FIRST TRUST SPECIAL SITUATIONS TRUST SER 61 GR&MUN TR SER 1
485BPOS, 1994-07-01
Previous: FIRST TR SPEC SIT TR SE 60 IA GR&TR S 2 UP MIDWST GR&TR S 2, 485BPOS, 1994-07-01
Next: FIRST TRUST SPECIAL SIT TR SER 62 MIDSTATES UTIL TR SER 1, 485BPOS, 1994-07-01





                                                File No. 33-58366



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

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

       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
               GROWTH & MUNICIPAL 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 :  July 1, 1994
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
April 26, 1994.



<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1
                                739,800 UNITS

PROSPECTUS
Part One
Dated June 21, 1994

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

The Trust

The Growth & Municipal Trust, Series 1 (the "Trust") is a Unit investment
trust consisting of a portfolio containing zero coupon bonds issued by the
City of New Orleans, Louisiana 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 May 16, 1994, each Unit represented a
1/739,800 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 5.5% of the Public
Offering Price (5.820% of the net amount invested) excluding income and
principal cash.  At May 16, 1994, the Public Offering Price per 100 Units was
$888.90 (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 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1
             SUMMARY OF ESSENTIAL INFORMATION AS OF MAY 16, 1994
                        Sponsor:  Nike Securities L.P.
               Evaluator:  Securities Evaluation Service, Inc.
              Trustee:  United States Trust Company of New York


<TABLE>
<CAPTION>
GENERAL INFORMATION

<S>                                                                <C>
Aggregate Maturity Value of Zero Coupon Bonds
  in the Trust                                                      $7,550,000
Number of Units                                                        739,800
Fractional Undivided Interest in the Trust per Unit                  1/739,800
Public Offering Price:
  Aggregate Value of Securities in the Portfolio                    $6,258,824
  Aggregate Value of Securities per 100 Units                          $846.02
  Income and Principal cash (overdraft) in the Portfolio              $(47,045)
  Income and Principal cash (overdraft) per 100 Units                   $(6.36)
  Sales Charge 5.820% (5.5% of Public Offering Price,
    excluding income and principal cash)                                $49.24
  Public Offering Price per 100 Units                                  $888.90
  Redemption Price and Sponsor's Repurchase Price per
    100 Units ($49.24 less than the Public Offering
    Price per 100 Units)                                               $839.66

</TABLE>
Date Trust Established                                          March 10, 1993
Mandatory Termination Date                                   September 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

Trustee's Annual Fee:  $.84 per 100 Units outstanding.
Capital Distribution 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.
Notwithstanding, distributions of funds in the Capital Account, if any, will
be made in December of each year.
Income Distribution Record Date:  Fifteenth day of each June and December.
Income Distribution Date:  Last day of each June and December.
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 61,
Growth & Municipal Trust, Series 1

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of The First Trust Special Situations Trust, Series
61, Growth & Municipal Trust, Series 1 as of February 28, 1994, and the
related statements of operations and changes in net assets for the period from
the Initial Date of Deposit, March 10, 1993, to February 28, 1994.  These
financial statements are the responsibility of the Trust's Trustee.  Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of February 28, 1994,
by correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Trustee, as
well as evaluating the overall financial statement presentation.  We believe
that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The First Trust Special
Situations Trust, Series 61, Growth & Municipal Trust, Series 1 at
February 28, 1994, and the results of its operations and changes in its net
assets for the period from the Initial Date of Deposit, March 10, 1993, to
February 28, 1994, in conformity with generally accepted accounting
principles.



                                                                 ERNST & YOUNG
Chicago, Illinois
May 20, 1994


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1

                     STATEMENT OF ASSETS AND LIABILITIES

                              February 28, 1994


<TABLE>
<CAPTION>
                                    ASSETS

<S>                                                              <C>
Securities, at value (cost, including accretion
  on the zero coupon bonds, $7,198,145) (Note 1)                  $7,167,209
Receivable from investment transaction                                60,899
Dividends receivable                                                   2,112
                                                                  __________
                                                                   7,230,220

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

<S>                                                <C>           <C>
Unit redemptions payable                                              40,838
Cash overdraft                                                         8,731
Accrued liabilities                                                    2,408
                                                                  __________
                                                                      51,977
                                                                  __________

Net assets, applicable to 789,000 outstanding
    units of fractional undivided interest:
  Cost of Trust assets, including accretion on
    the zero coupon bonds (Note 1)                   $7,198,145
  Net unrealized depreciation (Note 2)                 (30,936)
  Distributable funds                                    11,034
                                                     __________
                                                                  $7,178,243
                                                                  ==========

Net asset value per 100 units                                        $909.79
                                                                  ==========

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1

                     PORTFOLIO - See notes to portfolio.

