FIRST TRUST SPECIAL SITUATION TRUST SERIES 89
487, 1994-01-12
Previous: BANKSOUTH SELECT FUNDS, 497, 1994-01-12
Next: AAR CORP, 10-Q, 1994-01-13



                                
                                       Registration No.  33-51623
                                           1940 Act No. 811-05903
                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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


A.   Exact name of trust:

       The First Trust Special Situations Trust, Series 89


B.   Name of depositor:

                      NIKE SECURITIES L.P.


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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:


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


E.   Title and Amount of Securities Being Registered:

     An indefinite number of Units pursuant to Rule 24f-2
     promulgated under the Investment Company Act of 1940, as
     amended


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


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


H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective on January 12, 1994 at 2:00 p.m. pursuant to  Rule
     487.
                ________________________________
                                
*Previously paid
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 89

                      Cross-Reference Sheet

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

 Form N-8B-2 Item Number              Form S-6 Heading in Prospectus
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

13.  (a)  Load, fees, expenses, etc.       Summary of Essential
                                           Information; Public
                                           Offering; The First
                                           Trust Special
                                           Situations Trust
     (b)  Certain information regarding
          periodic payment certificates       *

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

33.  Remuneration of employees of
     depositor for certain services
     rendered to trust                        *

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      period payment certificates             *

58.

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




* Inapplicable, answer negative or not required.
                                

                       Target Equity Trust
                       Value Ten Series 3

The Trust. The First Trust Special Situations Trust, Series 89 
(the "Trust") is a unit investment trust consisting of a portfolio 
containing common stocks issued by companies which provide income 
and are considered to have the potential for capital appreciation 
(the "Equity Securities"). The Trust consists of common stocks 
of the ten companies in the Dow Jones Industrial Average (Dow 
Jones Industrial Average is not affiliated with the Sponsor and 
is the property of Dow Jones & Company, Inc.) having the highest 
dividend yield as of the opening of business on the date of this 
Prospectus. Dow Jones & Company, Inc. has not granted to the Trust 
or the Sponsor a license to use the Dow Jones Industrial Average. 
Dow Jones & Company, Inc. has not participated in any way in the 
creation of the Trust or in the selection of stocks included in 
the Trust and has not approved any information herein relating 
thereto.

The objective of the Trust is to provide an above-average total 
return through a combination of dividend income and capital appreciation 
by investing the Trust's portfolio in selected common stocks of 
companies which meet the criteria stated above. See "Schedule 
of Investments." Units are not designed so that their prices will 
parallel or correlate with movements in the Dow Jones Industrial 
Average, and it is expected that their prices will not parallel 
or correlate with such movements. The Trust has a Mandatory Termination 
Date of approximately one year from the date of this Prospectus 
as set forth under "Summary of Essential Information." There is, 
of course, no guarantee that the objective of the Trust will be 
achieved.

Each Unit of the Trust represents an undivided fractional interest 
in all the Equity Securities deposited in the Trust. 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. See 
"Portfolio."

The Sponsor may, from time to time after the Initial Date of Deposit, 
deposit additional Equity Securities in the Trust. Such deposits 
of additional Equity Securities will, therefore, be done in such 
a manner that the original proportionate relationship amongst 
the individual issues of the Equity Securities shall be maintained. 
Any deposit by the Sponsor of additional Equity Securities will 
duplicate, as nearly as is practicable, the original proportionate 
relationship established on the Initial Date of Deposit, and not 
the actual proportionate relationship on the subsequent date of 
deposit, since the actual proportionate relationship may be different 
than the original proportionate relationship. Any such difference 
may be due to the sale, redemption or liquidation of any Equity 
Securities deposited in the Trust on the Initial, or any subsequent, 
Date of Deposit. See "What is the First Trust Special Situations 
Trust?" and "How May Equity Securities be Removed from the Trust?" 

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of the 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 3.6% (equivalent to 3.734% of the net amount invested). The 
secondary market Public Offering Price per Unit will be based 
upon the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
the 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 3.1% (equivalent to 3.199% of the net 
amount invested) prior to the

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

                           First Trust

   
         The date of this Prospectus is January 12, 1994
    

Page 1

first Income Distribution Record Date, and 1.95% (equivalent to 
1.989% of the net amount invested) on or after the first Income 
Distribution Record Date. A pro rata share of accumulated dividends, 
if any, in the Income Account is included in the Public Offering 
Price. The minimum purchase is $1,000. 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?"

   
Estimated Net Annual Distributions. The estimated net annual dividend 
distributions to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Equity Securities in the 
Trust) at the opening of business on the Initial Date of Deposit 
for the Target Equity Trust, Value Ten Series 3 was $37.61 per 
100 Units. The estimated net annual dividend distributions per 
Unit will vary with changes in fees and expenses of the Trust, 
with changes in dividends received and with the sale or liquidation 
of Equity Securities; therefore, there is no assurance that the 
annual dividend distributions will be realized in the future.
    

   
Dividend and Capital Gains Distributions. Distributions of dividends 
received by the Trust will be paid semi-annually in cash on the 
Distribution Date to Unit holders of record on the Record Date 
as set forth in the "Summary of Essential Information." The first 
such distribution will be made on June 30, 1994 to Unit holders 
of record on June 15, 1994. The second distribution will be made 
as part of the final liquidation distribution. Distributions of 
funds in the Capital Account, if any, will be made as part of 
the final liquidation distribution, and in certain circumstances, 
earlier. Any distribution of income and/or capital gains will 
be net of the expenses of the Trust. 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 remaining 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?" 
Unit holders who elect to become Rollover Unit holders will not 
receive the final liquidation distribution, but will receive units 
in the new Target Equity Trust, Value Ten Series (the "1995 Trust") 
created in conjunction with the termination of this series of 
the Target Equity Trust, Value Ten Series, if one is being offered. 
See "Special Redemption, Liquidation and Investment in New Trust." 
Any Unit holder may elect to have each distribution of income 
or capital on his Unit, other than the final liquidating distribution 
in connection with the termination of the Trust, automatically 
reinvested in additional Units of the Trust subject to a sales 
charge of 1.95% (equivalent to 1.989% of the net amount invested). 
See "Rights of Unit Holders-How are the 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 
underlying value of Equity Securities in the Trust (generally 
determined by the closing sale prices of the Equity Securities) 
plus or minus cash, if any, in the Capital and Income Accounts 
of the Trust. If a secondary market is not maintained, a Unit 
holder may redeem Units through redemption at prices based upon 
the aggregate underlying value of the Equity Securities in the 
Trust (generally determined by the closing sale prices of the 
Equity Securities) plus or minus a pro rata share of cash, if 
any, in the Capital and Income Accounts of the Trust. A Unit holder 
tendering 2,500 Units or more for redemption may request a distribution 
of shares of Equity Securities (reduced by customary transfer 
and registration charges) in lieu of payment in cash. See "How 
May Units be Redeemed?"

   
Special Redemption, Liquidation and Investment in New Trust. Unit 
holders who hold their Units in book entry form will have the 
option, subject to any necessary regulatory approval, of specifying 
by January 10, 1995 (the "Rollover Notification Date") to have 
all of their Units redeemed in-kind on the Rollover Notification 
Date and the distributed Equity Securities sold by the Trustee, 
in its capacity as Distribution Agent, during the Special Redemption 
and Liquidation Period. (Unit holders so electing are referred 
to herein as "Rollover Unit holders".) The Distribution Agent 
will appoint the Sponsor as its agent to determine the manner, 
timing and execution of sales of underlying Equity Securities. 
The proceeds of the redemption will then be invested in Units 
of the 1995 Trust, if one is offered, at a reduced sales charge. 
The Sponsor may, however, stop creating new Units of the 1995 
Trust at any time in its sole discretion without regard to whether 
all the proceeds to be invested have been invested. Cash which 
has not been invested on behalf of the Rollover Unit holders in 
the 1995 Trust will be distributed at the end of the Special Redemption 
and Liquidation Period. However, the Sponsor anticipates that 
sufficient Units can be created, although moneys in this Trust 
may not be fully invested on the next business day. Rollover Unit 
holders may purchase Units of the 1995

Page 2

Trust at a reduced sales charge. The portfolio of the 1995 Trust 
will contain the ten common stocks in the Dow Jones Industrial 
Average having the highest dividend yield as of the day prior 
to the Initial Date of Deposit of the 1995 Trust. Rollover Unit 
holders will receive the amount of dividends in the Income Account 
of the Trust which will be included in the reinvestment in Units 
of the 1995 Trust.
    

Termination. The Trust will terminate approximately one year after 
the Initial Date of Deposit regardless of market conditions at 
that time. Commencing on the Mandatory Termination 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 30 days prior to the Mandatory Termination 
Date of the Trust, the Trustee will provide written notice thereof 
to all Unit holders and will include with such notice a form to 
enable Unit holders to elect a distribution of shares of 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. To be effective, the election form, together 
with surrendered certificates and other documentation required 
by the Trustee, must be returned to the Trustee at least five 
business days prior to the Mandatory Termination Date of the Trust. 
Unit holders not electing the "Rollover Option" or a distribution 
of shares of the Equity Securities will receive a cash distribution 
within a reasonable time after the Trust is terminated. See "Rights 
of Unit Holders-How are Income and Capital Distributed?"

Page 3

   
                                 Summary of Essential Information
        At the Opening of Business on the Initial Date of Deposit
                        of the Equity Securities-January 12, 1994
    
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    Securities Evaluation Service, Inc.

<TABLE>
<CAPTION>
General Information
<S>                                                                                     <C>
Initial Number of Units                                                                    50,000
Fractional Undivided Interest in the Trust per Unit                                      1/50,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $ 481,511
        Aggregate Offering Price Evaluation of Equity 
           Securities per 100 Units                                                     $  963.02
        Sales Charge of 3.6% of the Public Offering Price per 100 Units
           (3.734% of the net amount invested)                                          $   35.96
        Public Offering Price per 100 Units (2)                                         $  998.98
Sponsor's Initial Repurchase Price per 100 Units                                        $  963.02
Redemption Price per 100 Units (based on aggregate underlying 
           value of Equity Securities) (3)                                              $  963.02
</TABLE>
   
First Settlement Date                   January 20, 1994 
Rollover Notification Date              January 10, 1995        
Special Redemption and Liquidation
          Period                        Beginning on January 13, 1995 
                                        until no later than January 31, 1995    
Mandatory Termination Date              February 1, 1995
Discretionary Liquidation Amount        A Trust may be terminated if 
                                        the value of the Equity Securities is 
                                        less than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in a Trust during 
                                        the primary offering period.
Trustee's Annual Fee                    $.90 per 100 Units outstanding. 
Evaluator's Annual Fee                  $.30 per 100 Units outstanding. Evalua-
                                        tions 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                         Maximum of $.25 per 100 Units outstand-
                                        ing annually payable to an affiliate of 
                                        the Sponsor. 
CUSIP Number                            33734W 392
Income Distribution Record Date (4)     June 15, 1994 
Income Distribution Date (4)            June 30, 1994
    

[FN]
(1)     Each Equity Security listed on a national securities exchange 
is valued at the last closing sale price on the New York Stock 
Exchange, or if no such price exists at the closing ask price 
thereof.

(2)     On the Initial Date of Deposit there will be no accumulated 
dividends in the Income Account. Anyone ordering Units after such 
date will pay a pro rata share of any accumulated dividends in 
such Income Account. The Public Offering Price as shown reflects 
the value of the Equity Securities at the opening of business 
on the Initial Date of Deposit and establishes the original proportionate 
relationship amongst the individual securities. No sales to investors 
will be executed at this price. Additional Equity Securities will 
be deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. Eastern time and sold to investors 
at a Public Offering Price per Unit based on this valuation.

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

(4)     At the Rollover Notification Date for Rollover Unit holders 
or upon termination of Trust for other Unit holders, amounts in 
the Income Account (which consist of dividends on the Equity Securities) 
will be included in amounts distributed to or on behalf of Unit 
holders.


Page 4



             Target Equity Trust, Value Ten Series 3
       The First Trust Special Situations Trust, Series 89


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 89 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
Target Equity Trust, Value Ten Series 3. The Trust was created 
under the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, United States Trust Company of New 
York, as Trustee, Securities Evaluation Service, Inc., as Evaluator, 
and First Trust Advisors L.P., as Portfolio Supervisor.

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of common 
stocks issued by companies which provide income and are considered 
to have the potential for capital appreciation (the "Equity Securities"),
together with an irrevocable letter or letters of credit of a 
financial institution in an amount at least equal to the purchase 
price of such Equity Securities. In exchange for the deposit of 
securities or contracts to purchase securities in the Trust, the 
Trustee delivered to the Sponsor documents evidencing the entire 
ownership of the Trust.

   
The objective of the Trust is to provide an above-average total 
return through a combination of dividend income and capital appreciation 
by investing in Equity Securities of 10 companies which are in 
the Dow Jones Industrial Average (Dow Jones Industrial Average 
is not affiliated with the Sponsor and is the property of Dow 
Jones & Company Inc.) having the highest dividend yield as of 
the opening of business on the date of this Prospectus. There 
is, of course, no guarantee that the objective of the Trust will 
be achieved. 
    

With the deposit of the Equity Securities on the Initial Date 
of Deposit, the Sponsor established a percentage relationship 
between the amounts of Equity Securities in the Trust's portfolio. 
See "What are the Equity Securities Selected for Target Equity 
Trust, Value Ten Series 3?" From time to time following the Initial 
Date of Deposit, the Sponsor, pursuant to the Indenture, may deposit 
additional Equity Securities in the Trust and Units may be continuously 
offered for sale to the public by means of this Prospectus, resulting 
in a potential increase in the outstanding number of Units of 
the Trust. Any additional Equity Securities deposited in the Trust 
will maintain, as nearly as is practicable, the original proportionate 
relationship of the Equity Securities in the Trust's portfolio. 
Any deposit by the Sponsor of additional Equity Securities will 
duplicate, as nearly as is practicable, the original proportionate 
relationship and not the actual proportionate relationship on 
the subsequent date of deposit, since the actual proportionate 
relationship may be different than the original proportionate 
relationship. Any such difference may be due to the sale, redemption 
or liquidation of any of the Equity Securities deposited in the 
Trust on the Initial, or any subsequent, Date of Deposit. See 
"How May Equity Securities be Removed from the Trust?" The original 
percentage relationship of each Equity Security to the Trust is 
set forth herein under "Schedule of Investments." Since the prices 
of the underlying Equity Securities will fluctuate daily, the 
ratio, on a market value basis, will also change daily. The portion 
of Equity Securities represented by each Unit will not change 
as a result of the deposit of additional Equity Securities in 
the Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Equity Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
To the extent that Units of the Trust are redeemed, the aggregate 
value of the Equity Securities in the Trust will be reduced and 
the undivided fractional interest represented by each outstanding 
Unit of the Trust will increase. However, if additional Units 
are issued by the Trust in connection with the deposit of additional 
Equity Securities by the Sponsor, the aggregate value of the Equity 
Securities in the Trust will be increased by amounts allocable 
to additional Units, and the fractional undivided interest represented 
by each Unit of the Trust will be decreased proportionately. See 
"How May Units be Redeemed?" The Trust has a Mandatory Termination 
Date as set forth herein under "Summary of Essential Information."

