FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 97
S-6EL24, 1994-06-24
Previous: DREYFUS FOCUS FUNDS INC, NSAR-A, 1994-06-24
Next: FERRELLGAS PARTNERS L P, 8-A12B/A, 1994-06-24



                                
      

                          
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            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 97

B.   Name of Depositor:               NIKE SECURITIES L.P.

C.   Complete Address of Depositor's  1001 Warrenville Road
     Principal Executive Offices:     Lisle, Illinois  60532

D.   Name and Complete Address of
     Agents for Service:              NIKE SECURITIES L.P.
                                      Attention:  James A. Bowen
                                      Suite 300
                                      1001 Warrenville Road
                                      Lisle, Illinois  60532

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 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 the Public:              ____ Check if it is
                                      proposed that this filing
                                      will become effective on
                                      _____ at ____ p.m.
                                      pursuant to Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 97
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

6.        Execution and termination     The First Trust Special
          of trust agreement            Situations Trust; Other
                                        Information

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          Rights of Unit Holders
          securities

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

     (c)  Redemption                    Rights of Unit Holders

     (d)  Conversion, transfer, etc.    Rights of Unit Holders

     (e)  Periodic payment plan
          certificates                       *

     (f)  Voting rights                 Rights of Unit Holders;
                                        Other Information

     (g)  Notice of certificate-        Rights of Unit Holders;
          holders                       Other Information

     (h)  Consents required             Rights of Unit Holders;
                                        Other Information

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan 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
          plan certificates                  *

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

     (d)  Difference in price offered   Public Offering
          for any class of transactions
          to any class or group of
          individuals

     (e)  Certain other load fees,      Rights of Unit Holders
          expenses, etc. payable by
          holders

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

     (g)  Ratio of annual charges to
          income                             *

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

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
          disposition of income         Rights of Unit Holders

     (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 and
          successor                     Information as to
                                        Sponsor, Trustee and
                                        Evaluator

     (e)  and (f) Depositor, removal    Information as to
          and successor                 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 other              *
          persons 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
          securities by states          Public Offering

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;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

     (c)  Policy regarding              The First Trust Special
          substitution or elimination   Situations Trust; Rights
          of underlying securities      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.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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





__________________________
*    Inapplicable, answer negative or not required.
                                




          SUBJECT TO COMPLETION, DATED JUNE 24, 1994


               First Trust Corporate Income Trust             
                       Laddered Series


The First Trust(registered trademark) Special Situations Trust, 
Series 97 is a unit investment trust consisting of a portfolio 
of interest-bearing corporate debt obligations of well established 
domestic companies (the "Bonds") including delivery statements 
relating to contracts for the purchase of certain such obligations 
and an irrevocable letter of credit. The Sponsor has a limited 
right to substitute other bonds in the Trust portfolio in the 
event of a failed contract. The weighted average maturity of the 
Bonds in the Trust is                  years.

The Objectives of the Trust are a high level of current income 
and conservation of capital through investment in a portfolio 
of interest-bearing corporate debt obligations of well established 
domestic companies issued after July 18, 1994. The Trust has been 
created as a laddered portfolio such that Bonds representing approximately 
20% of the principal amount of the Trust will mature and be distributed 
annually to Unit holders commencing on               , 2000. The 
payment of interest and the conservation of capital are, of course, 
dependent upon the continuing ability of the issuers and/or obligors 
to meet their respective obligations. The Trust has a mandatory 
termination date (the "Mandatory Termination Date" or "Trust Ending 
Date") as set forth under "Summary of Essential Information."

Attention Foreign Investors: Your interest income from the Trust 
may be exempt from federal withholding taxes if you are not a 
United States citizen or resident and certain conditions are met. 
See "What is the Federal Tax Status of Unit Holders?"

Dividend and Capital Gains Distributions. Distributions of dividends 
received, and realized capital gains, if any, received by each 
Trust will be paid in cash on the Distribution Date to Unit holders 
of record on the Record Date as set forth in the "Summary of Essential 
Information." Any distribution of income and/or capital gains 
will be net of the expenses of the Trust. Distribution of funds 
in the Capital Account, if any, will be made at least annually 
in December of each year. Distributions to Unit holders may be 
reinvested as described herein. See "How Can Distributions to 
Unit Holders be Reinvested?"

Secondary Market for Units. After the initial offering period, 
although not obligated to do so, the Sponsor intends to maintain 
a market for the Units at prices based upon the aggregate bid 
price of the Bonds in the portfolio of the Trust. In the absence 
of such a market, a Unit holder will nonetheless be able to dispose 
of the Units through redemption at prices based upon the bid prices 
of the underlying Bonds. See "How May Units be Redeemed?" 

The Sponsor may, from time to time during a period of up to approximately 
360 days after the Initial Date of Deposit, deposit additional 
Bonds in the Trust. Such deposits of additional Bonds will, therefore, 
be done in such a manner that the original proportionate relationship 
amongst the individual issues of the Bonds shall be maintained. 
See "What is the First Trust Special Situations Trust?" and "How 
May Bonds be Removed from the Trust?" 

The Public Offering Price of the Units during the initial offering 
period is equal to the aggregate offering price of the Bonds in 
the portfolio divided by the number of Units outstanding, plus 
a sales charge equal to 3.9% of the Public Offering Price (4.058% 
of the aggregate offering price of the Bonds). For sales charges 
in the secondary market, see "Public Offering." During the initial 
offering period, the sales charge is reduced on a graduated scale 
for sales involving at least $250,000. The minimum purchase is 
1 Unit.

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.


INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED 
WITH THE SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY
NOT BE SOLD NOR MAY OFFERS BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION
STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE
AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE
BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER,
SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION OR
QUALIFICATION UNDER THE SECURITIES LAWS OF ANY STATE.


  The date of this Prospectus is                         , 1994


Page 1

                                 Summary of Essential Information



        At the Opening of Business on the Initial Date of Deposit
                      of the Bonds-                        , 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>

Principal Amount of Bonds in the Trust                                                                  $       
Number of Units                                                                                                 

Fractional Undivided Interest in the Trust per Unit                                                     1/
Principal Amount (Par Value) of Bonds per Unit (1)                                                      $       
Public Offering Price:
        Aggregate Offering Price Evaluation of Bonds in the Portfolio                                   $       
        Aggregate Offering Price Evaluation per Unit                                                    $       
        Sales Charge (2)                                                                                $       
        Public Offering Price per Unit (3)                                                              $       
Sponsor's Initial Repurchase Price per Unit                                                             $       
Redemption Price per Unit (4)                                                                           $       
Excess of Public Offering Price per Unit Over Redemption Price 
        per Unit                                                                                        $       
Excess of Sponsor's Initial Repurchase Price per Unit Over 
        Redemption Price per Unit                                                                       $       

</TABLE>

First Settlement Date                                    , 1994

Mandatory Termination Date (5)  

Supervisory Fee                         Maximum of $.25 per Unit outstanding 
                                        annually, payable to an affiliate of 
                                        the Sponsor.

Evaluator's Fee                         $20.00 per evaluation

Income Distribution Record Date         Fifteenth day of each month 
                                        commencing                15, 1994.

Income Distribution Date (6)            Last day of each month commencing 
                                                     31, 1994.