                              February 28, 1994


<TABLE>
<CAPTION>
    Maturity                                                         Market
     value          Name of Issuer and Title of Security             value

  <C>               <S>                                            <C>
                    City of New Orleans, Louisiana, General
                    Obligation Refunding Bonds, Series 1991
                    (AAA/Aaa Rated) (2) (AMBAC Insured) (3)
$7,900,000 (1)      Zero Coupon, Due September 1, 2007              $3,836,160
  ==========

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

  <C>               <S>                                            <C>
       4,255        AutoZone, Inc.                                     240,408
       2,830        BellSouth Corporation                              157,772
       5,664        Browning-Ferris Industries, Inc.                   161,424
       7,845        Bruno's, Inc.                                       62,760
       6,444        Century Telephone Enterprises, Inc.                167,544
       3,559        Coca-Cola Company                                  151,702
   4,959 (4)        Cracker Barrel Old Country Store, Inc.             130,174
       4,591        Dillard Department Stores (Class A)                163,554
       4,500        Disney (Walt) & Co.                                216,000
   3,054 (5)        Home Depot, Inc.                                   127,123
       9,091        J. B. Hunt Transport Services, Inc.                220,457
       3,907        McDonald's Corporation                             236,862
  11,151 (4)        Morrison Restaurants, Inc.                         282,957
       9,269        Rally's, Inc.                                       96,166
       6,300        Russell Corporation                                177,975
       9,288        Safety-Kleen Corporation                           145,125
       6,660        Sara Lee Corporation                               149,017
       8,884        Turner Broadcasting System, Inc. (Class B)         202,111
       5,544        Tyson Foods, Inc. (Class A)                        119,196
       4,325        Wal-Mart Stores, Inc.                              122,722
                                                                    __________
                    Total equity securities                          3,331,049
                                                                    __________
                    Total investments                               $7,167,209
                                                                    ==========

</TABLE>


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1

                              NOTES TO PORTFOLIO

                              February 28, 1994



(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.

(2)   Ratings are by Standard & Poor's Corporation and Moody's Investors
      Service, Inc., respectively.

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

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

(5)   The number of shares reflects the effect of a 33% stock dividend.


[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1

                           STATEMENT OF OPERATIONS

                   Period from the Initial Date of Deposit,
                     March 10, 1993, to February 28, 1994


<TABLE>

<S>                                                                 <C>
Interest income                                                     $200,940
Dividends                                                             42,703
                                                                    ________
Total investment income                                              243,643

Expenses:
  Trustee's fees and related expenses                                (7,970)
  Evaluator's fees                                                   (2,440)
  Supervisory fees                                                   (2,010)
                                                                    ________
Total expenses                                                      (12,420)
                                                                    ________
      Investment income - net                                        231,223

Net gain (loss) on investments:
  Net realized gain (loss)                                          (39,966)
  Change in unrealized appreciation
    or depreciation                                                 (30,936)
                                                                    ________
                                                                    (70,902)
                                                                    ________
Net increase in net assets resulting
  from operations                                                   $160,321
                                                                    ========

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL TRUST, SERIES 1

                      STATEMENT OF CHANGES IN NET ASSETS

                   Period from the Initial Date of Deposit,
                     March 10, 1993, to February 28, 1994


<TABLE>

<S>                                                               <C>
Net increase in net assets resulting
    from operations:
  Investment income - net                                           $231,223
  Net realized gain (loss) on investments                           (39,966)
  Change in unrealized appreciation or
    depreciation on investments                                     (30,936)
                                                                  __________
                                                                     160,321

Units issued (850,000 in 1994)                                     7,603,967
Units redeemed (111,000 in 1994)                                 (1,027,223)

Distributions to unit holders:
  Investment income - net                                           (19,562)
  Principal from investment transactions                                   -
                                                                  __________
                                                                    (19,562)
                                                                  __________
Total increase (decrease) in net assets                            6,717,503

Net assets:
  At the beginning of the period
    (representing 50,000 units outstanding)                          460,740
                                                                  __________
  At the end of the period (including
    distributable funds applicable to
    Trust units of $11,034 at February 28, 1994)                  $7,178,243
                                                                  ==========
Trust units outstanding at the end of
  the period                                                         789,000

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL 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.

Federal income taxes -

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

Expenses of the Trust -

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


<PAGE>
2.  Unrealized appreciation and depreciation

An analysis of net unrealized depreciation at February 28, 1994 follows:

<TABLE>
<CAPTION>
                                          Treasury       Equity
                                        obligations    securities    Total

            <S>                           <C>           <C>          <C>
            Unrealized depreciation        $     -    (306,621)    (306,621)
            Unrealized appreciation         28,111      247,574      275,685
                                          __________________________________
                                           $28,111     (59,047)     (30,936)
                                          ==================================

</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.

Distributions to unit holders -

Income distributions to unit holders are made semiannually on June 30 and
December 31 to unit holders of record on June 15 and December 15,
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
such month if the amount available for distribution equals at least $1.00 per
100 units.  Notwithstanding, principal distributions, if any, will be made in
December of each year.


<PAGE>
Selected data per 100 units of the Trust
  outstanding throughout the period -

<TABLE>
<CAPTION>
                                                          Period from
                                                       the Initial Date
                                                          of Deposit,
                                                           March 10,
                                                            1993, to
                                                        February 28,1994

<S>                                                         <C>
Investment income - interest and dividends                   $29.77
Expenses                                                      (1.52)
                                                            _______
      Investment income - net                                 28.25

Distributions to unit holders:
  Investment income - net                                     (2.21)
  Principal from investment transactions                       -

Net gain (loss) on investments                               (37.73)
                                                            _______
      Total increase (decrease) in net assets                (11.69)

Net assets:
  Beginning of the period                                    921.48
                                                            _______
  End of the period                                         $909.79
                                                            =======

</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 the period (818,300 units).  Distributions to unit
holders of Investment income - net per 100 units reflects the Trust's actual
distributions of approximately $.52 per 100 units to 845,000 units on June 30,
1993 and approximately $1.69 per 100 units to 900,000 units on December 31,
1993.  The Net gain (loss) on investments per 100 units includes the effects
of changes arising from issuance of 850,000 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 ($921.48 per 100 units) on March 10, 1993.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 61
                      GROWTH & MUNICIPAL 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:          United States Trust Company of New York
                                    770 Broadway
                                    New York, New York  10003

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

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

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

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

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



                 Growth & Municipal Trust Series

The First Trust (registered trademark) Special Situations Trust

PROSPECTUS                      NOTE: THIS PART TWO PROSPECTUS MAY
Part Two                                ONLY BE USED WITH PART ONE      
Dated June 27, 1994

The Trust. The First Trust Special Situations Trust (the "Trust") 
is a unit investment trust consisting of a portfolio containing 
zero coupon bonds issued by the City of New Orleans, Louisiana 
and common stocks issued by companies which provide income or 
are considered to have the potential for capital appreciation.