Page 5

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 under "Summary of 
Essential Information," 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 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.

Subsequent to the initial offering period, the Evaluator will 
receive a fee as indicated in the "Summary of Essential Information." 
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 $.90 
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 calendar 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 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 Equity 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. 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?"

What is the Federal Tax Status of Unit Holders?

The following is a general discussion of certain of the Federal 
income tax consequences of the purchase, ownership and disposition 
of the Units. The summary is limited to investors who hold the 
Units as "capital assets" (generally, property held for investment) 
within the meaning of Section 1221 of the Internal Revenue

Page 6

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. 

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 the 
income derived from each Equity Security when such income is received 
by the Trust.

2.       Each Unit holder will have a taxable event when the Trust 
disposes of an Equity Security (whether by sale, exchange, redemption, 
or otherwise) or upon the sale or redemption of Units by such 
Unit holder. The price a Unit holder pays for his Units, including 
sales charges, is allocated among his pro rata portion of each 
Equity 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 Equity Security held by the Trust. 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 is 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 exceeds 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 Equity Securities held 
by the Trust will generally be considered a capital gain except 
in the case of a dealer or a financial institution and will be 
long-term if the Unit holder has held his Units for more than 
one year. A Unit holder's portion of loss, if any, upon the sale 
or redemption of Units or the disposition of Equity 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 year. However, a Rollover Unit holder's 
loss, if any, incurred in connection with the exchange of Units 
for Units in the next new series of the Target Equity Trust, Value 
Ten Series (the "1995 Trust"), created in conjunction with the 
termination of this series of the Target Equity Trust, will generally 
be disallowed with respect to the disposition of any Equity Securities 
pursuant to such exchange to the extent that such Unit holder 
is considered the owner of substantially identical securities 
under the wash sale provisions of the Code taking into account 
such Unit holder's deemed ownership of the securities underlying 
the Units in the 1995 Trust in the manner described above, if 
such substantially identical securities were acquired within a 
period beginning 30 days before and ending 30 days after such 
disposition. However, any gains incurred in connection with such 
an exchange by a Rollover Unit holder would be recognized. Unit 
holders should consult their tax advisers regarding the recognition 
of gains and losses for Federal income tax purposes.

4.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by the 
Trust, including fees of the Trustee and the Evaluator.

Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by 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

Page 7

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 advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction.

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

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

Special Tax Consequences of In-Kind Distributions Upon Redemption 
of Units, Termination of the Trust and Investment in New Trust. 
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 redemption of Units or 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?" As previously discussed, prior to the 
redemption of Units or 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 redemption of Units or 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 Equity Security owned by the Trust. An "Equity Security" 
for this purpose is a particular class of stock issued by a particular
corporation. If the Unit holder receives only whole shares of 
an Equity 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 Equity Security plus cash in lieu of a 
fractional share of such Equity Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Equity Security exceeds his tax basis in his pro rata portion 
of such Equity 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 Equity Security which 
he receives as part of the In-Kind Distribution. Finally, if a 
Unit holder's pro rata interest in an Equity Security does not 
equal a whole share, he may receive entirely cash in exchange 
for his pro rata portion of a particular Equity 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 
Equity Security.

Because the Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
the Trust. In analyzing

Page 8

the tax consequences with respect to each Equity Security, such 
Unit holder must allocate the Distribution Expenses among the 
Equity Securities (the "Allocable Expenses"). The Allocable Expenses 
will reduce the amount realized with respect to each Equity Security 
so that the fair market value of the shares of such Equity 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 Equity Security received 
will be increased by the Allocable Expenses relating to such Equity 
Security. The amount of taxable gain (or loss) recognized upon 
such exchange will generally equal the sum of the gain (or loss) 
recognized under the rules described above by such Unit holder 
with respect to each Equity Security owned by the Trust. Unit 
holders who request an In-Kind Distribution are advised to consult 
their tax advisers in this regard.

As discussed in "Rights of Unit Holders-Special Redemption, Liquidation 
and Investment in New Trust," a Unit holder may elect to become 
a Rollover Unit holder. To the extent a Rollover Unit holder exchanges 
his Units for units of the 1995 Trust in a taxable transaction, 
such Unit holder will recognize gains, if any, but generally will 
not be entitled to a deduction for any losses recognized upon 
the disposition of any Equity Securities pursuant to such exchange 
to the extent that such Unit holder is considered the owner of 
substantially identical securities under the wash sale provisions 
of the Code taking into account such Unit holder's deemed ownership 
of the securities underlying the Units in the 1995 Trust in the 
manner described above, if such substantially identical securities 
were acquired within a period beginning 30 days before and ending 
30 days after such disposition under the wash sale provisions 
contained in Section 1091 of the Code. In the event a loss is 
disallowed under the wash sale provisions, special rules contained 
in Section 1091(d) of the Code apply to determine the Unit holder's 
tax basis in the securities acquired. Rollover Unit holders are 
advised to consult their tax advisers.

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. Such persons should consult their tax advisers. 

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

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

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

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.

Why are Investments in the Trust Suitable for Retirement Plans?

Units of the Trust may be well suited for purchase by Individual 
Retirement Accounts, Keogh Plans, pension funds and other tax-deferred 
retirement plans, certain of which are briefly described below. 
Generally, the Federal income tax relating to capital gains and 
income received in each of the foregoing plans is deferred until 
distributions are received. Distributions from such plans are 
generally treated as ordinary income but may, in some cases, be 
eligible for special 10 year averaging or tax-deferred rollover 
treatment. The Code substitutes 5 year averaging for 10 year averaging 
for qualifying lump sum plan distributions after December

Page 9

31, 1986 although certain transition rules apply which retain 
10 year averaging for qualifying recipients who attained age 50 
before January 1, 1986. Moreover, the Code contains provisions 
which adversely affect the continued deductibility of annual contributions 
to an IRA beginning in 1987. Investors considering participation 
in any such plan should review specific tax laws related thereto 
and should consult their attorneys or tax advisers with respect 
to the establishment and maintenance of any such plan. Such plans 
are offered by brokerage firms and other financial institutions. 
Fees and charges with respect to such plans may vary.

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

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

Retirement Plans for the Self-Employed-Keogh Plans. Units of the 
Trust may be purchased by retirement plans established pursuant 
to the Self-Employed Individuals Tax Retirement Act of 1962 ("Keogh 
Plans"). Such plans are available for self-employed individuals, 
partnerships or unincorporated companies. Under existing law, 
qualified individuals may generally make annual tax-deductible 
contributions to a defined contribution Keogh Plan of up to the 
lesser of 25% of annual compensation (less the Keogh Plan contribution) 
or $30,000 for taxable years beginning after December 31, 1983. 
A defined benefit Keogh Plan is limited to providing benefits 
each year which do not exceed the lesser of $90,000 (as adjusted 
for inflation) or 100% of average compensation for the highest 
three consecutive calendar years. The assets of the Keogh Plans 
must be held in a qualified trust or other arrangement which meets 
the requirements of the Code. Generally, a participant's entire 
interest in a Keogh Plan must be, or commence to be, distributed 
to the participant not later than April 1 of the calendar year 
following the year during which the individual attains age 70 
1/2. Excess contributions to a Keogh Plan are subject to an annual 
10% excise tax. Distributions made before attainment of age 59 
1/2, except in the case of the participant's death or disability, 
separation from service after attaining age 55, qualified domestic 
relations orders or distributions applied to certain medical expenses 
or where the amount distributed is to be rolled over to an IRA 
or another qualified plan, or if

Page 10

distributions are in a form of substantially equal periodic payments 
over the life or life expectancy of the individual, or over the 
joint lives of the individual and the individual's beneficiary, 
are generally subject to a surtax in an amount equal to 10% of 
the distribution.

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

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

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

                            PORTFOLIO

What are Equity Securities?

   
The Trust consists of ten common stocks in the Dow Jones Industrial 
Average ("DJIA") (which is unaffiliated with the Sponsor) having 
the highest dividend yield as of the opening of business on the 
date of this Prospectus. The yield for each Equity Security was 
calculated by annualizing the last quarterly or semi-annual ordinary 
dividend declared and dividing the result by the market value 
of the Equity Security as of the opening of business on the date 
of this Prospectus. An investment in the Trust involves the purchase 
of a quality portfolio of attractive equities with high dividend 
yields in one convenient purchase. Investing in DJIA stocks with 
the highest dividend yields may be effective in achieving the 
Trust's investment objective because regular dividends are common 
for established companies and dividends have accounted for a substantial 
portion of the total return on DJIA stocks as a group.
    

The Dow Jones Industrial Average comprises 30 common stocks chosen 
by the editors of The Wall Street Journal as representative of 
the broad market and of American industry. The companies are major 
factors in their industries and their stocks are widely held by 
individuals and institutional investors. Changes in the components 
of the DJIA are made entirely by the editors of The Wall Street 
Journal without consultation with the companies, the stock exchange 
or any official agency. For the sake of continuity, changes are 
made rarely. Most substitutions have been the result of mergers, 
but from time to time, changes may be made to achieve a better 
representation. The components of the Dow Jones Industrial Average 
may be changed at any time for any reason. Any changes in the 
components of the Dow Jones Industrial Average after the date 
of this Prospectus will not cause a change in the identity of 
the common stocks included in the Trust Portfolio, including any 
additional Equity Securities deposited in the Trust.

Investors should note that the above criteria were applied to 
the Equity Securities selected for inclusion in the Trust Portfolio 
as of the opening of business on the date of this Prospectus. 
Since the Sponsor may deposit additional Equity Securities which 
were originally selected through this process, the Sponsor may 
continue to sell Units of the Trust even though the yields on 
these Equity Securities may have changed subsequent to the Initial 
Date of Deposit or the Equity Securities may no longer be included 
in the Dow Jones Industrial

Page 11

Average, and therefore the Equity Securities would no longer be 
chosen for deposit into the Trust if the selection process were 
to be made again at a later time.

The Dow Jones Industrial Average, Historical Perspective

The Dow Jones Industrial Average was first published in The Wall 
Street Journal in 1896. Initially consisting of just 12 stocks, 
the DJIA expanded to 20 stocks in 1916 and its present size of 
30 stocks on October 1, 1928. The companies which make up the 
DJIA have remained relatively constant over the life of the DJIA. 
Taking into account name changes, 9 of the original DJIA companies 
are still in the DJIA today. For two periods of 17 consecutive 
years, March 14, 1939-July 1956 and June 1, 1959-August 6, 1976, 
there were no changes to the list. The following is a comparison 
of the list as it appeared on October 1, 1928 and the current 
DJIA.

The Dow Jones Industrial Average

List as of October 1, 1928              Current List    
________________________                ________________________________

Allied Chemical                         AlliedSignal
American Can                            Aluminum Company of America
American Smelting                       American Express Company
American Sugar                          American Telephone & Telegraph Company
American Tobacco                        Bethlehem Steel Corp.
Atlantic Refining                       Boeing Company
Bethlehem Steel Corp.                   Caterpillar Inc.
Chrysler Corp.                          Chevron Corp.
General Electric Company                Coca-Cola Company
General Motors Corp.                    Walt Disney Company
General Railway Signal                  E.I. du Pont de Nemours & Company
Goodrich                                Eastman Kodak Company
International Harvester                 Exxon Corp.
International Nickel                    General Electric Company
Mack Trucks                             General Motors
Nash Motors                             Goodyear Tire & Rubber Company
North American                          International Business Machines Corp.
Paramount Publix                        International Paper Company
Postum, Inc.                            McDonald's Corp.
Radio Corporation of America (RCA)      Merck & Co., Inc.
Sears Roebuck & Company                 Minnesota Mining & Manufacturing
                                               Company
Standard Oil of New Jersey              J.P. Morgan & Co., Inc.
Texas Corporation                       Philip Morris Companies Inc.
Texas Gulf Sulphur                      Procter & Gamble Company
Union Carbide Corp.                     Sears, Roebuck & Company
United States Steel Company             Texaco Inc.
Victor Talking Machine                  Union Carbide Corp.
Westinghouse Electric Corp.             United Technologies Corp.
Woolworth Corp.                         Westinghouse Electric Corp.
Wright Aeronautical                     Woolworth Corp.

What are the Equity Securities Selected for Target Equity Trust, 
Value Ten Series 3?

The Trust consists of common stocks of companies which are in 
the Dow Jones Industrial Average, having the highest dividend 
yield as of the opening of business on the day prior to the date 
of this Prospectus.

   
American Express Company, headquartered in New York, New York, 
provides travel-related, diversified financial, international 
banking and investment services worldwide. The company's products 
and services

Page 12

include credit cards, traveler's cheques, investment and merchant 
banking, private and institutional banking, foreign exchange and 
various other financial products including annuities and mutual 
funds.
    

   
Chevron Corp., headquartered in San Francisco, California, is 
an international oil company with activities in the United States 
and abroad. The company is involved in worldwide, integrated petroleum 
operations which explore for, develop and produce petroleum liquids 
and natural gas as well as transporting the products. The company 
is also involved in the mineral and chemical industry.
    

   
E.I. du Pont de Nemours & Company, headquartered in Wilmington, 
Delaware, is a diversified international company primarily involved 
in petroleum, coal and other energy sources. The company is also 
a large chemical manufacturer with interests in chemicals, fibers, 
transportation, construction, electronics, health care and agriculture.
    

   
Eastman Kodak Company is divided into business activities which 
include imaging, information, chemicals and health segments. With 
its headquarters in Rochester, New York, Eastman Kodak Company 
produces products and provides services which include cameras, 
photofinishing services, film, audiovisual equipment, chemicals, 
plastics and pharmaceutical and healthcare products.
    

   
Exxon Corp., headquartered in Irving, Texas, is principally involved 
in the energy industry. The company explores for and produces 
crude oil and natural gas, manufactures petroleum products, explores 
for and mines coal and minerals and transports and sells crude 
oil, natural gas and petroleum products. 
    

