RELATING THERETO, 
WHICH THE FUND HAS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, 
WASHINGTON, D.C. UNDER THE SECURITIES ACT OF 1933 AND THE INVESTMENT 
COMPANY ACT OF 1940, AND TO WHICH REFERENCE IS HEREBY MADE.

               FIRST TRUST (registered trademark)

                        STRATEGIC EQUITY
                             SERIES

                         The First Trust
                    Special Situations Trust

                           Prospectus
                            Part Two
                       September 25, 1995

               First Trust (registered trademark)

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

                            Trustee:

                    The Chase Manhattan Bank
                     (National Association)
                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520

                      THIS PART TWO MUST BE
                     ACCOMPANIED BY PART ONE

                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

Page 28



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

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors

                          Financial Data Schedule





                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES
46  STRATEGIC EQUITY TRUST, SERIES 1, 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 September 29, 1995.
                              
                     THE FIRST TRUST SPECIAL SITUATIONS TRUST,
                       SERIES 46
                     STRATEGIC EQUITY TRUST, SERIES 1
                                                            (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,         ) September 29, 1995
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

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

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

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts" and to the use of our report dated September 1, 1995 in
this  Post-Effective Amendment to the Registration Statement  and
related  Prospectus of The First Trust Special  Situations  Trust
dated September 22, 1995.



                                        ERNST & YOUNG LLP





Chicago, Illinois
September 21, 1995
                                


<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from Post
Effective Amendment to Form S-6 and is qualified in its entirety by
reference to such Post Effective Amendment to Form S-6.
</LEGEND>
<SERIES>
   <NUMBER> 001
   <NAME> STRATEGIC EQUITY TRUST
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          MAY-31-1995
<PERIOD-START>                             JUN-01-1994
<PERIOD-END>                               MAY-31-1995
<INVESTMENTS-AT-COST>                        3,746,108
<INVESTMENTS-AT-VALUE>                       4,059,454
<RECEIVABLES>                                   57,628
<ASSETS-OTHER>                                  18,751
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               4,135,833
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       58,561
<TOTAL-LIABILITIES>                             58,561
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                     3,746,108
<SHARES-COMMON-STOCK>                          383,860
<SHARES-COMMON-PRIOR>                          504,900
<ACCUMULATED-NII-CURRENT>                       17,818
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                       313,346
<NET-ASSETS>                                 4,077,272
<DIVIDEND-INCOME>                               44,505
<INTEREST-INCOME>                              138,288
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  10,506
<NET-INVESTMENT-INCOME>                        172,287
<REALIZED-GAINS-CURRENT>                         1,400
<APPREC-INCREASE-CURRENT>                      440,667
<NET-CHANGE-FROM-OPS>                          614,354
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       33,196
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                    121,040
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       (585,312)
<ACCUMULATED-NII-PRIOR>                         19,113
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        



</TABLE>


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