The objectives of the Trust are to protect Unit holders' capital 
and provide for potential capital appreciation or income by investing 
a portion of its portfolio in zero coupon bonds issued by the 
City of New Orleans, Louisiana (the "Zero Coupon Bonds"), and 
the remainder of the Trust's portfolio in common stocks issued 
by companies which provide income or are 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. The Trust has a Mandatory Termination Date as set 
forth in Part One. The Zero Coupon Bonds evidence the right to 
receive fixed payments at future dates from the City of New Orleans, 
Louisiana. The market value of the Zero Coupon Bonds and the Units 
of the Trust 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 Trust will be 
achieved.

Each Unit of the Trust represents an undivided fractional interest 
in all the Securities deposited in the Trust. The Trust has been 
organized so that purchasers of Units should receive, at the termination 
of the Trust, an amount per Unit at least equal to $10.00 (which 
is equal to the per Unit value upon maturity of the Zero Coupon 
Bonds), even if the Trust 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 Trust 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 TRUST 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 on the Initial Date 
of Deposit will mature on September 1, 2007 (the "Zero Coupon 
Bonds Maturity Date"). 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 Trust's 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 Trust. See "Portfolio."

Insurance guaranteeing the scheduled payment of all principal 
and interest on the Zero Coupon Bonds in the Trust was obtained 
directly by the Bond issuer 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 Trust and not to 
the Units offered hereby. See "How are the Zero Coupon Bonds Insured?" 
on page 11. 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 the 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 the Trust plus a maximum sales charge of 5.5% (equivalent to 
5.820% of the net amount invested). The minimum purchase is 100 
Units. The sales charge is reduced on a graduated scale for sales 
involving at least 10,000 Units. See "How is the Public Offering 
Price Determined?"

Dividend and Capital Gains Distributions. Distributions of dividends 
received, and realized capital gains, if any, received by the 
Trust will be paid in cash on the Distribution Date to Unit holders 
of record on the Record Date as set forth in Part One. Any distribution 
of income and/or capital gains will be net of the expenses of 
the 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 WHO ARE 
RESIDENTS OF THE STATE OF LOUISIANA WILL BE EXEMPT FROM LOUISIANA 
INCOME TAX WITH RESPECT TO THE AMORTIZATION OF ORIGINAL ISSUE 
DISCOUNT ON THE ZERO COUPON BONDS. UNIT HOLDERS OTHER THAN RESIDENTS 
OF THE STATE OF LOUISIANA MAY BE SUBJECT TO STATE INCOME TAX WITH 
RESPECT TO THE AMORTIZATION 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 the Trust, the Trustee will distribute, upon surrender 
of Units for redemption, to each Unit holder his pro rata share 
of the Trust's assets, less expenses, in the manner set forth 
under "Rights of Unit Holders-How are Income and Capital Distributed?"

Secondary Market for Units. While under no obligation to do so, 
the Sponsor may maintain a market for Units of the Trust 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 the 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 the 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 the Trust. See "How 
May Units be Redeemed?"

Termination. Commencing on the Zero Coupon Bonds Maturity Date, 
Equity Securities will begin to be sold in connection with the 
termination of the Trust. The Sponsor will determine the manner, 
timing and execution of the sale of the Equity Securities. Written 
notice of any termination of the 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 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 2,500 Units of the 
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 the 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 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 the Trust is terminated. 
See "Rights of Unit Holders-How are Income and Capital Distributed?"


Page 2



                 Growth & Municipal Trust Series
            The First Trust Special Situations Trust


What is The First Trust Special Situations Trust?

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

The objectives of the Trust are to protect Unit holders' capital 
and provide for potential capital appreciation or income by investing 
a portion of its portfolio in zero coupon bonds issued by the 
City of New Orleans, Louisiana (the "Zero Coupon Bonds"), and 
the remainder of the Trust's portfolio in common stocks issued 
by companies which provide income or are 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. The Trust has a Mandatory Termination Date as set 
forth in Part One. The Zero Coupon Bonds evidence the right to 
receive fixed payment at a future date from the City of New Orleans, 
Louisiana. The market value of the Zero Coupon Bonds and the Units 
of the Trust will fluctuate and, prior to maturity, may be worth 
more or less than a purchaser's acquisition cost. The Equity Securities 
in the Trust consist of common stocks of companies which provide 
income or are considered to have the potential for capital appreciation. 
There is, of course, no guarantee that the objectives of the Trust 
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 Bond issuer prior to the 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?"