   
J.P. Morgan & Company, Inc., headquartered in New York, New York, 
is a holding company for Morgan Guaranty Trust. The company places 
emphasis on its wholesale banking services and offers corporate 
finance and capital markets services. The company provides bond, 
precious metals and currency trading, Eurobond underwriting and 
deals in government securities. Operations are both domestic and 
international.
    

   
Philip Morris Companies, Inc., headquartered in New York, New 
York, operates a large international consumer goods company through 
its tobacco, food and beer segments. The company's major subsidiaries 
include Phillip Morris U.S.A., Phillip Morris International, Inc., 
Kraft General Foods Group and The Miller Brewing Company.
    

   
Texaco, Inc., headquartered in White Plains, New York, is engaged 
in the worldwide exploration, production, transportation, refining 
and marketing of crude oil, natural gas and petroleum products, 
including petrochemicals. Texaco owns, leases or has interests 
in extensive production, manufacturing, marketing, transportation 
and other facilities throughout the world.
    

   
Union Carbide Corporation, headquartered in Danbury, Connecticut, 
manufacturers and sells chemicals and plastics worldwide. The 
company's products include fabricated plastic products, specialty 
polymers, industrial chemicals, solvents and coatings and specialty 
chemicals such as biocides, silicone and plastic additives.
    

   
Woolworth Corporation, headquartered in New York, New York, is 
a multinational retailer of general merchandise and men's, women's 
and children's apparel, sporting goods, footwear and accessories. 
The company sells through retail stores and leased departments 
in the United States, Puerto Rico, US Virgin Islands, Canada, 
Mexico, Germany, Australia, Belgium, Italy, Netherlands and the 
United Kingdom.
    

Dow Jones & Company, Inc., owner of the Dow Jones Industrial Average, 
has not granted to the Trust or the Sponsor a license to use the 
Dow Jones Industrial Average. Units are not designed so that their 
prices will parallel or correlate with movements in the Dow Jones 
Industrial Average, and it is expected that their prices will 
not parallel or correlate with such movements. Dow Jones & Company, 
Inc. has not participated in any way in the creation of the Trust 
or in the selection of stocks included in the Trust and has not 
approved any information herein relating thereto.

   
The following table compares the actual performance of the Dow 
Jones Industrial Average and approximately equal values of the 
ten stocks in the DJIA having the highest dividend yield in each 
of the past 20 years (the "10 Highest Yielding DJIA Stocks"), 
as of December 31 in each of these years.
    

Page 13


<TABLE>
<CAPTION>

                                       COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURN

                10 Highest Yielding DJIA Stocks (1)                                     Dow Jones Industrial Average (DJIA)
                                Actual                                                                  Actual
                                Dividend        Total                                                   Dividend        Total
 Year   Appreciation (2)        Yield (3)       Return (4)                      Appreciation (2)        Yield (3)       Return (4)
_____   ________________        _________       __________                      ________________        _________       __________
<S>             <C>             <C>             <C>                             <C>                     <C>             <C>
1974            -16.32          7.37            -8.95                           -27.57                  4.43            -23.14
1975             48.78          7.95            56.73                            38.32                  6.08             44.40
1976             27.70          7.10            34.80                            17.86                  4.86             22.72
1977             -6.75          5.92            -0.83                           -17.27                  4.56            -12.71
1978             -6.92          7.11             0.19                            -3.15                  5.84              2.69
1979              3.97          8.41            12.38                             4.19                  6.33             10.52
1980             17.83          8.54            26.37                            14.93                  6.48             21.41
1981             -0.94          8.29             7.35                            -9.23                  5.83             -3.40
1982             17.24          8.22            25.46                            19.60                  6.19             25.79
1983             30.20          8.25            38.45                            20.30                  5.38             25.68
1984              0.24          6.65             6.89                            -3.76                  4.82              1.06
1985             21.45          6.97            28.42                            27.66                  5.12             32.78
1986             23.74          6.13            29.87                            22.58                  4.33             26.91
1987              1.87          5.10             6.97                             2.26                  3.76              6.02
1988             15.80          5.80            21.60                            11.85                  4.10             15.95
1989             20.28          6.94            27.22                            26.96                  4.75             31.71
1990            -13.00          5.06            -7.94                            -4.34                  3.77             -0.57
1991             28.32          5.22            33.54                            20.32                  3.61             23.93
1992              3.44          4.82             8.26                             4.17                  3.17              7.34
1993             23.06          4.20            27.26                            13.72                  2.99             16.72
 
</TABLE>

[FN]
(1)     The 10 Highest Yielding DJIA Stocks for any given period 
were selected by ranking the dividend yields for each of the stocks 
in the DJIA as of the beginning of the period, based upon an annualization 
of the last quarterly or semi-annual regular dividend distribution 
(which would have been declared in the preceding year) divided 
by that stock's market value on the first trading day on the New 
York Stock Exchange in the given period.

(2)     Appreciation for the 10 Highest Yielding DJIA Stocks ("Stocks") 
is calculated by subtracting the market value of the Stocks as 
of the first trading day on the New York Stock Exchange in a given 
period from the market value of the Stocks as of the last trading 
day in that period, and dividing the result by the market value 
of the Stocks as of the first trading day in that period. Appreciation 
for the DJIA is calculated by subtracting the opening value of 
the DJIA as of the first trading day in a given period from the 
closing value of the DJIA as of the last trading day in that period, 
and dividing the result by the opening value of the DJIA as of 
the first trading day in that period. 

(3)     Actual Dividend Yield for the Stocks is calculated by adding 
the total dividends received on the Stocks in a given period and 
dividing the result by the market value of the Stocks as of the 
first trading day in that period. Actual Dividend Yield for the 
DJIA is calculated by taking the total dividends credited to the 
DJIA and dividing the result by the opening value of the DJIA 
as of the first trading day of the period.

(4)     Total Return represents the sum of Appreciation and Actual 
Dividend Yield. Total Return does not take into consideration 
any sales charges, commissions, expenses or taxes. Total Return 
does not take into consideration any reinvestment of dividend 
income. Based on the year-by-year returns contained in the table, 
over the last 20 years, the 10 highest yielding stocks achieved 
an average annual total return of 17.53%, as compared to the average 
annual total return of all of the stocks in the DJIA, which was 
12.56%. These stocks also had a higher average dividend yield 
in each of the last 20 years and outperformed the DJIA in 15 of 
these years. When viewed for at least three consecutive years, 
this strategy never lost money. Although the Trust seeks to achieve 
a better performance than the DJIA, there can be no assurance 
that the Trust will outperform the DJIA over its one-year life 
or over consecutive rollover periods, if available. 

Page 14



Please refer to the APPENDIX following the last page of this document 
for details on the chart included at this point.

The returns shown above are not guarantees of future performance 
and should not be used as a predictor of returns to be expected 
in connection with the Trust Portfolio. Both stock prices (which 
may appreciate or depreciate) and dividends (which may be increased, 
reduced or eliminated) will affect the returns. As indicated in 
the above table, the 10 Highest Yielding DJIA Stocks underperformed 
the DJIA in certain years and there can be no assurance that the 
Trust Portfolio will outperform the DJIA over the life of the 
Trust or over consecutive rollover periods, if available. A Holder 
of Units in the Trust would not necessarily realize as high a 
Total Return on an investment in the stocks upon which the returns 
shown above are based. The Total Return figures shown above do 
not reflect sales charges, commissions, Trust expenses or taxes, 
and the Trust may not be able to invest equally in the 10 Highest 
Yielding DJIA Stocks and may not be fully invested at all times. 
See "What are the Equity Securities Selected for Target Equity 
Trust, Value Ten Series 3?"

What are Some Additional Considerations for Investors?

The Trust consists of different issues of Equity Securities, all 
of which are listed on a national securities exchange. In addition, 
each of the companies whose Equity Securities are included in 
the portfolio are actively traded, well established corporations.

Page 15

The Trust consists of such of the Equity Securities listed under 
"Schedule of Investments" as may continue to be held from time 
to time in the Trust and any additional Equity Securities acquired 
and held by the Trust pursuant to the provisions of the Trust 
Agreement together with cash held in the Income and Capital Accounts. 
Neither the Sponsor nor the Trustee shall be liable in any way 
for any failure in any of the Equity Securities. However, should 
any contract for the purchase of any of the Equity Securities 
initially deposited hereunder fail, the Sponsor will, unless substantially 
all of the moneys held in the Trust to cover such purchase are 
reinvested in substitute Equity Securities in accordance with 
the Trust Agreement, refund the cash and sales charge attributable 
to such failed contract to all Unit holders on the next distribution 
date.

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 the Trust, they may be accepted for deposit 
in the Trust and either sold by the Trustee or held in the Trust 
pursuant to the direction of the Sponsor (who may rely on the 
advice of the Portfolio Supervisor) . See "How May Equity 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 
or if the Equity Securities are no longer among the ten common 
stocks in the Dow Jones Industrial Average with the highest dividend 
yield.

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. The investigation by the Securities 
and Exchange Commission of illegal insider trading in connection 
with corporate takeovers, and possible congressional inquiries 
and legislation relating to this investigation, may adversely 
affect the ability of certain dealers to remain market makers. 
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.

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 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

Page 16

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.

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. 

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

The value of the Equity Securities 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, 
including the impact of the Sponsor's purchase and sale of the 
Equity Securities (especially during the primary offering period 
of Units of the Trust and during the Special Redemption and Liquidation 
Period) and other factors. 

The Sponsor and the Trustee shall not be liable in any way for 
any default, failure or defect in any Equity Security. In the 
event of a notice that any Equity Security will not be delivered 
("Failed Contract Obligations") to the Trust, the Sponsor is authorized 
under the Indenture to direct the Trustee to acquire other Equity 
Securities ("Replacement Securities"). Any Replacement Security 
will be identical to those which were the subject of the failed 
contract. The Replacement Securities must be purchased within 
20 days after delivery of the notice of a failed contract and 
the purchase price may not exceed the amount of funds reserved 
for the purchase of the Failed Contract Obligations.

If the right of limited substitution described in the preceding 
paragraphs is not utilized to acquire Replacement Securities in 
the event of a failed contract, the Sponsor will refund the sales 
charge attributable to such Failed Contract Obligations to all 
Unit holders of the Trust and the Trustee will distribute the 
principal attributable to such Failed Contract Obligations not 
more than 120 days after the date on which the Trustee received 
a notice from the Sponsor that a Replacement Security would not 
be deposited in the Trust. In addition, Unit holders should be 
aware that, at the time of receipt of such principal, they may 
not be able to reinvest such proceeds in other securities at a 
yield equal to or in excess of the yield which such proceeds would 
have earned for Unit holders of the Trust.

The Indenture also authorizes the Sponsor to increase the size 
of the Trust and the number of Units thereof by the deposit of 
additional Equity Securities in the Trust and the issuance of 
a corresponding number of additional Units.

The Trust consists of the Equity Securities listed under "Schedule 
of Investments" (or contracts to purchase such Securities) as 
may continue to be held from time to time in the Trust and any 
additional Equity Securities acquired and held by the Trust pursuant 
to the provisions of the Indenture (including provisions with 
respect to deposits into the Trust of Equity Securities in connection 
with the issuance of additional Units).

Once all of the Equity Securities in the Trust are acquired, 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 Equity Securities only under limited circumstances. 
See "How May Equity Securities be Removed from the Trust?"

To the best of the Sponsor's knowledge, there is no litigation 
pending as of the Initial Date of Deposit in respect of any Equity 
Security which might reasonably be expected to have a material 
adverse effect on the Trust.

Page 17

At any time after the Initial Date of Deposit, litigation may 
be instituted on a variety of grounds with respect to the Equity 
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.

Petroleum Refining Companies. The Trust is considered to be concentrated 
in common stocks of companies engaged in refining and marketing 
oil and related products. According to the U.S. Department of 
Commerce, the factors which will most likely shape the industry 
to 1996 and beyond include the price and availability of oil from 
the Middle East, changes in United States environmental policies 
and the continued decline in U.S. production of crude oil. Possible 
effects of these factors may be increased U.S. and world dependence 
on oil from the Organization of Petroleum Exporting Countries 
("OPEC") and highly uncertain and potentially more volatile oil 
prices. Factors which the Sponsor believes may increase the profitability 
of oil and petroleum operations include increasing demand for 
oil and petroleum products as a result of the continued increases 
in annual miles driven and the improvement in refinery operating 
margins caused by increases in average domestic refinery utilization 
rates. The existence of surplus crude oil production capacity 
and the willingness to adjust production levels are the two principal 
requirements for stable crude oil markets. Without excess capacity, 
supply disruptions in some countries cannot be compensated for 
by others. Surplus capacity in Saudi Arabia and a few other countries 
and the utilization of that capacity prevented during the Persian 
Gulf crisis, and continue to prevent, severe market disruption. 
Although unused capacity contributed to market stability in 1990 
and 1991, it ordinarily creates pressure to overproduce and contributes 
to market uncertainty. The likely restoration of a large portion 
of Kuwait and Iraq's production and export capacity over the next 
few years could lead to such a development in the absence of substantial 
growth in world oil demand. Formerly, OPEC members attempted to 
exercise control over production levels in each country through 
a system of mandatory production quotas. Because of the crisis 
in the Middle East, the mandatory system has since been replaced 
with a voluntary system. Production under the new system has had 
to be curtailed on at least one occasion as a result of weak prices, 
even in the absence of supplies from Kuwait and Iraq. The pressure 
to deviate from mandatory quotas, if they are reimposed, is likely 
to be substantial and could lead to a weakening of prices. In 
the longer term, additional capacity and production will be required 
to accommodate the expected large increases in world oil demand 
and to compensate for expected sharp drops in U.S. crude oil production 
and exports from the Soviet Union. Only a few OPEC countries, 
particularly Saudi Arabia, have the petroleum reserves that will 
allow the required increase in production capacity to be attained. 
Given the large-scale financing that is required, the prospect 
that such expansion will occur soon enough to meet the increased 
demand is uncertain.

Declining U.S. crude oil production will likely lead to increased 
dependence on OPEC oil, putting refiners at risk of continued 
and unpredictable supply disruptions. Increasing sensitivity to 
environmental concerns will also pose serious challenges to the 
industry over the coming decade. Refiners are likely to be required 
to make heavy capital investments and make major production adjustments 
in order to comply with increasingly stringent environmental legislation, 
such as the 1990 amendments to the Clean Air Act. If the cost 
of these changes is substantial enough to cut deeply into profits, 
smaller refiners may be forced out of the industry entirely. Moreover, 
lower consumer demand due to increases in energy efficiency and 
conservation, due to gasoline reformulations that call for less 
crude oil, due to warmer winters or due to a general slowdown 
in economic growth in this country and abroad, could negatively 
affect the price of oil and the profitability of oil companies. 
No assurance can be given that the demand for or prices of oil 
will increase or that any increases will not be marked by great 
volatility. Some oil companies may incur large cleanup and litigation 
costs relating to oil spills and other environmental damage. Oil 
production and refining operations are subject to extensive federal, 
state and local environmental laws and regulations governing air 
emissions and the disposal of hazardous materials. Increasingly 
stringent environmental laws and regulations are expected to require 
companies with oil production and refining operations to devote 
significant financial and managerial resources to pollution control. 
General problems of the oil and petroleum products industry include 
the ability of a few influential producers significantly to affect 
production, the concomitant volatility of crude oil prices and 
increasing public and governmental concern over air emissions, 
waste product disposal, fuel quality and the environmental effects 
of fossil-fuel use in general.