Evaluations for purposes of sale, purchase or redemption of Units
               are made as of the close of trading
 (4:00 p.m. Eastern time) on the New York Stock Exchange on each
                     day on which it is open.


[FN]

(1)     Many unit investment trusts issue a number of Units such 
that each Unit represents approximately $1,000 principal amount 
of underlying securities. The Sponsor, on the other hand, in determining 
the number of Units for the Trust, has elected not to follow this 
format but rather to provide that number of Units which will establish 
as close as possible as of the opening of business on the Initial 
Date of Deposit a Public Offering Price per Unit of $1,000. 

(2)     The sales charge for the Trust, expressed as a percentage 
of the Public Offering Price per Unit and in parenthesis as a 
percentage of the Aggregate Offering Price Evaluation per Unit 
is 3.9% (4.058%).

(3)     Anyone ordering Units for settlement after the First Settlement 
Date will pay accrued interest from such date to the date of settlement 
(normally five business days after order) less distributions from 
the Interest Account subsequent to the First Settlement Date. 
For purchases settling on the First Settlement Date, no accrued 
interest will be added to the Public Offering Price. After the 
initial offering period, the Sponsor's Repurchase Price per Unit 
will be determined as described under the caption "Will There 
Be a Secondary Market?"

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

(5)     The Trust may be terminated earlier if the principal value 
thereof is less than 20% of the original principal amount of Bonds 
deposited in the Trust during the primary offering period.

(6)     Distributions from the Capital Account will be made monthly 
payable on the last day of the month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $1.00 per 100 Units. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.


Page 2



       FIRST TRUST CORPORATE INCOME TRUST, LADDERED SERIES
       The First Trust Special Situations Trust, Series 97


What is The First Trust Special Situations Trust? 

The First Trust Special Situations Trust, Series 97 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, each of 
which is separate and is designated by a different series number. 
This Series 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 interest-bearing corporate debt obligations of 
well established domestic companies (the "Bonds") including delivery 
statements relating to contracts for the purchase of certain such 
obligations and an irrevocable letter of credit issued by a financial 
institution in the amount required for such purchases. The Trustee 
thereafter credited the account of the Sponsor for Units of the 
Trust representing the entire ownership of the Trust which Units 
are being offered hereby. 

The objectives of the Trust are a high level of current income 
and conservation of capital through investment in a portfolio 
of interest-bearing corporate debt obligations of well established 
domestic companies issued after July 18, 1994. The Trust has been 
created as a laddered portfolio such that Bonds representing approximately 
20% of the principal amount of the Trust will mature and be distributed 
annually to Unit holders commencing on               , 2000. THERE 
IS, OF COURSE, NO GUARANTEE THAT THE TRUST'S OBJECTIVES WILL BE 
ACHIEVED. AN INVESTMENT IN THE TRUST SHOULD BE MADE WITH AN UNDERSTANDING 
OF THE RISKS WHICH AN INVESTMENT IN FIXED RATE LONG-TERM DEBT 
OBLIGATIONS MAY ENTAIL, INCLUDING THE RISK THAT THE VALUE OF THE 
UNITS WILL DECLINE WITH INCREASES IN INTEREST RATES.

With the deposit of the Bonds on the Initial Date of Deposit, 
the Sponsor established a percentage relationship between the 
amounts of Bonds in the Trust's portfolio. From time to time following 
the Initial Date of Deposit, the Sponsor, pursuant to the Indenture, 
may deposit additional Bonds 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 Bonds deposited in the Trust will maintain, 
as nearly as is practicable, the original proportionate relationship 
of the Bonds in the Trust's portfolio. Any deposit by the Sponsor 
of additional Bonds 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 Bonds deposited 
in the Trust on the Initial, or any subsequent, Date of Deposit. 
See "How May Bonds be Removed from the Trust?" Since the prices 
of the underlying Bonds will fluctuate daily, the ratio, on a 
market value basis, will also change daily. The portion of Bonds 
represented by each Unit will not change as a result of the deposit 
of additional Bonds in the Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Bonds 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 Bonds 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 Bonds by the Sponsor, 
the aggregate value of the Bonds 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."

In selecting Bonds, the following facts, among others, were considered: 
(i) the Standard & Poor's Corporation rating of the Bonds was 
in no case less than "BBB," or the Moody's  Investor Service, 
Inc. rating of the Bonds was in no case less than "Baa," including 
plus or minus signs or provisional or conditional ratings, or


Page 3

if not rated, the Bonds had, in the opinion of the Sponsor, credit 
characteristics sufficiently similar to the credit characteristics 
of interest-bearing corporate debt obligations that were so rated 
as to be acceptable for acquisition by the Trust (see "Description 
of Bond Ratings"); (ii) the prices of the Bonds relative to other 
bonds of comparable quality and maturity; (iii) the diversification 
of Bonds as to industry of issuer and maturity of Bonds; (iv) 
whether the Bonds were issued after July 18, 1984 and (v) whether 
the Bonds are non-callable. Subsequent to the Initial Date of 
Deposit, a Bond may cease to be rated or its rating may be reduced 
below the minimum required as of the Initial Date of Deposit. 
Neither event requires elimination of such Bond from the portfolio, 
but may be considered in the Sponsor's determination as to whether 
or not to direct the Trustee to dispose of the Bond. The Trust 
consists primarily of Bonds which, in many cases, do not have 
the benefit of covenants which would prevent the issuer from engaging 
in capital restructurings or borrowing transactions in connection 
with corporate acquisitions, leveraged buyouts or restructurings 
which could have the effect of reducing the ability of the issuer 
to meet its debt obligations and might result in the ratings of 
the Bonds and the value of the underlying Trust portfolio being 
reduced. See "Rights of Unit Holders-How May Bonds be Removed 
from the Trust?"

Certain of the Bonds in the Trust may have been acquired at a 
market discount from par value at maturity. The coupon interest 
rates on the discount bonds at the time they were purchased and 
deposited in the Trust were lower than the current market interest 
rates for newly issued bonds of comparable rating and type. If 
such interest rates for newly issued comparable bonds increase, 
the market discount of previously issued bonds will become greater, 
and if such interest rates for newly issued comparable bonds decline, 
the market discount of previously issued bonds will be reduced, 
other things being equal. Investors should also note that the 
value of bonds purchased at a market discount will increase in 
value faster than bonds purchased at a market premium if interest 
rates decrease. Conversely, if interest rates increase, the value 
of bonds purchased at a market discount will decrease faster than 
bonds purchased at a premium. In addition, if interest rates rise, 
the prepayment risk of higher yielding, premium bonds and the 
prepayment benefit for lower yielding, discount bonds will be 
reduced. A discount bond held to maturity will have a larger portion 
of its total return in the form of capital gain and less in the 
form of interest income than a comparable bond newly issued at 
current market rates. Market discount attributable to interest 
changes does not indicate a lack of market confidence in the issue. 
Neither the Sponsor nor the Trustee shall be liable in any way 
for any default, failure or defect in any of the Bonds.