Each Unit of the Trust represents an undivided fractional interest 
in all the Securities deposited in the Trust. The Trust has been 
organized so that purchasers of Units should receive, at the termination 
of the Trust, an amount per Unit at least equal to $10.00 per 
Unit (which is equal to the per Unit value at the maturity of 
the Zero Coupon Bonds), even if the Equity Securities never paid 
a dividend and the value of the Equity Securities in the Trust 
were to decrease to zero, which the Sponsor considers highly unlikely. 
The receipt of only $10.00 per Unit at the termination of the 
Trust (an event which the Sponsor believes is unlikely) represents 
a substantial loss on a present value basis. Furthermore, the 
$10.00 per Unit in no respect protects investors against diminution 
in the purchasing power of their investment due to inflation (although 
expectations concerning inflation are a component in determining 
prevailing interest rates, which in turn determine present values). 
To the extent that Units of the Trust are redeemed, the aggregate 
value of the Securities in the Trust will be reduced and the undivided 
fractional interest represented by each outstanding Unit of the 
Trust will increase. See "How May Units be Redeemed?" The Trust 
has a Mandatory Termination Date as set forth in Part One.

What are the Expenses and Charges?

At no cost to the Trust, the Sponsor has borne all the expenses 
of creating and establishing the Trust, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses, 
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 Trust. However, First Trust Advisors L.P., an 
affiliate of the Sponsor, will receive an annual supervisory fee, 
which is not to exceed the amount set forth in Part One, for providing 
portfolio supervisory services for the 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


Page 3

for this Trust, but at no time will the total amount received 
for portfolio supervisory services rendered to unit investment 
trusts of which Nike Securities L.P. is the Sponsor in any calendar 
year exceed the aggregate cost to First Trust Advisors L.P. of 
supplying such services in such year.

The Evaluator will receive a fee as indicated in Part One. The 
Trustee pays certain expenses of the Trust for which it is reimbursed 
by the Trust. The Trustee will receive for its ordinary recurring 
services to the Trust an annual fee computed at $.84 per annum 
per 100 Units in the Trust outstanding based upon the largest 
aggregate number of Units of the Trust outstanding at any time 
during the year. 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 the Trust to the extent funds are available and then 
from the Capital Account of the Trust. Since the Trustee has the 
use of the funds being held in the Capital and Income Accounts 
for payment of expenses and redemptions and since such Accounts 
are noninterest-bearing to Unit holders, the Trustee benefits 
thereby. Part of the Trustee's compensation for its services to 
the Trust is expected to result from the use of these funds. Both 
fees may be increased without approval of the Unit holders by 
amounts not exceeding proportionate increases under the category 
"All Services Less Rent of Shelter" in the Consumer Price Index 
published by the United States Department of Labor.

The following additional charges are or may be incurred by the 
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 the Trust and the rights and interests of the Unit 
holders; fees of the Trustee for any extraordinary services performed 
under the Indenture; indemnification of the Trustee for any loss, 
liability or expense incurred by it without negligence, bad faith 
or willful misconduct on its part, arising out of or in connection 
with its acceptance or administration of the Trust; indemnification 
of the Sponsor for any loss, liability or expense incurred without 
gross negligence, bad faith or willful misconduct in acting as 
Depositor of the 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 the 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 the 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 the 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 capital gains or losses to Unit holders. 
See "What is the Federal Tax Status of Unit Holders?"

The Indenture requires the Trust to be audited on an annual basis 
at the expense of the 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 the 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 Trust. 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 Trust. At the time of issuance of the Zero Coupon 
Bonds,  an opinion 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 issuing 
authority. Neither the Sponsor nor Chapman and Cutler


Page 4

has made any special review for the Trust of the proceedings relating 
to the issuance of the Zero Coupon Bonds or of the basis for such 
opinion. 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 as 
a capital gain. (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 (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. The Trust is not an association taxable as a corporation for 
Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of the assets of the Trust 
under the Code; and the income of the 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 
the 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 the Trust will be taxable as ordinary income. 
Tax -exempt original issue discount which accrues with respect 
to the Zero Coupon Bonds held by the 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 the 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 the 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 the 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 the 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 the 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 the 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


Page 5

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 the 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 Zero Coupon 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 the 
Trust, including fees of the Trustee and the Evaluator. Because 
the Trust will hold Zero Coupon Bonds, Counsel for the Sponsor 
has also advised that under Section 265 of the Code, interest 
on indebtedness incurred or continued to purchase or carry Units 
of the 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 the 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. However, 
a corporation owning Units should be aware that Sections 246 and 
246A of the Code impose additional limitations on the eligibility 
of dividends for the 70% dividends received deduction. These limitations 
include a requirement that stock (and therefore Units) must generally 
be held at least 46 days (as determined under Section 246(c) of 
the Code). Proposed regulations have been issued which address 
special rules that must be considered in determining whether the 
46-day holding requirement is met. Moreover, the allowable percentage 
of the deduction will be reduced from 70% if a corporate Unit 
holder owns certain stock (or Units) the financing of which is 
directly attributable to indebtedness incurred by such corporation. 
It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisors 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.

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 the 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 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.


Page 6

Recognition of Taxable Gain or Loss Upon Disposition of Securities 
by the Trust or Disposition of Units. As discussed above, a Unit 
holder may recognize taxable gain (or loss) when 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.