Page 18

In addition, any future scientific advances concerning new sources 
of energy and fuels or legislative changes relating to the energy 
industry or the environment could have a negative impact on the 
petroleum products industry. While legislation has been enacted 
to deregulate certain aspects of the oil industry, no assurances 
can be given that new or additional regulations will not be adopted. 
Each of the problems referred to could adversely affect the financial 
stability of the issuers of any petroleum industry stocks in the 
Trust.

Legislation. From time to time Congress considers proposals to 
reduce the rate of the dividends-received deductions. Enactment 
into law of a proposal to reduce the rate would adversely affect 
the after-tax return to investors who can take advantage of the 
deduction. Unit holders are urged to consult their own tax advisers. 
Further, at any time after the Initial Date of Deposit, legislation 
may be enacted, with respect to the Equity Securities in the Trust 
or the issuers of the Equity Securities. Changing approaches to 
regulation, particularly with respect to the environment or with 
respect to the petroleum industry, may have a negative impact 
on certain companies represented in the Trust. There can be no 
assurance that future legislation, regulation or deregulation 
will not have a material adverse effect on the Trust or will not 
impair the ability of the issuers of the Equity Securities to 
achieve their business goals.

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on 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 sales charge of 3.6% (equivalent to 3.734% of the 
net amount invested) divided by the amount of Units of the Trust 
outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on 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 divided by the number of Units of the Trust 
outstanding. For secondary market sales after the completion of 
the initial offering period, the Public Offering Price is also 
based on 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 3.1% of 
the Public Offering Price (equivalent to 3.199% of the net amount 
invested) prior to the first Income Distribution Record Date and 
1.95% (equivalent to 1.989% of the net amount invested) on or 
after the first Income Distribution Record Date divided by the 
number of outstanding Units of the Trust.

The minimum purchase of the Trust is $1,000. The applicable sales 
charge for primary market sales 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 to 24,999                0.25%                   0.2506%
25,000 to 49,999                0.50%                   0.5025%
50,000 to 99,999                0.75%                   0.7557%
100,000 or more                 1.50%                   1.5228%
</TABLE>

   
For secondary market transactions, a dealer will receive from 
the Sponsor a dealer concession of 65% of the total sales charges 
for Units sold.
    

Any such reduced sales charge shall be the responsibility of the 
selling Underwriters or dealer. The reduced sales charge structure 
will apply on all purchases of Units in the Trust by the same 
person on any one day from any one underwriter or dealer. Additionally, 
Units purchased in the name of the spouse of a purchaser or in 
the name of a child of such purchaser under 21 years of age will 
be deemed, for the purposes of calculating the applicable sales 
charge, to be additional purchases by the purchaser. The reduced 
sales charges will also be applicable to a trustee or other fiduciary 
purchasing securities for a single trust estate or single fiduciary 
account. The purchaser must inform the Underwriter or dealer of 
any such combined

Page 19

purchase prior to the sale in order to obtain the indicated discount. 
In addition, with respect to the employees, officers and directors 
(including their immediate family members, defined as spouses, 
children, grandchildren, parents, grandparents, mothers-in-law, 
fathers-in-law, sons-in-law and daughters-in-law, and trustees, 
custodians or fiduciaries for the benefit of such persons) of 
the Sponsor, Underwriters, Dealers and their affiliates, the sales 
charge is reduced by 1.0% of the Public Offering Price for purchases 
of Units during the primary offering period.

Had the Units of the Trust been available for sale on the business 
day prior to the Initial Date of Deposit, the Public Offering 
Price would have been as indicated in "Summary of Essential Information." 
The Public Offering Price of Units on the date of the prospectus 
or during the initial offering period may vary from the amount 
stated under "Summary of Essential Information" in accordance 
with fluctuations in the prices of the underlying Equity Securities. 
During the initial offering period, the aggregate value of the 
Units of the Trust shall be determined on the basis of the aggregate 
underlying value of the Equity Securities therein plus or minus 
cash, if any, in the Income and Capital Accounts of the Trust. 
The aggregate underlying value of the Equity Securities will be 
determined in the following manner: if the Equity Securities are 
listed on a national securities exchange or the NASDAQ National 
Market System, this evaluation is generally based on the closing 
sale prices on that exchange or that system (unless it is determined 
that these prices are inappropriate as a basis for valuation) 
or, if there is no closing sale price on that exchange or system, 
at the closing ask 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 ask prices on the over-the-counter market 
(unless it is determined that these prices are inappropriate as 
a basis for evaluation). If current ask prices are unavailable, 
the evaluation is generally determined (a) on the basis of current 
ask prices for comparable securities, (b) by appraising the value 
of the Equity Securities on the ask side of the market or (c) 
by any combination of the above.

After the completion of the initial offering period, the secondary 
market Public Offering Price will be equal to the aggregate underlying 
value of the Equity Securities therein, plus or minus cash, if 
any, in the Income and Capital Accounts of the Trust plus the 
applicable sales charge. 

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?

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

Upon completion of the initial offering, Units repurchased in 
the secondary market (see "Will There be a Secondary Market?") 
may be offered by this prospectus at the secondary market public 
offering price determined in the manner described above.

   
It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of 2.0% of the Public Offering Price, and, for secondary 
market sales, an amount of the Public Offering Price set forth 
under "How is the Public Offering Price Determined?" However, 
resales of Units of the Trust by such dealers and

Page 20

others to the public will be made at the Public Offering Price 
described in the prospectus. The Sponsor reserves the right to 
change the amount of the concession or agency commission from 
time to time. Certain 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 in the amounts indicated in the fourth preceding 
sentence. Under the Glass-Steagall Act, banks are prohibited from 
underwriting Trust Units; however, the Glass-Steagall Act does 
permit certain agency transactions and the banking regulators 
have not indicated that these particular agency transactions are 
not permitted under such Act. In Texas and in certain other states, 
any banks making Units available must be registered as broker/dealers 
under state law. Any broker/dealer or bank will receive additional 
concessions of 2.30% for purchases of $250,000 or more made from 
the Sponsor on the Initial Date of Deposit. 
    

What are the Sponsor's Profits?

The Underwriters of the Trust will receive a gross sales commission 
equal to 3.6% of the Public Offering Price of the Units (equivalent 
to 3.734% of the net amount invested), less any reduced sales 
charge for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Underwriting" for 
information regarding the receipt of the excess gross sales commissions 
by the Sponsor from the other Underwriters and additional concessions 
available to Underwriters, dealers and others. In addition, the 
Sponsor may be considered to have realized a profit or to have 
sustained a loss, as the case may be, in the amount of any difference 
between the cost of the Equity Securities to the Trust (which 
is based on the Evaluator's determination of the aggregate offering 
price of the underlying Equity Securities of such Trust on the 
Initial Date of Deposit as well as on subsequent deposits) and 
the cost of such Equity Securities to the Sponsor. See "Underwriting" 
and Note (2) of "Schedule of Investments." During the initial 
offering period, the Underwriters also may realize profits or 
sustain losses as a result of fluctuations after the Date of Deposit 
in the Public Offering Price received by the Underwriters upon 
the sale of Units.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 3.1% 
prior to the first Income Distribution Record Date, and 1.95% 
on or after the first Income Distribution Record Date) or redeemed. 
The secondary market public offering price of Units may be greater 
or less than the cost of such Units to the Sponsor. The Sponsor 
may also realize profits or sustain losses in connection with 
the creation of additional Units for the Distribution Reinvestment 
Option.

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor intends to, and the Underwriters may, maintain 
a market for the Units and continuously offer to purchase Units 
at prices, subject to change at any time, based upon 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. All expenses incurred in maintaining a secondary market, 
other than the fees of the Evaluator and the costs of the Trustee 
in transferring and recording the ownership of Units, will be 
borne by the Sponsor. If the supply of Units exceeds demand, or 
for some other business reason, the Sponsor may discontinue purchases 
of Units at such prices.  IF A UNIT HOLDER WISHES TO DISPOSE OF 
HIS UNITS, HE SHOULD INQUIRE OF THE SPONSOR AS TO CURRENT MARKET 
PRICES PRIOR TO MAKING A TENDER FOR REDEMPTION TO THE TRUSTEE.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

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

Page 21

certificate with signature guaranteed by a participant in the 
Securities Transfer Agents Medallion Program ("STAMP") or such 
other signature guaranty program in addition to, or in substitution 
for, STAMP, as may be accepted by the Trustee. In certain instances 
the Trustee may require additional documents such as, but not 
limited to, trust instruments, certificates of death, appointments 
as executor or administrator or certificates of corporate authority. 
Record ownership may occur before settlement.

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

Unit holders may elect to hold their Units in uncertificated form. 
Only Unit holders who elect to hold Units in uncertificated form 
are eligible to participate as a Rollover Unit holder. The Trustee 
will maintain an account for each such Unit holder and will credit 
each such account with the number of Units purchased by that Unit 
holder. Within two business days of the issuance or transfer of 
Units held in uncertificated form, the Trustee will send to the 
registered owner of Units a written initial transaction statement 
containing a description of the Trust; the number of Units issued 
or transferred; the name, address and taxpayer identification 
number, if any, of the new registered owner; a notation of any 
liens and restrictions of the issuer and any adverse claims to 
which such Units are or may be subject or a statement that there 
are no such liens, restrictions or adverse claims; and the date 
the transfer was registered. Uncertificated Units are transferable 
through the same procedures applicable to Units evidenced by certificates 
(described above), except that no certificate need be presented 
to the Trustee and no certificate will be issued upon the transfer 
unless requested by the Unit holder. A Unit holder may at any 
time request the Trustee to issue certificates for Units.

Although no such charge is now made or contemplated, a Unit holder 
may be required to pay $2.00 to the Trustee per certificate reissued 
or transferred and to pay any governmental charge that may be 
imposed in connection with each such transfer or exchange. For 
new certificates issued to replace destroyed, stolen or lost certificates, 
the Unit holder may be required to furnish indemnity satisfactory 
to the Trustee and pay such expenses as the Trustee may incur. 
Mutilated certificates must be surrendered to the Trustee for 
replacement.

How are Income and Capital Distributed?

The Trustee will distribute any net income received with respect 
to any of the securities in 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." Because dividends 
are not received by the Trust at a constant rate throughout the 
year, such distributions to Unit holders may be more or less than 
the amount credited to the Income Account as of the Record Date. 
Persons who purchase Units will commence receiving distributions 
only after such person becomes a Record Owner. Notification to 
the Trustee of the transfer of Units is the responsibility of 
the purchaser, but in the normal course of business such notice 
is provided by the selling broker-dealer. Proceeds received on 
the sale of any Equity 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 as part 
of the final liquidation distribution, and in certain circumstances, 
earlier. 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 under certain circumstances by contacting the Trustee, 
otherwise the amount may be recoverable 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.

Page 22

Within a reasonable time after the Trust is terminated, each Unit 
holder who is not a Rollover 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 and 
(ii) a pro rata share of any other assets of the Trust, less expenses 
of the Trust. Not less than 30 days prior to the Mandatory Termination 
Date of the Trust the Trustee will provide written notice thereof 
to all Unit holders and will include with such notice a form to 
enable Unit holders to elect a distribution of shares of 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 
certificates and other documentation required by the Trustee, 
must be returned to the Trustee at least five business days prior 
to the Mandatory Termination Date of the Trust. 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.

   
Distribution Reinvestment Option. Any Unit holder may elect to 
have each distribution of income or capital on his Units, other 
than the final liquidating distribution in connection with the 
termination of the Trust, automatically reinvested in additional 
Units of the Trust. Each person who purchases Units of the Trust 
may elect to become a participant in the Distribution Reinvestment 
Option by notifying the Trustee of their election. The Distribution 
Reinvestment Option may not be available in all states. In order 
to enable a Unit holder to participate in the Distribution Reinvestment 
Option with respect to a particular distribution on his Units, 
the card must be received by the Trustee within 10 days prior 
to the Record Date for such distribution. Each subsequent distribution 
of income or capital on the participant's Units will be automatically 
applied by the Trustee to purchase additional Units of the Trust 
without a sales charge. IT SHOULD BE REMEMBERED THAT EVEN IF DISTRIBUTIONS 
ARE REINVESTED, THEY ARE STILL TREATED AS DISTRIBUTIONS FOR INCOME 
TAX PURPOSES.
    

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 Unit. 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 Equity Securities sold during the year 
and the Equity Securities held at the end of such year by the 
Trust; (3) the redemption price per Unit 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

Page 23

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.

Any Unit holder tendering 2,500 Units or more for redemption may 
request by written notice submitted at the time of tender from 
the Trustee in lieu of a cash redemption a distribution of shares 
of Equity Securities in an amount and value of Equity Securities 
per Unit equal to the Redemption Price Per Unit as determined 
as of the evaluation next following tender. To the extent possible, 
In-Kind Distributions ("In-Kind Distributions") shall be made 
by the Trustee through the distribution of each of the Equity 
Securities in book-entry form to the account of the Unit holder's 
bank or broker-dealer at the Depository Trust Company. An In-Kind 
Distribution will be reduced by customary transfer and registration 
charges. The tendering Unit holder will receive his pro rata number 
of whole shares of each of the Equity Securities comprising the 
portfolio and cash from the Capital Account equal to the fractional 
shares to which the tendering Unit holder is entitled. The Trustee 
may adjust the number of shares of any issue of Equity Securities 
included in a Unit holder's In-Kind Distribution to facilitate 
the distribution of whole shares, such adjustment to be made on 
the basis of the value of Equity Securities on the date of tender. 
If funds in the Capital Account are insufficient to cover the 
required cash distribution to the tendering Unit holder, the Trustee 
may sell Equity Securities in the manner described above.

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

Any amounts paid on redemption representing income shall be withdrawn 
from the Income Account of 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.