Certain of the Bonds in the Trust may be original issue discount 
bonds or zero coupon bonds. Under current law, the original issue 
discount, which is the difference between the stated redemption 
price at maturity and the issue price of the Bonds, is deemed 
to accrue on a daily basis and the accrued portion is treated 
as interest income for Federal income tax purposes. On sale or 
redemption, any gain realized that is in excess of the earned 
portion of original issue discount will be taxable as capital 
gain unless the gain is attributable to market discount in which 
case the accretion of market discount is taxable as ordinary income. 
See "What is the Federal Tax Status of Unit Holders?" The current 
value of an original discount bond reflects the present value 
of its stated redemption price at maturity. The market value tends 
to increase in greater increments as the Bonds approach maturity. 
The effect of owning deep discount zero coupon bonds which do 
not make current interest payments is that a fixed yield is earned 
not only on the original investment, but also, in effect, on all 
earnings during the life of the discount obligation. This implicit 
reinvestment of earnings at the same rate eliminates the risk 
of being unable to reinvest the income on such obligations at 
a rate as high as the implicit yield on the discount obligation, 
but at the same time eliminates the holder's ability to reinvest 
at higher rates in the future. For this reason, the zero coupon 
bonds are subject to substantially greater price fluctuations 
during periods of changing interest rates than are securities 
of comparable quality which make regular interest payments. 

Certain of the Bonds in the Trust may have been acquired at a 
market premium from par value at maturity. The coupon interest 
rates on the premium bonds at the time they were purchased and 
deposited in the Trust were higher than the current market interest 
rates for newly issued bonds of comparable rating and type. If 
such interest rates for newly issued and otherwise comparable 
bonds decrease, the market premium


Page 4

of previously issued bonds will be increased, and if such interest 
rates for newly issued comparable bonds increase, the market premium 
of previously issued bonds will be reduced, other things being 
equal. The current returns of bonds trading at a market premium 
are initially higher than the current returns of comparable bonds 
of a similar type issued at currently prevailing interest rates 
because premium bonds tend to decrease in market value as they 
approach maturity when the face amount becomes payable. Because 
part of the purchase price is thus returned not at maturity but 
through current income payments, early redemption of a premium 
bond at par or early prepayments of principal will result in a 
reduction in yield. Redemption pursuant to call provisions generally 
will, and redemption pursuant to sinking fund provisions may, 
occur at times when the redeemed Bonds have an offering side valuation 
which represents a premium over par or for original issue discount 
Bonds a premium over the accreted value. To the extent that the 
Bonds were deposited in the Trust at a price higher than the price 
at which they are redeemed, this will represent a loss of capital 
when compared to the original Public Offering Price of the Units. 
Because premium bonds generally pay a higher rate of interest 
than bonds priced at or below par, the effect of the redemption 
of premium bonds would be to reduce Estimated Net Annual Unit 
Income by a greater percentage than the par amount of such bonds 
bears to the total par amount of Bonds in the Trust. Although 
the actual impact of any such redemptions that may occur will 
depend upon the specific Bonds that are redeemed, it can be anticipated 
that the Estimated Net Annual Unit Income will be significantly 
reduced after the dates on which such Bonds are eligible for redemption. 
See "Rights of Unit Holders: How May Bonds be Removed from the 
Trust?" and "Other Information: How May the Indenture be Amended 
or Terminated?"

Because certain of the Bonds may from time to time under certain 
circumstances be sold or redeemed or will mature in accordance 
with their terms 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. Neither the Sponsor 
nor the Trustee shall be liable in any way for any default, failure 
or defect in any Bond. Certain of the Bonds contained in the Trust 
may be subject to being called or redeemed in whole or in part 
prior to their stated maturities pursuant to optional redemption 
provisions, sinking fund provisions or otherwise. A bond subject 
to optional call is one which is subject to redemption or refunding 
prior to maturity at the option of the issuer. A refunding is 
a method by which a bond issue is redeemed, at or before maturity, 
by the proceeds of a new bond issue. A bond subject to sinking 
fund redemption is one which is subject to partial call from time 
to time at par or from a fund accumulated for the scheduled retirement 
of a portion of an issue prior to maturity. The exercise of redemption 
or call provisions will (except to the extent the proceeds of 
the called Bonds are used to pay for Unit redemptions) result 
in the distribution of principal and may result in a reduction 
in the amount of subsequent interest distributions; it may also 
affect the Estimated Long-Term Return and the Estimated Current 
Return on Units of the Trust. Redemption pursuant to call provisions 
is more likely to occur, and redemption pursuant to sinking fund 
provisions may occur, when the Bonds have an offering side valuation 
which represents a premium over par or for original issue discount 
bonds a premium over the accreted value. Unit holders may recognize 
capital gain or loss upon any redemption or call. 

The contracts to purchase Bonds delivered to the Trustee represent 
obligations by issuers or dealers to deliver Bonds to the Sponsor 
for deposit in the Trust. Contracts are typically settled and 
the Bonds delivered within a few business days subsequent to the 
Initial Date of Deposit. The percentage of the aggregate principal 
amount of the Bonds of the Trust relating to "when, as and if 
issued" Bonds or other Bonds with delivery dates after the date 
of settlement for a purchase made on the Initial Date of Deposit, 
if any, is indicated in the section for the Trust entitled "Portfolio." 
Interest on "when, as and if issued" and delayed delivery Bonds 
begins accruing to the benefit of Unit holders on their dates 
of delivery. Because "when, as and if issued" Bonds have not yet 
been issued, as of the Initial Date of Deposit the Trust is subject 
to the risk that the issuers thereof might decide not to proceed 
with the offering of such Bonds or that the delivery of such Bonds 
or the delayed delivery Bonds may be delayed. If such Bonds, or 
replacement bonds described below, are not acquired by the Trust 
or if their delivery is delayed, the Estimated Long-Term Return 
and the Estimated Current Return (if applicable) shown in "Special 
Trust Information" may be reduced. 

Page 5


In the event of a failure to deliver any Bond that has been purchased 
for the Trust under a contract, including those Bonds purchased 
on a "when, as and if issued" basis ("Failed Bonds"), the Sponsor 
is authorized under the Indenture to direct the Trustee to acquire 
other specified bonds ("New Bonds") to make up the original corpus 
of the Trust. The New Bonds must be purchased within twenty days 
after delivery of the notice of the failed contract and the purchase 
price (exclusive of accrued interest) may not exceed the amount 
of funds reserved for the purchase of the Failed Bonds. The New 
Bonds (i) must satisfy the criteria previously described for Bonds 
originally included in the Trust, (ii) must have a fixed maturity 
date of at least ten years, but not exceeding the maturity date 
of the Failed Bonds, (iii) must be purchased at a price that results 
in a yield to maturity and in a current return, in each case as 
of the Initial Date of Deposit, at least equal to that of the 
Failed Bonds, (iv) shall not be "when, as and if issued" bonds. 
Whenever a New Bond has been acquired for the Trust, the Trustee 
shall, within five days thereafter, notify all Unit holders of 
the Trust of the acquisition of the New Bond and shall, on the 
next monthly distribution date which is more than 30 days thereafter, 
make a pro rata distribution of the amount, if any, by which the 
cost to the Trust of the Failed Bond exceeded the cost of the 
New Bond plus accrued interest. Once the original corpus of the 
Trust is acquired, the Trustee will have no power to vary the 
investment 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. 