Special Tax Consequences of In-Kind Distributions Upon Termination 
of the Trust. The Tax Act raised the rates on ordinary income 
while capital gains remain subject to a 28% maximum stated rate. 
Because some or all capital gains are taxed at a comparatively 
lower rate under the Tax Act, the Tax Act includes a provision 
that recharacterizes capital gains as ordinary income in the case 
of certain financial transactions that are "conversion transactions" 
effective for transactions entered into after April 30, 1993. 
Unit holders and prospective investors should consult with their 
tax advisers regarding the potential effect of this provision 
on their investment in Units. As discussed in "Rights of Unit 
Holders-How are Income and Capital Distributed?", under certain 
circumstances a Unit holder who owns at least 2,500 Units 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 
the 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 the 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 the 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 the 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 the 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 the 
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 the 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 the 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 
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. However, a Unit 
holder must elect to have his Equity Securities exchanged entirely 
In-Kind plus cash for fractional shares or entirely for cash. 
The amount of taxable gain (or


Page 7

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. 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 TRUST DOES 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.

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 the Trust to 
such Unit holder (including amounts received upon the redemption 
of Units) will be subject to back-up withholding. Distributions 
by the 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 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 also be subject to state and local 
taxes. Investors should consult their tax advisers for specific 
information on the tax consequences of particular types of distributions.


Page 8

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.

Louisiana Tax Status. At the time of the closing for the Trust, 
Special Counsel to the Fund for Louisiana tax matters, which relied 
explicitly on the opinion of Chapman and Cutler regarding Federal 
income tax matters, rendered an opinion under then existing Louisiana 
income tax law applicable to taxpayers whose income is subject 
to Louisiana income taxation substantially to the effect that:

The State of Louisiana imposes a tax upon the net income of resident 
individuals, and with certain exceptions, resident corporations, 
estates and trusts, and upon the income from Louisiana sources 
of nonresident individuals, corporations, estates and trusts.

The mere ownership of Units will not subject a nonresident Unit 
holder to the tax jurisdiction of Louisiana. Amounts received 
by a nonresident Unit holder (who may for other reasons be subject 
to the tax jurisdiction of Louisiana) with respect to Units held 
outside of Louisiana will not constitute income from Louisiana 
sources, upon which the Louisiana income tax would be imposed.

In the case of resident individuals, the calculation of Louisiana 
tax table income begins with Federal adjusted gross income with 
certain modifications, including the addition of interest on obligations 
of a state or political subdivision thereof other than Louisiana. 
However, Louisiana law specifically provides that interest on 
obligations (such as the Zero Coupon Bonds) of the State of Louisiana, 
its political subdivisions, public corporations created by them 
and constituted authorities thereof authorized to issue obligations 
on their behalf, title to which obligations are vested with a 
resident individual, shall be excluded from tax table income and 
are exempt from Louisiana income taxation. In addition, to the 
extent that any such interest paid to a Unit holder is derived 
from the proceeds of a bond insurance policy issued to the Trustee 
of the Fund or under individual policies obtained by the issuer 
of the Bonds, the underwriter, the Sponsor or others, such interest 
would be exempt from Louisiana income tax.

In the case of corporations, estates, trusts, insurance companies 
and foreign corporations, interest received upon obligations of 
the State of Louisiana, or any political or municipal subdivision 
thereof, is exempt from Louisiana income taxation.

The Trust is not an "association" taxable as a corporation under 
Louisiana law with the result that income of the Trust will be 
deemed to be income of the Unit holders.

Interest on the Zero Coupon Bonds that is exempt from Louisiana 
income tax when received by the Trust will retain its tax-exempt 
status when received by the Unit holders.

As a general rule, to the extent that gain (or loss) from the 
sale of obligations held by the Trust (whether as a result of 
the sale of such obligations by the Trust or as a result of the 
sale of a Unit by a Unit holder) is includable in (or deductible 
in the calculation of) the Federal adjusted gross income of a 
resident individual or the Federal taxable income of a resident 
corporation, estate or trust, such gain will be included (or loss 
deducted) in the calculation of the Unit holder's Louisiana taxable 
income.

The State of Louisiana does not impose an intangibles tax on investments, 
and therefore, Unit holders will not be subject to Louisiana intangibles 
tax on their Units of the Trust.

                            PORTFOLIO

What are the Zero Coupon Bonds?

By virtue of the insurance obtained by the Bond issuer prior to 
the Initial Date of Deposit, the Zero Coupon Bonds included in 
the Trust are original issue discount bonds rated at the Initial 
Date of Deposit "AAA" by Standard & Poor's Corporation and "Aaa" 
by Moody's Investors Service, Inc. See "Description of Bond Ratings" 
for further information. Specifically, the Zero Coupon Bonds are 
general obligation bonds designated as City of New Orleans, Louisiana, 
General Obligation Refunding Bonds, Series 1991. As general obligation 
bonds issued by the City of New Orleans, Louisiana, the Zero Coupon 
Bonds are payable from ad valorem taxes levied by the City Council 
on all property subject to taxation within the City of New Orleans 
and are secured by a pledge of the full faith and credit of the 
City of New Orleans. The City Council is required under the Constitution 
and laws of Louisiana to impose and collect annually, in excess 
of all other taxes,


Page 9

a tax on all property subject to taxation within the City of 
New Orleans sufficient to pay the principal and interest and redemption 
premiums, if any, on all general obligation bonds in each year.

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 the Trust should be made with an understanding 
of the risks which an investment in Zero Coupon Bonds issued by 
the City of New Orleans, Louisiana (the "City") may entail.