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

The Redemption Price per Unit and the Public Offering Price per 
Unit (which includes the sales charge) during the initial offering 
period (as well as the secondary market Public Offering Price) 
will be determined on the basis of 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 other 
than cash deposited in the Trust to purchase Equity Securities 
not applied to the purchase of such Equity Securities; (2) the 
aggregate value of the Equity Securities (including "when issued" 
contracts, if any) held in the Trust, as determined by the Evaluator 
on the basis of the aggregate underlying value of the Equity Securities 
in the Trust next computed; and (3) dividends receivable on the 
Equity Securities trading ex-dividend as of the date of computation; 
and deducting therefrom: (1) amounts representing any applicable 
taxes or governmental charges payable out of the Trust; (2) any 
amounts owing to the Trustee for its advances; (3) an amount representing 
estimated accrued expenses of the Trust, including but not limited 
to fees and expenses of the Trustee (including legal fees), the 
Evaluator and supervisory fees, if any; (4) cash held for distribution 
to Unit holders of record of the Trust as of the business day 
prior to the evaluation being made; and (5) other liabilities 
incurred by the Trust; and finally dividing the results of such 
computation by the number of Units of the Trust outstanding as 
of the date thereof.

Page 24

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 prices 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.

Special Redemption, Liquidation and Investment in the New Trust

It is expected that a special redemption and liquidation will 
be made of all Units of the Trust held by any Unit holder (a "Rollover 
Unit holder") who affirmatively notifies the Trustee in writing 
that he so desires by the Rollover Notification Date specified 
in the "Summary of Essential Information." 

All Units of Rollover Unit holders will be redeemed In-Kind on 
the first day of the Special Redemption and Liquidation Period 
and the underlying Equity Securities will be distributed to the 
Distribution Agent on behalf of the Rollover Unit holders. During 
the Special Redemption and Liquidation Period (as set forth in 
"Summary of Essential Information"), the Distribution Agent will 
be required to sell all of the underlying Equity Securities on 
behalf of Rollover Unit holders. The sales proceeds will be net 
of brokerage fees, governmental charges or any expenses involved 
in the sales. 

The Distribution Agent will engage the Sponsor as its agent to 
sell the distributed Equity Securities. The Sponsor will attempt 
to sell the Equity Securities as quickly as is practicable during 
the Special Redemption and Liquidation Period. The Sponsor does 
not anticipate that the period will be longer than 10 business 
days, and it could be as short as one day, given that the Equity 
Securities are usually highly liquid. The liquidity of any Equity 
Security depends on the daily trading volume of the Equity Security 
and the amount that the Sponsor has available for sale on any 
particular day. 

It is expected (but not required) that the Sponsor will generally 
follow the following guidelines in selling the Equity Securities: 
for highly liquid Equity Securities, the Sponsor will generally 
sell Equity Securities on the first day of the Special Redemption 
and Liquidation Period; for less liquid Equity Securities, on 
each of the first two days of the Special Redemption and Liquidation 
Period, the Sponsor will generally sell any amount of any underlying 
Equity Securities at a price no less than  1/2 of one point under 
the closing sale price of those Equity Securities on the preceding 
day. Thereafter, the Sponsor intends to sell without any price 
restrictions at least a portion of the remaining underlying Equity 
Securities, the numerator of which is one and the denominator 
of which is the total number of days remaining (including that 
day) in the Special Redemption and Liquidation Period. 

The Rollover Unit holders' proceeds will be invested in the 1995 
Trust, if then registered in such state and being offered, the 
portfolio of which will contain the ten highest yielding stocks 
in the Dow Jones Industrial Average as of the day prior to the 
Date of Deposit of the 1995 Trust. The proceeds of redemption 
available on each day will be used to buy 1995 Trust Units as 
the proceeds become available.

The Sponsor intends to create 1995 Trust Units as quickly as possible, 
dependent upon the availability and reasonably favorable prices 
of the Equity Securities included in the1995 Trust portfolio, 
and it is intended

Page 25

that Rollover Unit holders will be given first priority to purchase 
the 1995 Trust Units. There can be no assurance, however, as to 
the exact timing of the creation of the 1995 Trust Units or the 
aggregate number of 1995 Trust Units which the Sponsor will create. 
The Sponsor may, in its sole discretion, stop creating new Units 
(whether permanently or temporarily) at any time it chooses, regardless 
of whether all proceeds of the Special Redemption and Liquidation 
have been invested on behalf of Rollover Unit holders. Cash which 
has not been invested on behalf of the Rollover Unit holders in 
1995 Trust Units will be distributed at the end of the Special 
Redemption and Liquidation Period. However, since the Sponsor 
can create Units, the Sponsor anticipates that sufficient Units 
can be created, although moneys in the 1995 Trust may not be fully 
invested on the next business day.


Any Rollover Unit holder may thus be redeemed out of the Trust 
and become a holder of an entirely different Trust, the 1995 Trust, 
with a different portfolio of Equity Securities. The Rollover 
Unit holders' Units will be redeemed In-Kind and the distributed 
Equity Securities shall be sold during the Special Redemption 
and Liquidation Period. In accordance with the Rollover Unit holders' 
offer to purchase the 1995 Trust Units, the proceeds of the sales 
(and any other cash distributed upon redemption) will be invested 
in the 1995 Trust, at the public offering price, including the 
applicable sales charge per Unit (which for Rollover Unit holders 
is currently expected to be 1.95% of the Public Offering Price 
of the 1995 Trust Units).

This process of redemption, liquidation, and investment in a new 
Trust is intended to allow for the fact that the portfolios selected 
by the Sponsor are chosen on the basis of growth and income potential 
only for a year, at which point a new portfolio is chosen. It 
is contemplated that a similar process of redemption, liquidation 
and investment in a new trust will be available for the 1995 Trust 
and each subsequent series of the Trust, approximately a year 
after that Series' creation. 

The Sponsor believes that the gradual redemption, liquidation 
and investment in the Target Equity Trust, Value Ten Series will 
help mitigate any negative market price consequences stemming 
from the trading of large volumes of securities and of the underlying 
Equity Securities in Target Equity Trust, Value Ten Series in 
a short, publicized period of time. The above procedures may, 
however, be insufficient or unsuccessful in avoiding such price 
consequences. In fact, market price trends may make it advantageous 
to sell or buy more quickly or more slowly than permitted by these 
procedures. Rollover Unit holders could then receive a less favorable 
average Unit price than if they bought all their Units of the 
Target Equity Trust, Value Ten Series on any given day of the 
period.

   
It should also be noted that Rollover Unit holders may realize 
taxable capital gains on the Special Redemption and Liquidation 
but, in certain unlikely circumstances, will not be entitled to 
a deduction for certain capital losses and, due to the procedures 
for investing in the 1995 Trust, no cash would be distributed 
at that time to pay any taxes. Included in the cash for the Special 
Redemption and Liquidation will be an amount of cash attributable 
to the second semi-annual distribution of dividend income; accordingly, 
Rollover Unit holders also will not have cash distributed to pay 
any taxes. See "What is the Federal Tax Status of Unit holders?" 
    

In addition, during this period a Unit holder will be at risk 
to the extent that Equity Securities are not sold and will not 
have the benefit of any stock appreciation to the extent that 
moneys have not been invested; for this reason, the Sponsor will 
be inclined to sell and purchase the Equity Securities in as short 
a period as they can without materially adversely affecting the 
price of the Equity Securities. 

Unit holders who do not inform the Distribution Agent that they 
wish to have their Units so redeemed and liquidated ("Remaining 
Unit holders") will continue to hold Units of the Trust as described 
in this Prospectus until the Trust is terminated or until the 
Mandatory Termination Date listed in the Summary of Essential 
Information, whichever occurs first. These Remaining Unit holders 
will not realize capital gains or losses due to the Special Redemption 
and Liquidation, and will not be charged any additional sales 
charge. If a large percentage of Unit holders become Rollover 
Unit holders, the aggregate size of the Trust will be sharply 
reduced. As a consequence, expenses, if any, in excess of the 
amount to be borne by the Trustee would constitute a higher percentage 
amount per Unit than prior to the Special Redemption, Liquidation 
and Investment in the 1995 Trust. The Trust might also reduce 
to the Discretionary Liquidation Amount listed in the Summary 
of Essential Information because of the lesser number of Units 
in the Trust, and possibly also due to a value reduction, however 
temporary, in Units caused by the Sponsor's sales of Equity Securities; 
if

Page 26

so, the Sponsor could then choose to liquidate the Trust without 
the consent of the remaining Unit holders. See "How May the Indenture 
be Amended or Terminated?" The Equity Securities remaining in 
the Trust after the Special Redemption and Liquidation Period 
will be sold by the Sponsor as quickly as possible without, in 
its judgment, materially adversely affecting the market price 
of the Equity Securities. 

The Sponsor may for any reason, in its sole discretion, decide 
not to sponsor the 1995 Trust or any subsequent series of the 
Trust, without penalty or incurring liability to any Unit holder. 
If the Sponsor so decides, the Sponsor shall notify the Unit holders 
before the Special Redemption and Liquidation Period would have 
commenced. All Unit holders will then be remaining Unit holders, 
with rights to ordinary redemption as before. See "How May Units 
be Redeemed?" The Sponsor may modify the terms of the 1995 Trust 
or any subsequent series of the Trust. The Sponsor may also modify 
the terms of the Special Redemption, Liquidation and Investment 
in the 1995 Trust upon notice to the Unit holders prior to the 
Rollover Notification Date specified in the Summary of Essential 
Information. 

INVESTORS SHOULD BE AWARE THAT THE STAFF OF THE DIVISION OF INVESTMENT 
MANAGEMENT OF THE SECURITIES AND EXCHANGE COMMISSION IS OF THE 
VIEW THAT THE ROLLOVER OPTION DESCRIBED IN THIS PROSPECTUS CONSTITUTES 
AN "EXCHANGE OFFER" FOR THE PURPOSES OF SECTION 11(C) OF THE INVESTMENT 
COMPANY ACT OF 1940, AND WOULD THEREFORE BE PROHIBITED ABSENT 
AN EXEMPTIVE ORDER. THE SPONSOR HAS APPLIED FOR AN EXEMPTIVE ORDER 
UNDER SECTION 11(C) WHICH WOULD PERMIT IT TO OFFER THE ROLLOVER 
OPTION, BUT NO ASSURANCE CAN BE GIVEN THAT THE SEC WILL ISSUE 
SUCH AN ORDER.

Also, because of the Special Redemption and Liquidation in the 
1995 Trust, there is a possibility that the Trust may be reduced 
below the Discretionary Liquidation Amount and that the Trust 
could therefore be terminated at that time before the Mandatory 
Termination Date of the Trust. 

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.

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 Equity 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. Except as stated under "Portfolio - What are Some 
Additional Considerations for Investors?" for Failed Obligations, 
the acquisition by the Trust of any securities or other property 
other than the Equity Securities is prohibited. 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 the Trust, they may be 
accepted for

Page 27

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 Equity Securities by the Trustee are credited to the Capital 
Account of the Trust for distribution to Unit holders or to meet 
redemptions.

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

The Sponsor, in designating 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 $7.5 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of August 31, 1993, the total partners' capital of Nike Securities 
L.P. was $14,270,063 (unaudited). (This paragraph relates only 
to the Sponsor and not to the Trust or to any series thereof or 
to any other Underwriter. The information is included herein only 
for the purpose of informing investors as to the financial responsibility 
of the Sponsor and its ability to carry out its contractual obligations. 
More detailed financial information will be made available by 
the Sponsor upon request.)

Who is the Trustee?

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

Page 28

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 Equity 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 Equity 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.

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 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100% of the Unit holders of the Trust or by the 
Trustee when the value of the Equity Securities owned by the Trust 
as shown by any evaluation, is less than the lower of $2,000,000 
or 20% of the total value of Equity Securities deposited in such 
Trust during the primary offering period, or in the event that 
Units of the Trust not yet sold aggregating more than 60% of the 
Units of the Trust are tendered for redemption by the Underwriter,

Page 29

including the Sponsor. If the Trust is liquidated because of 
the redemption of unsold Units of the Trust by the Underwriter, 
the Sponsor will refund to each purchaser of Units of the Trust 
the entire sales charge paid by such purchaser. 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?" Also, because 
of the Special Redemption and Liquidation in New Trust, there 
is a possibility that the Trust may be reduced below the Discretionary 
Liquidation Amount and that the Trust could therefore be terminated 
at that time before the Mandatory Termination Date of the Fund.

Commencing on the Mandatory Termination 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 Mandatory Termination Date of the 
Trust the Trustee will provide written notice thereof to all Unit 
holders and will include with such notice a form to enable Unit 
holders to elect a distribution of shares of 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. To be effective, the election form, together 
with surrendered certificates and other documentation required 
by the Trustee, must be returned to the Trustee at least five 
business days prior to the Mandatory Termination Date of the Trust. 
Unit holders not electing a distribution of shares of Equity Securities 
and who do not elect the Rollover Option will receive a cash distribution 
from the sale of the remaining Equity 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 Equity 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.

Legal Opinions

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

Experts

The statement of net assets, including the schedule of investments, 
of the Trust at the opening of business on the Initial Date of 
Deposit appearing in this Prospectus and Registration Statement 
has been audited by Ernst & Young, independent auditors, as set 
forth in their report thereon appearing elsewhere herein and in 
the Registration Statement, and is included in reliance upon such 
report given upon the authority of such firm as experts in accounting 
and auditing.

Page 30

                          UNDERWRITING

The Underwriters named below, including the Sponsor, have purchased 
Units in the following respective amounts:

<TABLE>
<CAPTION>

                                                                                                        Number of
Name                                            Address                                                 Units
____                                            _______                                                 __________
<S>                                             <C>                                                     <C>
Sponsor

Nike Securities L.P.                            1001 Warrenville Rd., Lisle, IL 60532                   15,500

Underwriters

A.G. Edwards & Sons, Inc.*                      One North Jefferson Avenue, St. Louis, MO 63103          5,000

Gruntal & Co., Incorporated*                    14 Wall Street, 14th Floor, New York, NY 10005           5,000

Kemper Securities, Inc.*                        77 West Wacker Drive, 28th Floor,                        5,000
                                                Chicago, IL 60601 

B.C. Christopher Division                       4717 Grand Ave., Suite 700, Kansas City, MO 64112        1,500
  of Fahnestock Inc.