If the right of limited substitution described in the preceding 
paragraph shall not be utilized to acquire New Bonds in the event 
of a failed contract, the Sponsor shall refund the sales charge 
attributable to such failed contract to all Unit holders of the 
Trust, and the principal and accrued interest (at the coupon rate 
of the relevant Bond to the date the Sponsor is notified of the 
failure) attributable to such failed contract shall be distributed 
not more than thirty days after the determination of such failure 
or at such earlier time as the Trustee in its sole discretion 
deems to be in the interest of the Unit holders of the Trust. 
Unit holders should be aware that at the time of the receipt of 
such refunded principal they may not be able to reinvest such 
principal in other securities at a yield equal to or in excess 
of the yield which such principal would have earned to Unit holders 
had the Failed Bond been delivered to the Trust. The portion of 
such interest paid to a Unit holder which accrued after the expected 
date of settlement for purchase of his Units will be paid by the 
Sponsor.

To the best knowledge of the Sponsor, there is no litigation pending 
as of the Initial Date of Deposit in respect of any Bonds which 
might reasonably be expected to have a material adverse effect 
upon the Trust. At any time after the Initial Date of Deposit, 
litigation may be initiated on a variety of grounds with respect 
to Bonds in the Trust. Such litigation may affect the validity 
of such Bonds. In addition, other factors may arise from time 
to time which potentially may impair the ability of issuers to 
meet obligations undertaken with respect to the Bonds.

Each Unit initially offered represents that fractional undivided 
interest in the Trust as is set forth in the "Summary of Essential 
Information" for the Trust. To the extent that any Units of the 
Trust are redeemed by the Trustee, the fractional undivided interest 
in the Trust represented by each unredeemed Unit will increase, 
although the actual interest in the Trust represented by such 
fraction will remain substantially unchanged. Units will remain 
outstanding until redeemed upon tender to the Trustee by any Unit 
holder, which may include the Sponsor, or until the termination 
of the Trust Agreement. 

What are Estimated Long-Term Return and Estimated Current Return?

At the opening of business on the Initial Date of Deposit, the 
Estimated Current Return (if applicable) and the Estimated Long-Term 
Return are as set forth in "Special Trust Information." Estimated 
Current Return is computed by dividing the Estimated Net Annual 
Interest Income per Unit by the Public Offering Price. Any change 
in either the Estimated Net Annual Interest Income per Unit or 
the Public Offering Price will result in a change in the Estimated 
Current Return. The Public Offering Price will vary in accordance 
with fluctuations in the prices of the underlying Bonds and the 
Net Annual Interest Income per Unit will change as Bonds are redeemed, 
paid, sold or exchanged in certain refundings or as the expenses 
of the Trust change. Therefore, there is no assurance that the 
Estimated Current Return (if applicable) indicated in "Special 
Trust Information" will be realized in the future. Estimated Long-Term 
Return is calculated using a formula which (1


Page 6

takes into consideration and determines and factors in the relative 
weightings of the market values, yields (which takes into account 
the amortization of premiums and the accretion of discounts) and 
estimated retirements of all of the Bonds in the Trust; and (2) 
takes into account the expenses and sales charge associated with 
each Unit of the Trust. Since the market values and estimated 
retirements of the Bonds and the expenses of the Trust will change, 
there is no assurance that the Estimated Long-Term Return indicated 
in "Special Trust Information" will be realized in the future. 
Estimated Current Return and Estimated Long-Term Return are expected 
to differ because the calculation of Estimated Long-Term Return 
reflects the estimated date and amount of principal returned while 
Estimated Current Return calculations include only Net Annual 
Interest Income and Public Offering Price as of the Initial Date 
of Deposit. Neither rate reflects the true return to Unit holders, 
which is lower, because neither includes the effect of certain 
delays in the distributions to Unit holders.

Record Dates for distributions of interest are the fifteenth day 
of each month. The Distribution Dates for distributions of interest 
is the last day of each month. Unit holders will receive such 
distributions, if any, from the Capital Account as are made as 
of the Record Dates for monthly distributions.

How is Accrued Interest Treated?

Accrued interest is the accumulation of unpaid interest on a bond 
from the last day on which interest thereon was paid. Interest 
on Bonds generally is paid semi-annually, although the Trust accrues 
such interest daily. Because of this, the Trust always has an 
amount of interest earned but not yet collected by the Trustee. 
For this reason, with respect to sales settling subsequent to 
the First Settlement Date, the Public Offering Price of Units 
will have added to it the proportionate share of accrued interest 
to the date of settlement. Unit holders will receive on the next 
distribution date of the Trust the amount, if any, of accrued 
interest paid on their Units.

In an effort to reduce the amount of accrued interest which would 
otherwise have to be paid in addition to the Public Offering Price 
in the sale of Units to the public, the Trustee will advance the 
amount of accrued interest as of the First Settlement Date and 
the same will be distributed to the Sponsor as the Unit holder 
of record as of the First Settlement Date. Consequently, the amount 
of accrued interest to be added to the Public Offering Price of 
Units will include only accrued interest from the First Settlement 
Date to the date of settlement, less any distributions from the 
Interest Account subsequent to the First Settlement Date. See 
"Rights of Unit Holders-How are Interest and Capital Distributed?"

Because of the varying interest payment dates of the Bonds, accrued 
interest at any point in time will be greater than the amount 
of interest actually received by the Trust and distributed to 
Unit holders. Therefore, there will always remain an item of accrued 
interest that is added to the value of the Units. If a Unit holder 
sells or redeems all or a portion of his Units, he will be entitled 
to receive his proportionate share of the accrued interest from 
the purchaser of his Units. Since the Trustee has the use of the 
funds held in the Interest Account for distributions to Unit holders 
and since such Account is non-interest-bearing to Unit holders, 
the Trustee benefits thereby.

What is the Federal Tax Status of Unit Holders?

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

(1) The Trust is not an association taxable as a corporation for 
Federal income tax purposes.

(2) Each Unit holder of the Trust is considered to be the owner 
of a pro rata portion of the Trust under subpart E, subchapter 
J of chapter 1 of the Internal Revenue Code of 1986 (hereinafter 
the "Code"). Each Unit holder will be considered to have received 
his pro rata share of income derived from each Trust asset when 
such income is received by the Trust. Each Unit holder will also 
be required to include in taxable income for Federal income tax 
purposes, original issue discount with respect to his interest 
in any Bonds held by the Trust at the same time and in the same 
manner as though the Unit holder were the direct owner of such 
interest.