The largest city in Louisiana, New Orleans was founded in 1718 
and incorporated in 1805. The City's system of government is provided 
for in its Home Rule Charter which became effective in 1954 (the 
"Charter"). The Louisiana Constitution of 1974 prohibits the State 
Legislature from enacting any law affecting the structure, organization 
or distribution of the power and function of any local political 
subdivision which operates under a home rule charter. The Charter 
may be amended only by the vote of a majority of the qualified 
voters in the City voting at an election called by the City Council 
on its own initiative or upon receipt by it of a petition of not 
less than ten thousand registered voters.

A number of important local government functions in New Orleans 
are performed by entities which, in varying degrees, operate independently 
of City government. These entities include the Sewerage and Water 
Board of New Orleans, which is responsible for water, sewer and 
drainage service for the City, the Orleans Parish School Board, 
which is responsible for elementary and secondary education in 
the City, the New Orleans Aviation Board, which operates the New 
Orleans International Airport, and the Orleans Levee Board, which 
has primary responsibility for levees, seawalls and breakwaters 
surrounding the City. These and other similar entities have their 
own budgets and revenue sources, and are not included in the City's 
budget.

The City has a Mayor-Council plan of government. The Mayor, the 
chief executive officer, is elected for a four-year term. The 
Mayor appoints the Chief Administrative Officer, who is his principal 
assistant and the budget officer for the City. The Chief Administrative 
Officer appoints all department heads, subject to the Mayor's 
approval, except the City Attorney, who is appointed by the Mayor, 
and the Director of the Civil Service Department, who is appointed 
by the Civil Service Commission. There are numerous executive 
department and affiliated boards and commissions.

The City Council is the legislative body of City government, comprised 
of five Council members elected from districts and two elected 
at large, all for four-year terms. The voters have recently authorized 
an amendment to the Charter to limit the number of terms members 
of the City Council may serve, which becomes effective in 1994. 
The City Council has authority to levy taxes, subject to State 
law, and to adopt the City's annual capital and operating budgets. 
Ordinances of the City Council may be vetoed by the Mayor. Vetoes 
may be overridden by a two-thirds vote of the City Council. 

The Charter requires the annual preparation and adoption of a 
balanced operating budget. Not later than August 1 of each year, 
the Chief Administrative Officer is required to prepare budget 
request forms for the City Council and for each office, department 
or board that is receiving or seeks to receive an appropriation 
from the City Council payable from any operating fund of the City. 
The City Council and the head of each office, department or board 
is then required to enter upon such budget request forms its request 
for appropriations for the ensuing fiscal year, and the completed 
forms are to be delivered to the Chief Administrative Officer 
not later than September 15.

The Chief Administrative Officer, after consulting with the City 
Council and the heads of office, departments and boards, is required 
by the Charter to prepare a preliminary budget for the consideration 
of the Mayor. The preliminary budget must include all budget requests, 
and the recommendations of the Chief Administrative Officer with 
respect to each request, an estimate of the receipts from each 
source of revenue and


Page 10

a statement of the total estimated income and total recommended 
expenditures for each operating fund.

The Mayor is required to review the preliminary budget and may 
hold either formal or informal hearings thereon, at which the 
heads of each office, department or board may be given an opportunity 
to be heard with respect to their requests. The Chief Administrative 
Officer then prepares the operating budget under the direction 
of the Mayor. Such budget is required to set forth each item of 
the expenditures recommended by the Mayor, his estimates of available 
surplus and income from existing revenues for each operating fund 
and where the estimated revenues from existing sources are insufficient 
to meet the recommended expenditures, the Mayor's recommendations 
of new sources of revenues to balance the budget. The operating 
budget, together with the proposed revenue and expenditure budget 
ordinances to give effect to the budget as presented, are required 
to be submitted to the City Council not later than November 1. 
The proposed ordinance for the operating budget must provide lump 
sum appropriations for each budget unit for (among other things) 
improvements of an estimated life of less than ten years and equipment. 
After public notice and hearing, the budget is adopted by ordinance 
on or before each December 1 for the fiscal year beginning on 
the next succeeding January 1. Amendments to the annual operating 
budget ordinance may be considered and approved by the City Council 
under the same procedures prescribed for its original adoption, 
but no amendment may increase the aggregate of authorized expenditures 
to an amount greater than the estimate of revenues for the fiscal 
year.

Budgeted operating expenditures are funded principally through 
the General Fund and through various other funds. The Charter 
prohibits the Department of Finance from approving any expenditure 
under any portion of an annual operating budget ordinance until 
sufficient estimated revenues have been provided to finance the 
proposed expenditures. The Charter also provides that revenues 
shall be estimated only upon the basis of the cash receipts anticipated 
for the fiscal year. The City Council is required, within the 
limits of its power and subject to other provisions of the Charter, 
to adopt such taxes and other revenue measures necessary (together 
with available surplus) to produce a balanced budget. In addition, 
no budgeted expenditures may be made unless authorized by the 
Mayor and the Chief Administrative Officer through the allotment 
system. The Chief Administrative Officer monitors revenues and 
expenditures during the year. Transfers within budget are adopted 
to increase or curtail budgeted expenditures in light of anticipated 
actual operating results and for the purpose of assuring a balanced 
budget.

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 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 City of New Orleans, Louisiana, 
could affect or could have an adverse impact on the financial 
condition of the State of Louisiana and various agencies and political 
subdivisions located in the State, including the City of New Orleans. 
The Sponsor is unable to predict whether or to what extent such 
factors or other factors may affect the State of Louisiana or 
the City of New Orleans, the market value or marketability of 
the Zero Coupon Bonds or the ability of the City of New Orleans, 
Louisiana to pay principal of and interest on the Zero Coupon 
Bonds at maturity.