Advest, Inc.                                    One Commercial Plaza, 280 Trumbull Street, 18th Floor,   1,000
                                                Hartford, CT 06103 

Boenning & Scattergood Inc.                     Four Falls Corporate Center, Suite 212, Rte. 23,         1,000
                                                West Conshohochen, PA 19428

Bryn Mawr Investment Group, Inc.                919 Conestoga Road, Bldg. 2, Suite 306, 
                                                Rosemont, PA 19085                                       1,000

Dain Bosworth Incorporated                      Dain Bosworth Plaza, 60 S. 6th Street, 14th Floor,       1,000
                                                Minneapolis, MN 55402-4422 

D.A. Davidson                                   D.A. Davidson Building, Great Falls, MT 59401            1,000

First of Michigan Corporation                   100 Renaissance Center, 26th Floor, Detroit, MI 48243    1,000

Huntleigh Securities Corporation                222 South Central, Suite 300, St. Louis, MO 63105        1,000

John G. Kinnard                                 1700 Northstar West, Minneapolis, MN 55402-9963          1,000
  & Co., Incorporated

Legg Mason Wood Walker, Inc.                    111 South Calvert Street, Baltimore, MD 21203-1476       1,000

McDonald & Company Securities, Inc.             800 Superior Street, Suite 2100, Cleveland, OH 44114     1,000

Morgan Keegan &                                 Morgan Keegan Tower, 50 Front Street, Memphis,           1,000
  Company, Incorporated                         TN 38103

W.H. Newbold's Son & Co., Inc.                  1500 Walnut Street, 15th Floor, Philadelphia, PA 19102   1,000

Oppenheimer & Co., Inc.                         Oppenheimer Tower, One World Financial Center,           1,000
                                                New York, NY 10281

Rauscher Pierce Refsnes, Inc.                   Plaza of the Americas, 2200 Rauscher Pierce 
                                                Refsnes Tower, Dallas, TX 75201                          1,000

Raymond James & Associates, Inc.                880 Carillon Parkway, St. Petersburg, FL 33710           1,000

Roosevelt & Cross Incorporated                  20 Exchange Place, 47th Floor, New York, NY 10005        1,000

Spelman & Co. , Inc.                            2355 Northside Drive, Suite 200, San Diego, CA 92018     1,000

Stern (M.L.) & Co., Inc.                        8350 Wilshire Blvd., Beverly Hills, CA 90211             1,000
                                                                                                        __________

                                                                                                        50,000  
                                                                                                        ==========

</TABLE>

[FN]
*       These Underwriters have purchased a minimum of 50,000 Units 
on the Initial Date of Deposit, and have indicated their intention 
ated their intention 
to purchase a total of at least 100,000 Units from the Sponsor 
during the initial offering period enabling them to qualify for 
a 2.60% Underwriting Concession.


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

The Underwriter Agreement provides that a public offering of the 
Units of the Trust will be made at the Public Offering Price described 
in the prospectus. Units may also be sold to or through dealers 
and others during the initial offering period and in the secondary 
market at prices representing a concession or agency commission 
as described in "Public Offering-How are Units Distributed?"

The Underwriters have agreed to underwrite additional Units of 
the Trust as they become available. The Sponsor will receive from 
the Underwriters the excess over the gross sales commission contained 
in the following table:

Page 31


                    Underwriting Concessions
                    ________________________

        $100,000-999,999        $1,000,000 or more
        Underwritten            Underwritten
        ________________       ___________________

        2.30%                   2.60%

From time to time the Sponsor may implement programs under which 
Underwriters and dealers of the Trust may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold 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 Sponsor, an amount 
not exceeding the total applicable sales charges on the sales 
generated by such person at the public offering price during such 
programs. Also, the Sponsor in its discretion may from time to 
time pursuant to objective criteria established by the Sponsor 
pay fees to qualifying Underwriters or dealers for certain services 
or activities which are primarily intended to result in sales 
of Units of the Trust. Such payments are made by the Sponsor out 
of its own assets, and not out of the assets of the Trust. These 
programs will not change the price Unit holders pay for their 
Units or the amount that the Trust will receive from the Units 
sold.

The Sponsor may from time to time in its advertising and sales 
materials compare the returns on the Trust and returns over specified 
periods on other similar Trusts sponsored by Nike Securities L.P. 
with returns on 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.

Information on percentage changes in the dollar value of Units, 
on the basis of changes in Unit price plus the amount of dividends 
and capital gains distributed or reinvested may be included from 
time to time in advertisements, sales literature, reports and 
other information furnished to current or prospective Unit holders. 
Total return figures are not averaged, and may not reflect deduction 
of the sales charge, which would decrease the return. Average 
annualized return figures reflect deduction of the maximum sales 
charge. No provision is made for any income taxes payable.

Past performance may not be indicative of future results. The 
Trust is not actively managed. Unit price and return fluctuate 
with the value of the common stocks in the portfolio, so there 
may be a gain or loss when Units are sold.

Trust performance may be compared to performance on the same basis 
(with distributions reinvested) of the Dow Jones Industrial Average, 
the S&P 500 Composite Price Stock Index, or performance data from 
Lipper Analytical Services, Inc. and Morningstar Publications, 
Inc. or from publications such as Money Magazine, The New York 
Times, U.S. News and World Report, Business Week, Forbes Magazine 
or Fortune Magazine. As with other performance data, performance 
comparisons should not be considered representative of the Trust's 
relative performance for any future period.

Page 32

                 REPORT OF INDEPENDENT AUDITORS

   
The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 89
    

   
We have audited the accompanying statement of net assets, including 
the schedule of investments, of Target Equity Trust, Value Ten 
Series 3, comprising The First Trust Special Situations Trust, 
Series 89 as of the opening of business on January 12, 1994. This 
statement of net assets is the responsibility of the Trust's Sponsor. 
Our responsibility is to express an opinion on this statement 
of net assets based on our audit.
    

   
We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on January 12, 1994. An audit also includes assessing 
the accounting principles used and significant estimates made 
by the Sponsor, as well as evaluating the overall presentation 
of the statement of net assets. We believe that our audit of the 
statement of net assets provides a reasonable basis for our opinion.
    

   
In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of Target Equity Trust, Value Ten Series 3, comprising The First 
Trust Special Situations Trust, Series 89 at the opening of business 
on January 12, 1994 in conformity with generally accepted accounting 
principles.
    






                                        ERNST & YOUNG




   
Chicago, Illinois
January 12, 1994
    

Page 33



                                          Statement of Net Assets
   

                          Target Equity Trust, Value Ten Series 3
              The First Trust Special Situations Trust, Series 89
        At the Opening of Business on the Initial Date of Deposit
                                                 January 12, 1994
    

<TABLE>
<CAPTION>
                           NET ASSETS

<S>                                                             <C>
Investment in Equity Securities represented by purchase 
  contracts (1) (2)                                             $  481,511
                                                                ==========
Units outstanding                                                   50,000
                                                                ==========
</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS
<S>                                                             <C>
Cost to investors (3)                                           $ 499,493
Less sales charge (3)                                             (17,982)
                                                                __________

Net Assets                                                      $  481,511
                                                                ==========
</TABLE>

                NOTES TO STATEMENT OF NET ASSETS

[FN]
(1)     Aggregate cost of the Equity Securities listed under "Schedule 
of Investments" is based on their aggregate underlying value.

(2)     An irrevocable letter of credit totaling $600,000 issued 
by Bankers Trust Company has been deposited with the Trustee covering 
the monies necessary for the purchase of the Equity Securities 
pursuant to purchase contracts for such Equity Securities.

(3)     The aggregate cost to investors includes a sales charge computed 
at the rate of 3.6% of the Public Offering Price, (equivalent 
to 3.734% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.


Page 34

                                          Schedule of Investments
   
                          Target Equity Trust, Value Ten Series 3
              The First Trust Special Situations Trust, Series 89
        At the Opening of Business on the Initial Date of Deposit
                                                 January 12, 1994
    

<TABLE>
<CAPTION>


                                                                                Market          Cost of
Number                                                  Percentage              Value           Equity          Current
    of  Ticker Symbol and                               of Aggregate            per             Securities      Dividend
Shares  Name of Issuer of Equity Securities (1)         Offering Price          Share           to Trust (2)    Yield (3)
______  _______________________________________         ______________          ______          ____________    _________
<C>     <S>                                             <C>                     <C>             <C>             <C>
1,574   AXP     American Express Company                10.05%                  $30.750         $ 48,401         3.25%
  531   CHV     Chevron Corp.                           10.01%                   90.750           48,188         3.86%
  916   DD      E.I. du Pont de Nemours &
                           Company                       9.89%                   52.000           47,632         3.38%
1,037   EK      Eastman Kodak Company                    9.91%                   46.000           47,702         4.35%
  743   XON     Exxon Corp.                              9.95%                   64.500           47,923         4.47%
  695   JPM     J.P. Morgan & Company, Inc.             10.00%                   69.250           48,129         3.93%
  826   MO      Philip Morris Companies, Inc.           10.01%                   58.375           48,218         4.45%
  732   TX      Texaco, Inc.                            10.05%                   66.125           48,403         4.84%
2,179   UK      Union Carbide Corporation               10.07%                   22.250           48,483         3.37%
1,947   Z       Woolworth Corporation                   10.06%                   24.875           48,432         4.66%
                                                        _______                                  _______

                        Total Investments                 100%                                  $481,511 
                                                        =======                                  =======
</TABLE>

[FN]
(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The purchase contracts for the Equity Securities were entered 
into by the Sponsor on January 11, 1994.

(2)     The cost of the Equity Securities to the Trust represents 
the aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the closing sale prices of the 
Equity Securities on January 11, 1994). The valuation of the Equity 
Securities has been determined by the Evaluator, certain shareholders 
of which are officers of the Sponsor. The aggregate underlying 
value of the Equity Securities on the Initial Date of Deposit 
was $481,511. Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $481,602 and $91, respectively.

(3)     Current Dividend Yield for each Equity Security was calculated 
by annualizing the last quarterly or semi-annual ordinary dividend 
received on that Equity Security and dividing the result by that 
Equity Security's closing sale price on January 11, 1994.

Page 35




<TABLE>
<CAPTION>
CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 4
Target Equity Trust, Value Ten Series 3
The First Trust Special Situations Trust, Series 89
        What is The First Trust Special Situations Trust?        5
        What are the Expenses and Charges?                       6
        What is the Federal Tax Status of Unit Holders?          7
        Why are Investments in the Trust Suitable 
           for Retirement Plans?                                10
Portfolio:
        What are Equity Securities?                             11
        The Dow Jones Industrial Average, Historical 
           Perspective                                          12
        The Dow Jones Industrial Average                        12
        What are the Equity Securities Selected for 
           Target Equity Trust, Value Ten Series 3?             12
        What are Some Additional Considerations 
           for Investors?                                       15
Public Offering:
        How is the Public Offering Price Determined?            19
        How are Units Distributed?                              20
        What are the Sponsor's Profits?                         21
        Will There be a Secondary Market?                       21
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
           and Transferred?                                     21
        How are Income and Capital Distributed?                 22
        What Reports will Unit Holders Receive?                 23
        How May Units be Redeemed?                              23
        Special Redemption, Liquidation and 
           Investment in the New Trust                          25
        How May Units be Purchased by the Sponsor?              27
        How May Equity Securities be Removed 
           from the Trust?                                      27
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     28
        Who is the Trustee?                                     28
        Limitations on Liabilities of Sponsor and Trustee       29
        Who is the Evaluator?                                   29
Other Information:
        How May the Indenture be Amended 
           or Terminated?                                       29
        Legal Opinions                                          30
        Experts                                                 30
Underwriting                                                    31
Report of Independent Auditors                                  33
Statement of Net Assets                                         34
Schedule of Investments                                         35
</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
                        Target Equity Trust, 
                        Value Ten Series 3

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

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

                 PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

   
                        January 12, 1994
    

Page 36

                           -APPENDIX-

The graph which appears on page 15 of the prospectus represents
a comparison between a $10,000 investment made on January 1, 1974
in those stocks which comprise the Dow Jones Industrial Average 
and an identical investment in the 10 common stocks in the Dow 
Jones Industrial Average having the highest dividend yield as 
of December 31 of each respective year. The chart indicates that 
$10,000 invested on January 1, 1974 in the stocks which comprise 
the Dow Jones Industrial Average would presently be worth $106,495
as opposed to $252,889 had the $10,000 been invested in the 10 
common stocks in the Dow Jones Industrial Average having the highest
dividend yield as of December 31 of each respective year. Both 
figures assume that dividends received during each year will be 
reinvested at year end and sales charges, commissions, expenses 
and taxes were not considered in determining total returns.

Page 37





                                
               CONTENTS OF REGISTRATION STATEMENT


A.   Bonding Arrangements of Depositor:

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


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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  89,  hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
89,  has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
January 12, 1994.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 89

                              By   NIKE SECURITIES L.P.
                                        Depositor
                              
                              
                              
                              
                              By     Carlos E. Nardo
                                  Senior Vice President





                               S-2
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment  to the Registration Statement  has  been  signed
below  by  the following person in the capacity and on  the  date
indicated:

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      ) January 12, 1994
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )


















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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated January 12, 1994  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-51623) and related Prospectus of The First Trust  Special
Situations Trust, Series 89.



                                               ERNST & YOUNG


Chicago, Illinois
January 12, 1994
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
         CONSENT OF SECURITIES EVALUATION SERVICE, INC.
     
     The  consent of Securities Evaluation Service, Inc.  to  the
use  of  its  name in the Prospectus included in the Registration
Statement  will  be  filed  as Exhibit 4.1  to  the  Registration
Statement.
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

1.1      Form  of Standard Terms and Conditions of Trust for  The
         First  Trust  Special Situations Trust,  Series  22  and
         certain  subsequent Series, effective November 20,  1991
         among  Nike Securities L.P., as Depositor, United States
         Trust   Company  of  New  York  as  Trustee,  Securities
         Evaluation Service, Inc., as Evaluator, and First  Trust
         Advisors  L.P. as Portfolio Supervisor (incorporated  by
         reference to Amendment No. 1 to Form S-6 [File  No.  33-
         43693]  filed  on  behalf  of The  First  Trust  Special
         Situations Trust, Series 22).

1.1.1    Form  of  Trust  Agreement  for  Series  89  among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company  of  New York, as Trustee, Securities Evaluation
         Service,  Inc.,  as Evaluator, and First Trust  Advisors
         L.P., as Portfolio Supervisor.