(3) Each Unit holder will have a taxable event when the Trust 
disposes of a Bond, or when the Unit holder redeems or sells his 
Units. Unit holders must reduce the tax basis of their Units for 
their share of accrued interest received, if any, on Bonds delivered 
after the date the Unit holders pay for their Units and, consequently


Page 7

such Unit holders may have an increase in taxable gain or reduction 
in capital loss upon the disposition of such Units. Gain or loss 
upon the sale or redemption of Units is measured by comparing 
the proceeds of such sale or redemption with the adjusted basis 
of the Units. If the Trustee disposes of Bonds (whether by sale, 
exchange, payment on maturity, redemption or otherwise), gain 
or loss is recognized to the Unit holder. The amount of any such 
gain or loss is measured by comparing the Unit holder's pro rata 
share of the total proceeds from such disposition with his basis 
for his fractional interest in the asset disposed of. In the case 
of a Unit holder who purchases his Units, such basis is determined 
by apportioning the tax basis for the Units among each of the 
Trust assets ratably according to value as of the date of acquisition 
of the Units. The basis of each Unit and of each Bond which was 
issued with original issue discount including the Stripped Obligations 
must be increased by the amount of accrued original issue discount 
and the basis of each Unit and of each Bond which was purchased 
by the Trust at a premium must be reduced by the annual amortization 
of bond premium which the Unit holder has properly elected to 
amortize under Section 171 of the Code. The tax cost reduction 
requirements of the Code relating to amortization of bond premium 
may, under some circumstances, result in the Unit holder realizing 
a taxable gain when his Units are sold or redeemed for an amount 
equal to or less than his original cost. The Stripped Obligations 
held by the Trust are treated as bonds that were originally issued 
at an original issue discount provided, pursuant to a Treasury 
Regulation (the "Regulation") issued on December 28, 1992, that 
the amount of original issue discount determined under Section 
1286 of the Code is not less than a "de minimis" amount as determined 
thereunder as discussed below. Because the Stripped Obligations 
represent interests in "stripped" bonds, a Unit holder's initial 
cost for his pro rata portions of each Stripped Obligation held 
by the Trust (determined at the time he acquires his Units in 
the manner described above) shall be treated as its "purchase 
price" by the Unit holder. Original issue discount is effectively 
treated as interest for Federal income tax purposes and the amount 
of original issue discount in this case is generally the difference 
between the bond's purchase price and its stated redemption price 
at maturity. A Unit holder will be required to include in gross 
income for each taxable year the sum of his daily portions of 
original issue discount attributable to the Stripped Obligations 
held by the Trust as such original issue discount accrues and 
will in general be subject to Federal income tax with respect 
to the total amount of such original issue discount that accrues 
for such year even though the income is not distributed to the 
Unit holders during such year to the extent it is not less than 
a "de minimis" amount as determined under the Regulation. In general, 
original issue discount accrues daily under a constant interest 
rate method which takes into account the semi-annual compounding 
of accrued interest. In the case of the Stripped Obligations, 
this method will generally result in an increasing amount of income 
to the Unit holders each year. Unit holders should consult their 
tax advisers regarding the Federal income tax consequences and 
accretion of original issue discount.

(4) Each Unit holder's pro rata share of each expense paid by 
the Trust is deductible by the Unit holder to the same extent 
as though the expense had been paid directly by him, subject to 
the following limitation. It should be noted that as a result 
of the Tax Reform Act of 1986, certain miscellaneous itemized 
deductions, such as investment expenses, tax return preparation 
fees and employee business expenses will be deductible by an individual 
only to the extent they exceed 2% of such individual's adjusted 
gross income. Temporary regulations have been issued which require 
Unit holders to treat certain expenses of the Trust as miscellaneous 
itemized deductions subject to this limitation.

If a Unit holder's tax basis of his pro rata portion in any Bonds 
held by the Trust exceeds the amount payable by the issuer of 
the Bonds with respect to such pro rata interest upon maturity 
of the Bond, such excess would be considered "acquisition premium" 
which may be amortized by the Unit holder at the Unit holder's 
election as provided in Section 171 of the Code. Unit holders 
should consult their tax advisors regarding whether such election 
should be made and the manner of amortizing acquisition premium.

Certain of the Bonds in the Trust may have been acquired with 
"original issue discount." In the case of any Bonds in the Trust 
acquired with "original issue discount" that exceeds a "de minimis" 
amount as specified in the Code or in the case of the Stripped 
Obligations as specified in the Regulation, such discount is includable 
in taxable income of the Unit holders on an accrual basis computed 
daily, without regard to when payments


Page 8

of interest on such Bonds are received. The Code provides a complex 
set of rules regarding the accrual of original issue discount. 
These rules provide that original issue discount generally accrues 
on the basis of a constant compound interest rate over the term 
of the Bonds. Unit holders should consult their tax advisers as 
to the amount of original issue discount which accrues.

Special original issue discount rules apply if the purchase price 
of the Bond by the Trust exceeds its original issue price plus 
the amount of original issue discount which would have previously 
accrued based upon its issue price (its "adjusted issue price"). 
Unit holders should also consult their tax advisers regarding 
these special rules. Similarly these special rules would apply 
to a Unit holder if the tax basis of his pro rata portion of a 
Bond issued with original issue discount exceeds his pro rata 
portion of its adjusted issue price.

If a Unit holder's tax basis in his pro rata portion of Bonds 
is less than the allocable portion of such Bond's stated redemption 
price at maturity (or, if issued with original issue discount, 
the allocable portion of its "revised issue price"), such difference 
will constitute market discount unless the amount of market discount 
is "de minimis" as specified in the Code. Market discount accrues 
daily computed on a straight line basis, unless the Unit holder 
elects to calculate accrued market discount under a constant yield 
method. The market discount rules do not apply to Stripped Obligations 
because they are stripped debt instruments subject to special 
original issue discount rules as discussed above. Unit holders 
should consult their tax advisers as to the amount of market discount 
which accrues.

Accrued market discount is generally includable in taxable income 
to the Unit holders as ordinary income for Federal tax purposes 
upon the receipt of serial principal payments on the Bonds, on 
the sale, maturity or disposition of such Bonds by the Trust, 
and on the sale by a Unit holder of Units, unless a Unit holder 
elects to include the accrued market discount in taxable income 
as such discount accrues. If a Unit holder does not elect to annually 
include accrued market discount in taxable income as it accrues, 
deductions for any interest expenses incurred by the Unit holder 
which is incurred to purchase or carry his Units will be reduced 
by such accrued market discount. In general, the portion of any 
interest expense which was not currently deductible would ultimately 
be deductible when the accrued market discount is included in 
income. Unit holders should consult their tax advisers regarding 
whether an election should be made to include market discount 
in income as it accrues and as to the amount of interest expense 
which may not be currently deductible.

The tax basis of a Unit holder with respect to his interest in 
a Bond is increased by the amount of original issue discount (and 
market discount, if the Unit holder elects to include market discount, 
if any, on the Bonds held by the Trust in income as it accrues) 
thereon properly included in the Unit holder's gross income as 
determined for Federal income tax purposes and reduced by the 
amount of any amortized acquisition premium which the Unit holder 
has properly elected to amortize under Section 171 of the Code. 
A Unit holder's tax basis in his Units will equal his tax basis 
in his pro rata portion of all of the assets of the Trust.

A Unit holder will recognize taxable capital gain (or loss) when 
all or part of his pro rata interest in a Bond is disposed of 
in a taxable transaction for an amount greater (or less) than 
his tax basis therefor. Any gain recognized on a sale or exchange 
and not constituting a realization of accrued "market discount," 
and any loss will, under current law, generally be capital gain 
or loss. As previously discussed, gain realized on the disposition 
of the interest of a Unit holder in any Bond deemed to have been 
acquired with market discount will be treated as ordinary income 
to the extent the gain does not exceed the amount of accrued market 
discount not previously taken into income. Any capital gain or 
loss arising from the disposition of a Bond by the Trust or the 
disposition of Units by a Unit holder will be short-term capital 
gain or loss unless the Unit holder has held his Units for more 
than one year in which case such capital gain or loss will be 
long-term. For taxpayers other than corporations, net capital 
gains are presently subject to a maximum stated marginal tax rate 
of 28 percent.