How are the Zero Coupon Bonds Insured?

The Zero Coupon Bonds in the portfolio of the Trust are insured 
as to the scheduled payment of principal and interest by a policy 
obtained directly by the Bond issuer 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 Bond 
issuer 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 $1,988,000,000 (unaudited) 
and statutory capital of approximately $1,148,000,000 (unaudited) 
as of March 31, 1994. Statutory


Page 11

capital consists of AMBAC Indemnity's policyholders' surplus and 
statutory contingency reserve. AMBAC Indemnity is a wholly owned 
subsidiary of AMBAC Inc., a 100% publicly-held company. Moody's 
Investors Service, Inc. and Standard & Poor's Corporation 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 
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. See "What 
is the Federal Tax Status of Unit Holders?"

What are Equity Securities?

The Trust also consists of different issues of Equity Securities, 
issued by companies which at the Initial Date of Deposit were 
considered to provide income or have potential for capital appreciation 
and are listed on a national securities exchange or the NASDAQ 
National Market System or are traded in the over-the-counter market. 
The companies which are included in the portfolio are, in the 
view of the Sponsor, actively-traded, well-established corporations. 
See "Portfolio" appearing in Part One for a list of Securities 
as may continue to be held from time to time in the Trust together 
with cash held in the Income and Capital Accounts.

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 the 
Trust will retain for any length of time its present size and 
composition. Although the Portfolio is not managed, the Sponsor 
may instruct the Trustee to sell 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 such 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 the Trust?" Equity Securities, however, will not 
be sold by the 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 the 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


Page 12

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 the Portfolio may be expected to fluctuate over the life of 
the 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 Trust 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, and the value of the 
Trust, 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 Portfolio, 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 Trust 
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 the Trust.

The value of the Equity Securities, like the value of the Zero 
Coupon Bonds, will fluctuate over the life of the Trust and may 
be more or less than the price at which they were deposited in 
the 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 the 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 at the termination 
of the Trust (which is equal to the per Unit value at 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 the Trust on the date 
of this Part Two Prospectus (or another date when the value of 
the Units is $10.00 or less), total distributions, including distributions 
made upon termination of the Trust, may be less than the amount 
paid for a Unit.

The Trust consists of the Securities listed under "Portfolio" 
appearing in Part One. The Trustee will have no power to vary 
the investments of the Trust, i.e., the Trustee will have no managerial 
power to take advantage of market variations to improve a Unit 
holder's investment, but may dispose of Securities only under 
limited circumstances. See "How May Securities be Removed from 
the Trust?"


Page 13

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 the Trust. At any time after the Initial Date 
of Deposit, 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 
the Trust.

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

                         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 a maximum sales charge 
of 5.5% of the Public Offering Price (equivalent to 5.820% of 
the net amount invested) divided by the number of outstanding 
Units of the Trust. The minimum purchase of the Trust is 100 Units. 
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>

From time to time the Sponsor may implement programs under which 
Underwriters and dealers of the Fund may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units during a specified 
time period. In addition, at various times the Sponsor may implement 
other programs under which the sales force of an Underwriter or 
dealer may be eligible to win other nominal awards for certain 
sales efforts, or under which the Sponsor will reallow to any 
such Underwriter or dealer that sponsors sales contests or recognition 
programs conforming to criteria established by the Sponsor, or 
participates in sales programs sponsored by the Sponsor, an amount 
not exceeding the total applicable sales charges on the sales 
generated by such person at the public offering price during such 
programs. Also, the Sponsor in its discretion may from time to 
time pursuant to objective criteria established by the Sponsor 
pay fees to qualifying Underwriters or dealers for certain services 
or activities which are primarily intended to result in sales 
of Units of the Trusts. Such payments are made by the Sponsor 
out of its own assets, and not out of the assets of the Trusts. 
These programs will not change the price Unit holders pay for 
their Units or the amount that the Trusts will receive from the 
Units sold.

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" appearing in Part One 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 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


Page 14

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

How are Units Distributed?

Units repurchased in the secondary market (see "Will There be 
a 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 Trust available to their customers 
on an agency basis. A portion of the sales charge paid by these 
customers is retained by or remitted to the banks. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. 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 also realizes 
profits or sustains 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 of 5.5%) 
or redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

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

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


Page 15

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 the 
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 of this Prospectus. Proceeds 
received on the sale of any Securities in the 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 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 
Treasury Obligations in the 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 the 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 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 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 2,500 Units of the 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


Page 16

certificates and other documentation required by the Trustee, 
must be returned to the Trustee at least five business days prior 
to the Zero Coupon Bonds Maturity Date. Not less than 60 days 
prior to the termination of the Trust, those Unit holders with 
at least 2,500 Units 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 the Trust any 
dividends received on the Equity Securities therein. All other 
receipts (e.g. return of principal, capital gains, etc.) are credited 
to the Capital Account of the Trust.

The Trustee may establish reserves (the "Reserve Account") within 
the 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 the 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.

How May Units be Redeemed?

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

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 the 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 the Trust.