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

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

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

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

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

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

                               S-5

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

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

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

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

4.1      Consent of Securities Evaluation Service, Inc.

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

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






                                
                                
                               S-6



       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 89
                                
                         TRUST AGREEMENT
                                
                    Dated:  January 12, 1994
     
     The   Trust  Agreement  among  Nike  Securities   L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
Securities  Evaluation  Service, Inc., as  Evaluator,  and  First
Trust  Advisors L.P., as Portfolio Supervisor, sets forth certain
provisions in full and incorporates other provisions by reference
to  the document entitled "Standard Terms and Conditions of Trust
for  The  First  Trust Special Situations Trust,  Series  22  and
certain  subsequent Series, Effective November 20, 1991"  (herein
called  the "Standard Terms and Conditions of Trust"),  and  such
provisions as are incorporated by reference constitute  a  single
instrument.   All references herein to Articles and Sections  are
to  Articles and Sections of the Standard Terms and Conditions of
Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to  the same extent as though said provisions had been set  forth
in full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 50,000 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/50,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
        C. The Percentage Ratio is as follows on the Initial Date
of Deposit:
          
          10.05%  American   Express   Company,  10.01%
          Chevron  Corp., 9.89% E.I. du Pont de Nemours
          & Company, 9.91% Eastman Kodak Company, 9.95%
          Exxon  Corp., 10.00%  J.P. Morgan  & Company,
          Inc.,  10.01%  Philip Morris Companies, Inc.,
          10.05%  Texaco, Inc., 10.07%  Union  Carbide 
          Corporation,  10.06%  Woolworth Corporation. 
          
     
     D.   The Record Date shall be as set forth in the prospectus
for  the  sale  of Units dated the date hereof (the "Prospectus")
under "Summary of Essential Information."
     
     E.    The  Distribution Date shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
as  set  forth  in  the  Prospectus under "Summary  of  Essential
Information."
     
     G.     The  Evaluator's  compensation  as  referred  to   in
Section 4.03 of the Standard Terms and Conditions of Trust  shall
be  an  annual fee of $0.30 per 1,000 Units, calculated based  on
the  largest  number of Units outstanding during each  period  in
respect of which a payment is made pursuant to Section 3.05.
     
     H.     The   Trustee's   Compensation   Rate   pursuant   to
Section 6.04 of the Standard Terms and Conditions of Trust  shall
be  an  annual fee of $0.90 per 1,000 Units, calculated based  on
the  largest  number of Units outstanding during each  period  in
respect  of  which  a payment is made pursuant to  Section  3.05.
However, in no event, except as may otherwise be provided in  the
Standard Terms and Conditions of Trust, shall the Trustee receive
compensation in any one year from any Trust of less  than  $2,000
for such annual compensation.
     
     I.    The  Initial Date of Deposit for the Trust is  January
12, 1993.
     
     J.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
     
     K.   Section 1.01(26) shall be amended to read as follows:
               
               "(26)   The term "Rollover Unit holder"  shall  be
          defined as set forth in Section 5.05, herein."
     
     L.   Section 1.01(27) shall be amended to read as follows:
               
               "(27)   The "Rollover Notification Date" shall  be
          defined  as set forth in the Prospectus under  "Summary
          of Essential Information."
     
     M.   Section 1.01(28) shall be amended to read as follows:
               
               "(28)   The term "Rollover Distribution" shall  be
          defined as set forth in Section 5.05, herein."
     
     N.   Section 1.01(29) shall be amended to read as follows:
               
               "(29)   The term "Distribution Agent" shall  refer
          to  the  Trustee acting in its capacity as distribution
          agent pursuant to Section 5.02 herein."
     
     O.   Section 1.01(30) shall be amended to read as follows:
               
               "(30)    The   term   "Special   Redemption    and
          Liquidation  Period"  shall be  as  set  forth  in  the
          Prospectus under "Summary of Essential Information."
                                
                                
                            PART III

      A.    The  term  "Capital Account"  as  set  forth  in  the
Prospectus shall be deemed to refer to the "Principal Account."
     
     B.    The  following sentence shall be substituted  for  the
second sentence of paragraph (b) of Section 2.01:
          
          The  Depositor,  in each case, shall ensure  that  each
     deposit  of  additional Securities pursuant to this  Section
     shall  be,  as  nearly as is practicable, in  the  identical
     ratio  as  the  Percentage Ratio for such Securities  as  is
     specified  in the Trust Agreement for each Trust  (provided,
     however,  that  any  deposit of additional  securities  made
     subsequent to the 90-day period following the first  deposit
     of  securities  in  the Trust shall exactly  replicate  such
     Percentage Ratio), and the Depositor shall ensure that  such
     Securities  are identical to those deposited on the  Initial
     Date of Deposit.

     C.   The second paragraph of Section 3.02 of the Standard
Terms and Conditions is hereby deleted and replaced with the
following sentence:
          
                "Any  non-cash distributions (other than  a  non-
     taxable  distribution  of  the shares  of  the  distributing
     corporation  which shall be retained by the Trust)  received
     by  the Trust shall be dealt with in the manner described at
     Section  3.11, herein, and shall be retained or disposed  of
     by the Trust according to those provisions.  The proceeds of
     any  disposition shall be credited to the Income Account  of
     the  Trust.  Neither the Trustee nor the Depositor shall  be
     liable  or responsible in any way for depreciation  or  loss
     incurred by reason of any such sale."

      D.    Paragraph (c) of Subsection II of Section 3.05 of the
Standard Terms and Conditions of Trust is hereby amended to  read
as follows:
          
          "On each Distribution Date the Trustee shall distribute
     to  each  Unit holder of record at the close of business  on
     the Record Date immediately preceding such Distribution Date
     an  amount  per  Unit equal to such Unit holder's  pro  rata
     share  of  the balance of the Principal Account (except  for
     monies  on  deposit  therein required to  purchase  Contract
     Obligations)  computed as of the close of business  on  such
     Record  Date  after  deduction of any  amounts  provided  in
     Subsection I."

     E.   Section 3.05.II(a) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (a) On each Distribution Date, the Trustee  shall
     distribute  to each Unit holder of record at  the  close  of
     business  on  the  Record  Date immediately  preceding  such
     Distribution  Date  an amount per Unit equal  to  such  Unit
     holder's  Income Distribution (as defined below), plus  such
     Unit holder's pro rata share of the balance of the Principal
     Account  (except for monies on deposit therein  required  to
     purchase  Contract Obligations) computed as of the close  of
     business on such Record Date after deduction of any  amounts
     provided  in  Subsection  I,  provided,  however,  that  the
     Trustee  shall  not be required to make a distribution  from
     the  Principal  Account  unless  the  amount  available  for
     distribution shall equal $1.00 per 1,000 Units.
          
          The  Trust  shall  provide the  following  distribution
     elections:  (1) distributions to be made by check mailed  to
     the post office address of the Unit holder as it appears  on
     the  registration books of the Trustee, or (2) the following
     reinvestment option:
               
               The Trustee will, for any Unit holder who provides
          the  Trustee written instruction, properly executed and
          in  form satisfactory to the Trustee, received  by  the
          Trustee no later than its close of business 10 business
          days  prior to a Record Date (the "Reinvestment  Notice
          Date"),  reinvest such Unit holder's distribution  from
          the  Income and Capital Accounts in Units of the Trust,
          purchased  from  the  Depositor,  to  the  extent   the
          Depositor shall make Units available for such purchase,
          at  the  Depositor's offering price  as  of  the  fifth
          business day prior to the following Distribution  Date,
          and at such reduced sales charge as may be described in
          the  prospectus for the Trust.  If, for any reason, the
          Depositor  does  not have Units of the Trust  available
          for  purchase, the Trustee shall distribute  such  Unit
          holder's  distribution  from  the  Income  and  Capital
          Accounts  in the manner provided in clause (1)  of  the
          preceding paragraph.  The Trustee shall be entitled  to
          rely  on  a  written  instruction received  as  of  the
          Reinvestment Notice Date and shall not be  affected  by
          any  subsequent  notice to the contrary.   The  Trustee
          shall   have   no  responsibility  for  any   loss   or
          depreciation  resulting from any reinvestment  made  in
          accordance  with this paragraph, or for any failure  to
          make  such reinvestment in the event the Depositor does
          not make Units available for purchase.
          
          Any   Unit  holder  who  does  not  effectively   elect
     reinvestment in Units of the Trust pursuant to the preceding
     paragraph  shall receive a cash distribution in  the  manner
     provided in clause (1) of the second preceding paragraph."

     F.   Section 3.05.II(b) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (b)  For purposes of this Section 3.05, the  Unit
     holder's  Income Distribution shall be equal  to  such  Unit
     holder's  pro rata share of the cash balance in  the  Income
     Account  computed as of the close of business on the  Record
     Date  immediately  preceding such Income Distribution  after
     deduction  of  (i)  the  fees and expenses  then  deductible
     pursuant  to Section 3.05.I. and (ii) the Trustee's estimate
     of  other expenses properly chargeable to the Income Account
     pursuant  to the Indenture which have accrued,  as  of  such
     Record  Date, or are otherwise properly attributable to  the
     period to which such Income Distribution relates."

      G.    Section 3.11 of the Standard Terms and Conditions  of
Trust  is  hereby deleted in its entirety and replaced  with  the
following language:
          
          "Section 3.11. Notice to Depositor.
          
          In  the event that the Trustee shall have been notified
     at  any  time  of any action to be taken or proposed  to  be
     taken  by  at least a legally required number of holders  of
     any  Securities deposited in a Trust, the Trustee shall take
     such  action or omit from taking any action, as appropriate,
     so  as to insure that the Securities are voted as closely as
     possible  in the same manner and the same general proportion
     as are the Securities held by owners other than the Trust.
          
          In  the event that an offer by the issuer of any of the
     Securities  or any other party shall be made  to  issue  new
     securities, or to exchange securities, for Trust Securities,
     the  Trustee shall reject such offer.  However,  should  any
     issuance,    exchange    or   substitution    be    effected
     notwithstanding such rejection or without an initial  offer,
     any  securities,  cash  and/or property  received  shall  be
     deposited   hereunder  and  shall  be  promptly   sold,   if
     securities  or  property,  by the Trustee  pursuant  to  the
     Depositor's  direction,  unless the  Depositor  advises  the
     Trustee  to keep such securities or property.  The Depositor
     may  rely  on  the Portfolio Supervisor in so  advising  the
     Trustee.   The  cash  received in  such  exchange  and  cash
     proceeds  of  any  such sales shall be distributed  to  Unit
     holders  on  the  next distribution date in the  manner  set
     forth  in  Section  3.05  regarding distributions  from  the
     Principal  Account.   The Trustee shall  not  be  liable  or
     responsible in any way for depreciation or loss incurred  by
     reason of any such sale.
          
          Neither  the Depositor nor the Trustee shall be  liable
     to  any  person  for any action or failure  to  take  action
     pursuant to the terms of this Section 3.11.
          
          Whenever  new  securities or property is  received  and
     retained  by  the Trust pursuant to this Section  3.11,  the
     Trustee shall, within five days thereafter, mail to all Unit
     holders  of  the  Trust notices of such  acquisition  unless
     legal  counsel for the Trust determines that such notice  is
     not  required  by  The Investment Company Act  of  1940,  as
     amended."

      H.    Section 5.02 of the Standard Terms and Conditions  of
Trust  is  amended  by  adding  the following  after  the  second
paragraph of such section:
          
          "Notwithstanding  anything herein to the  contrary,  in
     the  event that any tender of Units pursuant to this Section
     5.02  would result in the disposition by the Trustee of less
     than a whole Security, the Trustee shall distribute cash  in
     lieu  thereof  and sell such Securities as directed  by  the
     Sponsors as required to make such cash available.
          
          Unit holders may redeem 2,500 Units or more and request
     a  distribution in kind of (i) such Unit holder's  pro  rata
     portion  of  each of the Securities in the Trust,  in  whole
     shares,  and (ii) cash equal to such Unit holder's pro  rata
     portion  of  the Income and Principal Accounts  as  follows:
     (x)  a  pro rata portion of the net proceeds of sale of  the
     Securities  representing any fractional shares  included  in
     such  Unit  holder's  pro rata share of the  Securities  and
     (y) such other cash as may properly be included in such Unit
     holder's  pro rata share of the sum of the cash balances  of
     the  Income and Principal Accounts in an amount equal to the
     Unit   Value  determined  on  the  basis  of  a  Trust  Fund
     Evaluation  made in accordance with Section 5.01  determined
     by the Trustee on the date of tender less amounts determined
     in  clauses  (i)  and (ii)(x) of this Section.   Subject  to
     Section 5.05 with respect to Rollover Unit holders,  to  the
     extent possible, distributions of Securities pursuant to  an
     in  kind  redemption of Units shall be made by  the  Trustee
     through the distribution of each of the Securities in  book-
     entry  form  to  the account of the Unit  holder's  bank  or
     broker-dealer   at  the  Depository  Trust   Company.    Any
     distribution  in kind will be reduced by customary  transfer
     and registration charges."

     I.   The following Section 5.05 shall be added:
          
          "Section  5.05.   Rollover  of  Units.   (a)   If   the
     Depositor   shall  offer  a  subsequent  series   of   Focus
     Investment  Trust, Series 1 (the "new Series"), the  Trustee
     shall, at the Depositor's sole cost and expense, include  in
     the notice sent to Unit holders specified in Section 8.02  a
     form  of  election  whereby Unit holders,  whose  redemption
     distribution would be in an amount sufficient to purchase at
     least  one  Unit of the New Series, may elect to have  their
     Units(s) redeemed in kind in the manner provided in  Section
     5.02, the Securities included in the redemption distribution
     sold,  and  the  cash proceeds applied by  the  Distribution
     Agent   to  purchase  Units  of  the  New  Series,  all   as
     hereinafter  provided.   The Trustee  shall  honor  properly
     completed   election   forms  returned   to   the   Trustee,
     accompanied by any Certificate evidencing Units tendered for
     redemption  or a properly completed redemption request  with
     respect to uncertificated Units, by its close of business on
     the Rollover Notification Date.
          
          All  Units  so  tendered by a Unit holder (a  "Rollover
     Unit  holder")  shall  be  redeemed  and  cancelled  on  the
     Rollover  Notification Date.  Subject  to  payment  by  such
     Rollover  Unit  holder  of  any tax  or  other  governmental
     charges which may be imposed thereon, such redemption is  to
     be  made in kind pursuant to Section 5.02 by distribution of
     cash  and/or  Securities to the Distribution  Agent  on  the
     Rollover   Notification  Date  of  the   net   asset   value
     (determined on the basis of the Trust Fund Evaluation as  of
     the   Rollover   Notification  Date   in   accordance   with
     Section  4.01)  multiplied  by the  number  of  Units  being
     redeemed  (herein called the "Rollover Distribution").   Any
     Securities  that are made part of the Rollover  Distribution
     shall  be valued for purposes of the redemption distribution
     as of the Rollover Notification Date.
          