The Revenue Reconciliation Act of 1993 (the "Tax Act") raised 
tax rates on ordinary income while capital gains remain subject 
to a 28 percent 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 would recharacterize capital 
gains as ordinary income in the case of certain financial transactions 
that are "conversion transactions" effective


Page 9

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.

If the Unit holder disposes of a Unit, he is deemed thereby to 
have disposed of his entire pro rata interest in all Trust assets 
including his pro rata portion of all of the Bonds represented 
by the Unit. This may result in a portion of the gain, if any, 
on such sale being taxable as ordinary income under the market 
discount rules (assuming no election was made by the Unit holder 
to include market discount in income as it accrues) as previously 
discussed.

A Unit holder who is a foreign investor (i.e., an investor other 
than a U.S. citizen or resident or a U.S. corporation, partnership, 
estate or trust) will not be subject to United States Federal 
income taxes, including withholding taxes, on interest income 
(including any original issue discount) on, or any gain from the 
sale or other disposition of, his pro rata interest in any Bond 
or the sale of his Units provided that all of the following conditions 
are met: (i) the interest income or gain is not effectively connected 
with the conduct by the foreign investor of a trade or business 
within the United States (ii) (a) the interest income is not from 
sources within the United States or (b) if the interest is United 
States source income (which is the case for most securities issued 
by United States issuers), then the foreign investor does not 
own, directly or indirectly, 10% or more of the total combined 
voting power of all classes of voting stock of the issuer of the 
Bond and the foreign investor is not a controlled foreign corporation 
related (within the meaning of Section 864(d)(4) of the Code) 
to the issuer of the Bond, (iii) with respect to any gain, the 
foreign investor (if an individual) is not present in the United 
States for 183 days or more during his or her taxable year and 
(iv) the foreign investor provides all certification which may 
be required of his status (foreign investors may contact the Sponsor 
to obtain a Form W-8 which must be filed with the Trustee and 
refiled every three calendar years thereafter). Foreign investors 
should consult their tax advisers with respect to United States 
tax consequences of ownership of Units.

It should be noted that the Tax Act included a provision which 
eliminates the exemption from United States taxation, including 
withholding taxes, for certain "contingent interest." The provision 
applies to interest received after December 31, 1993. No opinion 
is expressed herein regarding the potential applicability of this 
provision and whether United States taxation or withholding taxes 
could be imposed with respect to income derived from the Units 
as a result thereof. Unit holders and prospective investors should 
consult with their tax advisers regarding the potential effect 
of this provision on their investment in Units.

Each Unit holder (other than a foreign investor who has properly 
provided the certifications described above) 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 will be subject to back-up withholding.

In the opinion of Carter, Ledyard & Milburn, Special Counsel to 
the Trust for New York tax matters, 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 under the existing income tax 
laws of the State and City of New York.

The foregoing discussion relates only to United States Federal 
and New York State and City income taxes; Unit holders may be 
subject to state and local taxation in other jurisdictions (including 
a foreign investor's country of residence). Unit holders should 
consult their tax advisers regarding potential state, local, or 
foreign taxation with respect to the Units.

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. Generally, the Federal income tax relating to 
capital gains and income received in each of the foregoing plans 
is deferred until distributions are received. Distributions from 
such plans are generally treated as ordinary income but may, in 
some cases, be eligible for special averaging or tax-deferred 
rollover treatment. Investors considering participation in any 
such plan should review specific tax laws related thereto and 
should consult their attorneys or tax advisers with respect to 
the establishment and maintenance of any such plan. Such plans 
are offered by brokerage firms and other financial institutions. 
Fees and charges with respect to such plans may vary.

Page 10


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 of the 
Trust outstanding on January 1 of each year except for Trusts 
which were established subsequent to the last January 1, in which 
case the fee will be based on the number of Units of the Trust 
outstanding as of the respective Dates of Deposit. 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.

For each valuation of the Bonds in the Trust, the Evaluator will 
receive a fee of $20.00. The Trustee pays certain expenses of 
the Trust for which it is reimbursed by the Trust. After the first 
year the Trustee will receive for its ordinary recurring services 
to the Trust a fee as indicated in the "Special Trust Information" 
for each Trust. During the first year the Trustee has agreed to 
lower its fee and, to the extent necessary, pay expenses of the 
Trust in the amount, if any, stated under "Special Trust Information" 
for the Trust. For a discussion of the services performed by the 
Trustee pursuant to its obligations under the Indenture, reference 
is made to the material set forth under "Rights of Unit Holders." 
Bankers Trust Company issued the irrevocable letter of credit 
for the Trust and also provides securities clearing services for 
the Sponsor and provides a line of credit which the Sponsor may 
utilize to acquire securities (which may include certain of the 
Bonds deposited in the Trust). The Trustee's and Evaluator's fees 
are payable monthly on or before each Distribution Date from the 
Interest 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 Interest 
Accounts for future distributions, payment of expenses and redemptions 
and since such Accounts are non-interest-bearing to Unit holders, 
the Trustee benefits thereby. Part of the Trustee's compensation 
for its services to 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 expenses (including legal and annual auditing expenses) 
of the Trustee incurred by or in connection with its responsibilities 
under the Indenture, except in the event of negligence, bad faith 
or willful misconduct on its part; 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 
Bonds or any part of the Trust (no such taxes or charges are being 
levied or made or, to the knowledge of the Sponsor, contemplated); 
and expenditures incurred in contacting Unit holders upon termination 
of the Trust. 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 Bonds in 
the Trust in order to make funds available to pay all these amounts 
if funds are not otherwise available in the Interest and Capital 
Accounts of the Trust.

Unless the Sponsor determines that such an audit is not required, 
that the Indenture requires the accounts of the Trust shall be 
audited on an annual basis at the expense of the Trust by independent 
auditors selected by the Sponsor. So long as the Sponsor is making 
a secondary market for Units, the Sponsor shall


Page 11

bear the cost of such annual audits to the extent such cost exceeds 
$.50 per Unit. Unit holders of a Trust covered by an audit may 
obtain a copy of the audited financial statements from the Trustee 
upon request.

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is determined by adding 
to the Evaluator's determination of the aggregate offering price 
of the Bonds in the Trust a pro rata share of cash, if any, in 
the Capital and Income Accounts of the Trust and a sales charge 
of 3.9% of the Public Offering Price (equivalent to 4.058% of 
the net amount invested). Also added to the Public Offering Price 
is a proportionate share of interest accrued but unpaid on the 
Bonds after the First Settlement Date to the date of settlement. 
See "How Is Accrued Interest Treated?" During the initial offering 
period, the Sponsor's Repurchase Price is equal to the Evaluator's 
determination of the aggregate offering price of the Bonds in 
the Trust.