Page 17

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

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 the Trust plus or minus cash, 
if any, in the Income and Capital Accounts of the Trust. The Redemption 
Price per Unit is the pro rata share of each Unit determined by 
the Trustee by adding: (1) the cash on hand in the Trust; (2) 
the aggregate value of the 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) 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; (3) cash held for distribution to Unit holders of record 
of the Trust as of the business day prior to the evaluation being 
made; and (4) 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 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 1:00 p.m. Eastern time 
on the same business day and by making payment therefor to the 
Unit holder not later than the day on which the Units would otherwise 
have been redeemed by the Trustee. Units held by the Sponsor may 
be tendered to the Trustee for redemption as any other Units. 
In the event the Sponsor does not purchase Units, the Trustee 
may sell Units tendered for redemption in the over-the-counter 
market, if any, as long as the amount to be received by the Unit 
holder is equal to the amount he would have received on redemption 
of the Units.


Page 18

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 the Trust?

The Portfolio of the 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 the Trust. Zero Coupon Bonds may be sold by the Trustee only 
pursuant to the liquidation of the 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 by the Trustee 
(or any securities or other property received by the Trust in 
exchange for Equity Securities) are credited to the Capital Account 
of the Trust for annual distribution to Unit holders or to meet 
redemptions.

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 the Trust is assured of retaining a sufficient principal 
amount of Zero Coupon Bonds to provide funds at 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 the 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, 1993, the total partners' capital of Nike Securities


Page 19

L.P. was $12,743,032 (unaudited). (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 United States Trust Company of New York with its 
principle place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Trust may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and is subject to supervision and examination by the Comptroller 
of the Currency, the Federal Deposit Insurance Corporation and 
the Board of Governors of the Federal Reserve System.

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

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

Any corporation into which a Trustee may be merged or with which 
it may be consolidated, or any corporation resulting from any 
merger or consolidation to which a Trustee shall be a party, shall 
be the successor Trustee. The Trustee must be a banking corporation 
organized under the laws of the United States or any 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 the Trust which the Trustee may be required 
to pay under any present or future law of the United States of 
America or of any other taxing authority having jurisdiction. 
In addition, the Indenture contains other customary provisions 
limiting the liability of the Trustee.

If the Sponsor shall fail to perform any of its duties under the 
Indenture or 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.


Page 20

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 the 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 Date indicated in Part One under "Summary of Essential 
Information." The 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 the 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 Zero Coupon Bonds Maturity Date, Equity Securities 
will begin to be sold in connection with the termination of the 
Trust. The Sponsor will determine the manner, timing and execution 
of the sale of the Equity Securities. Written notice of any termination 
of the 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 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 2,500 Units of the 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 the 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 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 the Trust is terminated. Regardless 
of the distribution involved, the Trustee will deduct from the 
funds of the 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 the 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.


Page 21

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, acts as counsel for the 
Trustee and as special New York tax counsel for the Trust.

Experts

The financial statements of the Trust appearing in Part One of 
this Prospectus and Registration Statement have been audited by 
Ernst & Young, independent auditors, as set forth in their report 
thereon appearing elsewhere therein 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.

Standard & Poor's Corporation. A brief description of the applicable 
Standard & Poor's Corporation 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.

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 Corporation.

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. 


Page 22

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 Investors Service, Inc. A brief description of the applicable 
Moody's Investors Service, Inc. 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.***

***     Bonds insured by AMBAC Indemnity Corporation are automatically 
rated "Aaa" by Moody's Investors Service, Inc.

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 
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 23


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>

Growth & Municipal Trust Series 
The First Trust Special Situations Trust
        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?                  11
        What are Equity Securities?                             12
        What are Some Additional Considerations for
                Investors?                                      13
Public Offering:
        How is the Public Offering Price Determined?            14
        How are Units Distributed?                              15
        What are the Sponsor's Profits?                         15
Rights of Unit Holders:
        How is Evidence of Ownership Issued and 
                Transferred?                                    15
        How are Income and Capital Distributed?                 16
        What Reports will Unit Holders Receive?                 17
        How May Units be Redeemed?                              17
        How May Units be Purchased by the Sponsor?              18
        How May Securities be Removed from the Trust?           18
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     19
        Who is the Trustee?                                     20
        Limitations on Liabilities of Sponsor and Trustee       20
        Who is the Evaluator?                                   20
Other Information:
        How May the Indenture be Amended or
                Terminated?                                     21
        Legal Opinions                                          21
        Experts                                                 21
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 TRUST HAS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, 
WASHINGTON, D.C. UNDER THE SECURITIES ACT OF 1933 AND THE INVESTMENT 
COMPANY ACT OF 1940, AND TO WHICH REFERENCE IS HEREBY MADE.

                           FIRST TRUST                          
                     (registered trademark)


                         GROWTH & MUNICIPAL                     
                           TRUST SERIES


                         The First Trust
                    Special Situations Trust


                           Prospectus
                            Part Two
                          June 27, 1994


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



                            Trustee:

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


                     THIS PART TWO MUST BE
                    ACCOMPANIED BY PART ONE.

                 PLEASE RETAIN THIS PROSPECTUS
                     FOR FUTURE REFERENCE









Page 24



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

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors










                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES
61  GROWTH & MUNICIPAL 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 July 1, 1994.
                              
                     THE FIRST TRUST SPECIAL SITUATIONS TRUST,
                       SERIES 61
                     GROWTH & MUNICIPAL 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,         ) July 1, 1994
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

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

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

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts" and to the use of our report dated May 20, 1994 in this
Post-Effective  Amendment  to  the  Registration  Statement   and
related  Prospectus of The First Trust Special  Situations  Trust
dated June 21, 1994.



                                        ERNST & YOUNG





Chicago, Illinois
June 20, 1994
                                

                                





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