          All  Securities  included in a Unit  holder's  Rollover
     Distribution shall be sold by the Distribution Agent  during
     the  Special Redemption and Liquidation Period specified  in
     the  Prospectus  pursuant to the Depositor's direction,  and
     the  Distribution Agent shall employ the Depositor as broker
     in connection with such sales.  For such brokerage services,
     the  Depositor  shall  be entitled to  compensation  at  its
     customary  rates,  provided however, that  its  compensation
     shall   not  exceed  the  amount  authorized  by  applicable
     Securities laws and regulations.  The Depositor shall direct
     that  sales  be  made in accordance with the guidelines  set
     forth   in   the  Prospectus  under  the  heading   "Special
     Redemption,  Liquidation  and  Investment  in  New   Trust."
     Should   the  Depositor  fail  to  provide  direction,   the
     Distribution Agent shall sell the Securities in  the  manner
     provided  in  the  prospectus  for  "  less  liquid   Equity
     Securities."    The  Distribution  Agent   shall   have   no
     responsibility  for  any  loss or depreciation  incurred  by
     reason of any sale made pursuant to this Section.
          
          Upon  each trade date for sales of Securities  included
     in  the  Rollover  Unit holder's Rollover Distribution,  the
     Distribution  Agent shall, as agent for such  Rollover  Unit
     holder, enter into a contract with the Depositor to purchase
     from the Depositor Units of the New Series (if any), at  the
     Depositor's  public offering price for such  Units  on  such
     day,  and at such reduced sales charge as shall be described
     in  the  prospectus  for  the Trust.   Such  contract  shall
     provide for purchase of the maximum number of Units  of  the
     New Series whose purchase price is equal to or less than the
     cash  proceeds held by the Distribution Agent for  the  Unit
     holder   on   such  day  (including  therein  the   proceeds
     anticipated  to be received in respect of Securities  traded
     on  such day net of all brokerage fees, governmental charges
     and  any  other  expenses incurred in connection  with  such
     sale),  to the extent Units are available for purchase  from
     the  Depositor.  In the event a sale of Securities  included
     in  the Rollover Unit holder's redemption distribution shall
     not  be  consummated  in  accordance  with  its  terms,  the
     Distribution  Agent shall apply the cash proceeds  held  for
     such  Unit holder as of the settlement date for the purchase
     of Units of the New Series to purchase the maximum number of
     units which such cash balance will permit, and the Depositor
     agrees that the settlement date for Units whose purchase was
     not  consummated as a result of insufficient funds  will  be
     extended  until cash proceeds from the Rollover Distribution
     are   available  in  a  sufficient  amount  to  settle  such
     purchase.   If the Unit holder's Rollover Distribution  will
     produce  insufficient cash proceeds to purchase all  of  the
     Units of the New Series contracted for, the Depositor agrees
     that  the  contract shall be rescinded with respect  to  the
     Units  as  to  which there was a cash shortfall without  any
     liability  to  the Rollover Unit holder or the  Distribution
     Agent.  Any cash balance remaining after such purchase shall
     be distributed within a reasonable time to the Rollover Unit
     holder by check mailed to the address of such Unit holder on
     the  registration  books of the Trustee. Units  of  the  New
     Series  will be uncertificated unless and until the Rollover
     Unit  holder requests a certificate.  Any cash held  by  the
     Distribution  Agent shall be held in a non-interest  bearing
     account  which will be of benefit to the Distribution  Agent
     in  accordance with normal banking procedures.  Neither  the
     Trustee   nor   the  Distribution  Agent  shall   have   any
     responsibility   or  liability  for  loss  or   depreciation
     resulting from any reinvestment made in accordance with this
     paragraph,  or for any failure to make such reinvestment  in
     the  event  the Depositor does not make Units available  for
     purchase.
     
          (b)   Notwithstanding the foregoing, the Depositor may,
     in  their discretion at any time, decide not to offer  Trust
     Series  in  the  future,  and  if  so,  this  Section   5.05
     concerning the Rollover of Units shall be inoperative.
     
          (c)   The Distribution Agent shall receive no fees  for
     performing  its  duties hereunder.  The  Distribution  Agent
     shall,  however,  be entitled to receive reimbursement  from
     the  Trust for any and all expenses and disbursements to the
     same  extent  as  the  Trustee  is  permitted  reimbursement
     hereunder."

     J.   Paragraph (g) of Section 6.01 of the Standard Terms and
Conditions of Trust is hereby amended by inserting the  following
after the first word thereof:
          
          "(i)  the  value of any Trust as shown by an evaluation
     by the Trustee pursuant to Section 5.01 hereof shall be less
     than  the  lower of $2,000,000 or 20% of the total principal
     amount of Securities deposited in such Trust, or (ii)"
     
     K.   Section 1.01(4) shall be amended to read as follows:
          
          "(4)  "Portfolio  Supervisor" shall  mean  First  Trust
     Advisors  L.P.  and  its  successors  in  interest,  or  any
     successor  portfolio  supervisor  appointed  as  hereinafter
     provided."
     
     IN  WITNESS  WHEREOF,  Nike Securities L.P.,  United  States
Trust  Company  of New York, Securities Evaluation Service,  Inc.
and  First  Trust  Advisors  L.P. have  each  caused  this  Trust
Agreement to be executed and the respective corporate seal  to  b
hereto   affixed  and  attested  (if  applicable)  by  authorized
officers; all as of the day, month and year first above written.
                                    
                                    NIKE SECURITIES L.P.,
                                       Depositor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                                
                                    
                                    UNITED STATES TRUST COMPANY
                                       OF NEW YORK, Trustee
                                    
                                    
                                    By   Thomas Porrazzo
                         Vice President
[SEAL]

ATTEST:

Rosalia A. Raviele
Assistant Secretary
                                    SECURITIES EVALUATION
                                       SERVICE, INC., Evaluator
                                    
                                    
                                    By   James R. Couture
                            President

[SEAL]

ATTEST:


James G. Prince
Vice President and
Assistant Secretary
                                    FIRST TRUST ADVISORS L.P.,
                                       Portfolio Supervisor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
STATE OF ILLINOIS   )
                    )  SS
COUNTY OF DUPAGE    )
     
     I, John P. Byron, a Notary Public in and for the said County
and  State  aforesaid, do hereby certify that  Carlos  E.  Nardo,
personally  known  to  me to be the same  person  whose  name  is
subscribed to the foregoing instrument, and personally  known  to
me  to  be  a  Senior Vice President of Nike Securities  L.P.,  a
limited  partnership, appeared before me this day in  person  and
acknowledged that he signed and delivered the said instrument  as
his  free and voluntary act as such Senior Vice President and  as
the  free and voluntary act of said Nike Securities L.P., for the
uses and purposes therein set forth.
     
     GIVEN UNDER my hand and notarial seal on January 12, 1994.
                                    
                                    
                          John P. Byron
                          Notary Public
[SEAL]

My Commission expires:  March 14, 1997

STATE OF NEW YORK   )
                    ) SS
COUNTY OF NEW YORK  )
     
     On  January  12,  1994  before  me  personally  came  Thomas
Porrazzo,  to me known, who being by me duly sworn said  that  he
resides  at 3584 Manhasset Street, Seaford, New York 11783,  that
he  is Vice President of United States Trust Company of New York,
one  of  the  corporations described in and  which  executed  the
foregoing instrument; that he knows the seal of said corporation;
that  the  seal affixed to the said instrument is such  corporate
seal;  that  it  was  so affixed by authority  of  the  Board  of
Directors  of the said corporation; and that he signed  his  name
thereto by like authority.
                                    
                                    
                       Dorothy S. Bochino
                          Notary Public
[SEAL]

My Commission expires:  May 8, 1995
STATE OF ILLINOIS   )
                    )  SS
COUNTY OF DUPAGE    )
     
     I, Jacqueline A. Morris, a Notary Public in and for the said
County  and  State  aforesaid, do hereby certify  that  James  R.
Couture  and James G. Prince, personally known to me  to  be  the
same   persons  whose  names  are  subscribed  to  the  foregoing
instrument, and personally known to me to be a President and Vice
President  and Assistance Secretary, respectively, of  Securities
Evaluation Service Inc., a corporation, appeared before  me  this
day  in person and acknowledged that they signed, sealed with the
corporate  seal of said Securities Evaluation Service,  Inc.  and
delivered the said instrument as their free and voluntary act  as
such  President  and  Vice  President  and  Assistant  Secretary,
respectively,  and  as  the  free  and  voluntary  act  of   said
Securities  Evaluation Service, Inc. for the  uses  and  purposes
therein set forth.
     
     given under my hand and notarial seal on January 12, 1994.
                                    
                                    
                      Jacqueline A. Morris
                          Notary Public
[SEAL]

My Commission expires:  February 24, 1994
     
     
STATE OF ILLINOIS                                                       )
                                                                        )  SS
COUNTY OF DUPAGE                                                        )
     
     I, John P. Byron, a Notary Public in and for the said County
and  State  aforesaid, do hereby certify that  Carlos  E.  Nardo,
personally  known  to  me to be the same  person  whose  name  is
subscribed to the foregoing instrument, and personally  known  to
me to be a Senior Vice President of First Trust Advisors L.P.,  a
limited  partnership, appeared before me this day in  person  and
acknowledged that he signed and delivered the said instrument  as
his  free and voluntary act as such Senior Vice President and  as
the free and voluntary act of said First Trust Advisors L.P., for
the uses and purposes therein set forth.
     
     Given under my hand and notarial seal on January 12, 1994.
                                    
                                    
                          John P. Byron
                          Notary Public
[SEAL]

My Commission expires:  March 14, 1997
                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
       The First Trust Special Situations Trust, Series 89
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)





                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603



                        January 12, 1994
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 89

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series  89 in connection with the preparation,  execution
and  delivery of a Trust Agreement  dated January 12, 1994  among
Nike  Securities L.P., as Depositor, United States Trust  Company
of  New York, as Trustee, Securities Evaluation Service, Inc., as
Evaluator,   and   First  Trust  Advisors  L.P.,   as   Portfolio
Supervisor, pursuant to which the Depositor has delivered to  and
deposited  the  Securities listed in  Schedule  A  to  the  Trust
Agreement with the Trustee and pursuant to which the Trustee  has
issued  to  or  on  the order of the Depositor a  certificate  or
certificates representing units of fractional undivided  interest
in and ownership of the Fund created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-51623)
relating to the
     
     Units  referred to above, to the use of our name and to  the
reference to our firm in said Registration Statement and  in  the
related Prospectus.
                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:jlg




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                        January 12, 1994
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 89

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust,  Series  89  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under   a   Trust   Agreement,  dated  January  12,   1994   (the
"Indenture"), between Nike Securities L.P., as Depositor,  United
States   Trust  Company  of  New  York,  as  Trustee,  Securities
Evaluation  Service, Inc., as Evaluator and First Trust  Advisors
L.P., as Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust holds Equity Securities as such term is defined in the
Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

       I.    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 Internal Revenue  Code  of  1986  (the
"Code"); the income of the Trust will be treated as income of the
Unit  holders thereof under the Code; and an item of Trust income
will have the same character in the hands of a Unit holder as  it
would have in the hands of the Trustee.  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.

     II.    Each Unit holder will have a taxable event  when  the
Trust  disposes of an Equity Security (whether by sale, exchange,
redemption, or otherwise) or upon the sale or redemption of Units
by such Unit holder.  The price a Unit holder pays for his Units,
including sales charges, is allocated among his pro rata  portion
of  each Equity 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 Equity Security held by  the  Trust.   For
Federal income tax purposes, a Unit holder's pro rata portion  of
dividends  as  defined  by Section 316 of  the  Code  paid  by  a
corporation 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 which  exceed  such
current and accumulated earnings and profits will first reduce  a
Unit  holder's tax basis in such Equity Security (and accordingly
his  basis  in his Units), and to the extent that such  dividends
exceed a Unit holder's tax basis in such Equity Security shall be
treated as gain from the sale or exchange of property.

    III.   A Unit holder's portion of gain, if any, upon the sale
or  redemption  of Units or the disposition of Equity  Securities
held  by  the  Trust will generally be considered a capital  gain
except  in  the  case of a dealer or a financial institution  and
will be generally 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 Equity
Securities  held  by  the Trust will generally  be  considered  a
capital  loss  except  in the case of a  dealer  or  a  financial
institution  and will be generally long-term if the  Unit  holder
has  held  his Units for more than one year.  However, a Rollover
Unit  holder's  loss,  if any, incurred in  connection  with  the
exchange of Units for Units in the next new series of the  Target
Equity Trust (the "1995 Trust") will generally be disallowed with
respect  to the disposition of any Equity Securities pursuant  to
such  exchange to the extent that such Unit holder is  considered
the  owner of substantially identical securities under  the  wash
sale  provisions  of  the  Code taking  into  account  such  Unit
holder's  deemed ownership of securities underlying the Units  in
the   1995  Trust  in  the  manner  described  above,   if   such
substantially identical securities were acquired within a  period
beginning   30  days  before  and  ending  30  days  after   such
disposition.  However, any gains incurred in connection with such
exchange by a Rollover Unit holder would be recognized.

      IV.     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.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition  of, an Equity Security by  the  Trust  will  be
included  in  the  computation  of  the  Superfund  Tax  by  such
corporations holding Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-51623)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                  Very truly yours,



                                  CHAPMAN AND CUTLER

EFF/jlg




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        January 12, 1994
                                
                                
                                
The First Trust Special Situations
  Trust, Series 89
  Target Equity Trust, Value Ten Series 3
c/o United States Trust Company
  of New York, as Trustee
770 Broadway - 6th Floor
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 89
             Target Equity Trust, Value Ten Series 3

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
89  Target Equity Trust, Value Ten Series 3 (the "Trust"),  which
will  be  established under a Standard Terms  and  Conditions  of
Trust  dated  November  20, 1991, and a related  Trust  Agreement
dated  as  of today (collectively, the "Indenture"),  among  Nike
Securities  L.P.,  as  Depositor  (the  "Depositor");  Securities
Evaluation  Service,  Inc., as Evaluator;  First  Trust  Advisors
L.P., as Portfolio Supervisor and United States Trust Company  of
New  York, as Trustee (the "Trustee").  Pursuant to the terms  of
the  Indenture,  units of fractional undivided  interest  in  the
Trust  (the  "Units") will be issued in the aggregate number  set
forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-51623)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        January 12, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 89
  Target Equity Trust, Value Ten Series 3
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 89
             Target Equity Trust, Value Ten Series 3
                                
Dear Sirs:
     
     We  are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery of a ure.
     
     In  rendering the foregoing opinion, we have not considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered.

                                        Very truly yours,
                                        
                                        
                                        CARTER, LEDYARD & MILBURN



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




January 12, 1994


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 89

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
51623 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references  to  Securities
Evaluation Service, Inc. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

Securities Evaluation Service, Inc.



James R. Couture
President



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