For purchases made during the Initial Public Offering, the applicable 
sales charge is reduced by a discount as indicated below for volume 
purchases:

<TABLE>
<CAPTION>

                Dollar Amount of                Discount of Public
                Transaction at                  Offering Price
                Public Offering Price           per Unit        
                _____________________           __________________
                <S>                             <C>

                $  250,000 to $499,999          $ 2.50
                $  500,000 to $999,999          $ 5.00
                $1,000,000 or more              $10.00

</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling Underwriter or dealer, except that the Sponsor will reimburse 
the selling Underwriter or dealer an additional concession of 
$2.50 per Unit for purchases of $500,000 or more. This 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. For purposes of calculating the applicable sales charge, 
purchases of Units of the Trust will not be aggregated with any 
other purchases by the same person of units in any series of tax-exempt 
or other unit investment trusts sponsored by Nike Securities L.P. 
Additionally, Units purchased in the name of the spouse of a purchaser 
or in the name of a child of such purchaser under 21 years of 
age will be deemed for the purposes of calculating the applicable 
sales charge to be additional purchases by the purchaser. The 
reduced sales charges will also be applicable to a trustee or 
other fiduciary purchasing securities for a single trust or single 
fiduciary account.

The Public Offering Price of Units of the Trust for secondary 
market purchases will be determined by adding to the Evaluator's 
determination of the aggregate bid price of the Bonds in the Trust 
the appropriate sales charge determined in accordance with the 
schedule set forth below, based upon the number of years remaining 
to the maturity of each Bond in the portfolio of the Trust, adjusting 
the total to reflect the amount of any cash held in or advanced 
to the Capital and Income Accounts of the Trust and dividing the 
result by the number of Units of the Trust then outstanding. The 
minimum sales charge on Units will be 3.0% of the Public Offering 
Price (equivalent to 3.093% of the net amount invested). For purposes 
of computation, Bonds will be deemed to mature on their expressed 
maturity dates unless the Bonds have been called for redemption 
or funds or securities have been placed in escrow to redeem them 
on an earlier call date, in which case such call date will be 
deemed to be the date upon which they mature.

Page 12


The effect of this method of sales charge computation will be 
that different sales charge rates will be applied to each of the 
various Bonds in the Trust based upon the maturities of such bonds, 
in accordance with the following schedule:

<TABLE>
<CAPTION>

                                        Secondary Offering Period 
                                              Sales Charge           
                                        _________________________

                                        Percentage      Percentage
                                        of Public       of Net
                                        Offering        Amount
        Years to Maturity               Price           Invested  
        _________________               __________      __________
        <S>                             <C>             <C>

        Less than 1                     1.00%           1.010%
        1 but less than 2               1.50            1.523
        2 but less than 3               2.00            2.041
        3 but less than 4               2.50            2.564
        4 but less than 5               3.00            3.093
        5 but less than 6               3.50            3.627
        6 but less than 7               4.00            4.167
        7 but less than 8               4.50            4.712
        8 or more                       4.70            5.263

</TABLE>


There will be no reduction of the sales charges for volume purchases 
for secondary market transactions. A dealer will receive from 
the Sponsor a dealer concession of 65% of the total sales charges 
for Units sold by such dealer and dealers will not be eligible 
for additional concessions for Units sold pursuant to the above 
schedule.

With respect to the employees, officers and directors (including 
their immediate families and trustees, custodians or a fiduciary 
for the benefit of such person) of Nike Securities L.P. and its 
subsidiaries the sales charge is reduced by 2% of the Public Offering 
Price for purchases of Units during the initial and secondary 
offering periods.

On the Initial Date of Deposit, the Public Offering Price is as 
indicated in the "Summary of Essential Information." In addition 
to fluctuations in the amount of interest accrued but unpaid on 
Bonds in the Trust, the Public Offering Price at any time during 
the initial offering period will vary from the Public Offering 
Price stated herein in accordance with fluctuations in the prices 
of the underlying Bonds.

The aggregate price of the Bonds in the Trust is determined by 
whomever from time to time is acting as evaluator (the "Evaluator"), 
on the basis of bid prices or offering prices as is appropriate, 
(1) on the basis of current market prices for the Bonds obtained 
from dealers or brokers who customarily deal in bonds comparable 
to those held by the Trust; (2) if such prices are not available 
for any of the Bonds, on the basis of current market prices for 
comparable bonds; (3) by determining the value of the Bonds by 
appraisal; or (4) by any combination of the above.

During the initial public offering period, a determination of 
the aggregate price of the Bonds in the Trust is made by the Evaluator 
on an offering price basis, as of the close of trading on the 
New York Stock Exchange on each day on which it is open, effective 
for all sales made subsequent to the last preceding determination. 
For secondary market purposes, the Evaluator will be requested 
to make such a determination, on a bid price basis, as of the 
close of trading on the New York Stock Exchange on each day on 
which it is open, effective for all sales, purchases or redemptions 
made subsequent to the last preceding determination.

The Public Offering Price of the Units during the initial offering 
period is equal to the offering price per Unit of the Bonds in 
the Trust plus the applicable sales charge. After the completion 
of the initial offering period, the secondary market Public Offering 
Price will be equal to the bid price per Unit of the Bonds in 
the Trust plus the applicable sales charge. The offering price 
of Bonds in the Trust may be expected to be greater than the bid 
price of such Bonds by approximately 1-2% of the aggregate principal 
amount of such Bonds.

Page 13


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?

Until the primary distribution of the Units offered by this Prospectus 
is completed, (i) for Units issued on the Initial Date of Deposit 
and (ii) for additional Units issued after such date as additional 
Bonds are deposited by the Sponsor, Units will be offered to the 
public at the Public Offering Price, computed as described above, 
by the Underwriters, including the Sponsor (see "Underwriting") 
and through dealers and others. The initial offering period may 
be up to approximately 360 days. During this period, the Sponsor 
may deposit additional Bonds in the Trust and create additional 
Units. 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 $25.00 per Unit. Any broker/dealer or bank will 
receive additional concessions or agency commissions for volume 
purchases only on the Initial Date of Deposit resulting in total 
concessions as contained in the following table: 

                                        250-499         500
                                        Units           or more Units
                                        Purchased       Purchased
                                        _________       _____________

        Total Concessions               $26.00          $28.00

However, resales of Units of the Trust by such dealers and others 
to the public will be made at the Public Offering Price described 
in the Prospectus. The Sponsor reserves the right to change the 
amount of the concession or agency commission from time to time. 
Certain commercial banks are 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 above. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. In Texas 
and in certain other states, any banks making Units available 
must be registered as broker/dealers under state law.

What are the Sponsor's Profits?

The Underwriters of the Trust, including the Sponsor, will receive 
a gross sales commission equal to 3.9% of the Public Offering 
Price of the Units of the Trust (equivalent to 4.058% 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 
and the other Underwriters may be considered to have realized 
a profit or the Sponsor may be considered to have sustained a 
loss, as the case may be for the Trust, in the amount of any difference 
between the cost of the Bonds to the Trust (which is based on 
the Evaluator's determination of the aggregate offering price 
of the underlying Bonds of the Trust on the Initial Date of Deposit 
as well as subsequent dates of deposit) and the cost of such Bonds 
to the Sponsor. See "Underwriting" and Note 1 of "Notes to Portfolio." 
Such profits or losses may be realized or sustained by the Sponsor 
and the other Underwriters with respect to Bonds which were acquired 
by the Sponsor from underwriting syndicates of which it and the 
other Underwriters were members. During the initial offering period, 
the


Page 14

Underwriters also may realize profits or sustain losses from the 
sale of Units to other Underwriters or as a result of fluctuations 
after the Initial Date of Deposit or subsequent dates of deposit 
in the offering prices of the Bonds and hence in the Public Offering 
Price received by the Underwriters.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased (based on the bid prices 
of the Bonds in the Trust) and the price at which Units are resold 
(which price is also based on the bid prices of the Bonds in the 
Trust and includes a maximum sales charge of 4.7%) or redeemed. 
The secondary market public offering price of Units may be greater 
or less than the cost of such Units to the Sponsor. 

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor intends to maintain a market for the Units 
and continuously to offer to purchase Units at prices, subject 
to change at any time, based upon the aggregate bid price of the 
Bonds in the portfolio of the Trust plus interest accrued to the 
date of settlement. All expenses incurred in maintaining a secondary 
market, other than the fees of the Evaluator, the other expenses 
of the Trust 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. Prospectuses relating 
to certain other bond funds indicate an intention, subject to 
change, on the part of the respective sponsors of such funds to 
repurchase units of those funds on the basis of a price higher 
than the bid prices of the securities in the funds. Consequently, 
depending upon the prices actually paid, the repurchase price 
of other sponsors for units of their funds may be computed on 
a somewhat more favorable basis than the repurchase price offered 
by the Sponsor for Units of the Trust in secondary market transactions. 
As in this Trust, the purchase price per unit of such bond funds 
will depend primarily on the value of the securities in the portfolio 
of the fund.

                     RIGHTS OF UNIT HOLDERS

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

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

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.


Page 15


How are Interest and Capital Distributed?

Interest from the Trust after deduction of amounts sufficient 
to reimburse the Trustee, without interest, for any amounts advanced 
and paid to the Sponsor as the Unit holder of record as of the 
First Settlement Date (see "How is Accrued Interest Treated?") 
will be distributed on or shortly after the last day of each month 
on a pro rata basis to Unit holders of record as of the preceding 
Record Date. All distributions for the Trust will be net of applicable 
expenses for the Trust.

The pro rata share of cash in the Capital Account of the Trust 
will be computed as of the fifteenth day of each month, and distributions 
to the Unit holders of the Trust as of such Record Date will be 
made on or shortly after the last day of each month. Proceeds 
from the disposition of any of the Bonds of the Trust received 
after such Record Date and prior to the following Distribution 
Date will be held in the Capital Account of the Trust and not 
distributed until the next Distribution Date. The Trustee is not 
required to pay interest on funds held in the Capital or Interest 
Account of the Trust (but may itself earn interest thereon and 
therefore benefit from the use of such funds) nor to make a distribution 
from the Capital Account of the Trust unless the amount available 
for distribution shall equal at least $1.00 per Unit .Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made on the last day of each December to Unit holders of record as of 
December 15.

The Trustee will credit to the Interest Account of the Trust all 
interest received by the Trust, including that part of the proceeds 
of any disposition of Bonds which represents accrued interest. 
Other receipts will be credited to the Capital Account of the 
Trust. The distribution to the Unit holders of the Trust as of 
each Record Date will be made on the following Distribution Date 
or shortly thereafter and shall consist of an amount substantially 
equal to such portion of the holder's pro rata share of the estimated 
annual income of the Trust after deducting estimated expenses. 
Because interest payments are not received by the Trust at a constant 
rate throughout the year, such interest distribution may be more 
or less than the amount credited to the Interest Account of the 
Trust as of the Record Date. For the purpose of minimizing fluctuations 
in the distributions from the Interest Account of the Trust, the 
Trustee is authorized to advance such amounts as may be necessary 
to provide interest distributions of approximately equal amounts. 
Persons who purchase Units between a Record Date and a Distribution 
Date will receive their first distribution on the second Distribution 
Date after the purchase. The Trustee is not required to pay interest 
on funds held in the Capital or Interest Account of the Trust 
(but may itself earn interest thereon and therefore benefit from 
the use of such funds).

As of the fifteenth day of each month, the Trustee will deduct 
from the Interest Account of the Trust and, to the extent funds 
are not sufficient therein, from the Capital Account of the Trust, 
amounts necessary to pay the expenses of the Trust. The Trustee 
also may withdraw from said accounts such amounts, if any, as 
it deems necessary to establish a reserve for any governmental 
charges payable out of the Trust. Amounts so withdrawn shall not 
be considered a part of the Trust's assets until such time as 
the Trustee shall return all or any part of such amounts to the 
appropriate account. In addition, the Trustee may withdraw from 
the Interest Account and the Capital Account of the Trust such 
amounts as may be necessary to cover redemption of Units of the 
Trust by the Trustee.

How Can Distributions to Unit Holders be Reinvested?

Universal Distribution Option. Unit holders may elect participation 
in a Universal Distribution Option which permits a Unit holder 
to direct the Trustee to distribute principal and interest payments 
to any other investment vehicle of which the Unit holder has an 
existing account. For example, at a Unit holder's direction, the 
Trustee would distribute automatically on the applicable distribution 
date interest income, capital gains or principal on the participant's 
Units to, among other investment vehicles, a Unit holder's checking, 
bank savings, money market, insurance, reinvestment or any other 
account. All such distributions, of course, are subject to the 
minimum investment and sales charges, if any, of the particular 
investment vehicle to which distributions are directed. The Trustee 
will notify the participant of each distribution pursuant to the 
Universal Distribution Option. The Trustee will distribute directly 
to the Unit holder any distributions which are not accepted by 
the specified investment vehicle. A participant may at any time, 
by so notifying


Page 16

the Trustee in writing, elect to terminate his participation in 
the Universal Distribution Option and receive directly future 
distributions on his Units.

What Reports Will Unit Holders Receive?

The Trustee shall furnish Unit holders of the Trust in connection 
with each distribution a statement of the amount of interest, 
if any, and the amount of other receipts, if any, which are being 
distributed, expressed in each case as a dollar amount per Unit. 
Within a reasonable time after the end of each calendar year, 
the Trustee will furnish to each person who at any time during 
the calendar year was a Unit holder of the Trust of record, a 
statement as to (1) the Interest Account: interest received by 
the Trust (including amounts representing interest received upon 
any disposition of Bonds of the Trust), deductions for payment 
of applicable taxes and for fees and expenses of the Trust, redemption 
of Units and the balance remaining after such distributions and 
deductions, expressed both as a total dollar amount and as a dollar 
amount representing the pro rata share of each Unit outstanding 
on the last business day of such calendar year; (2) the Capital 
Account: the dates of disposition of any Bonds of the Trust and 
the net proceeds received therefrom (excluding any portion representing 
interest and the premium attributable to the exercise of the right, 
if applicable, to obtain Permanent Insurance), deduction for payment 
of applicable taxes and for fees and expenses of the Trust, redemptions 
of Units, and the balance remaining after such distributions and 
deductions, expressed both as a total dollar amount and as a dollar 
amount representing the pro rata share of each Unit outstanding 
on the last business day of such calendar year; (3) the Bonds 
held and the number of Units of the Trust outstanding on the last 
business day of such calendar year; (4) the Redemption Price per 
Unit based upon the last computation thereof made during such 
calendar year; and (5) the amounts actually distributed during 
such calendar year from the Interest Account and from the Capital 
Account of the Trust, separately stated, expressed both as total 
dollar amounts and as dollar amounts representing the pro rata 
share of each Unit outstanding.

In order to comply with Federal and state tax reporting requirements, 
Unit holders will be furnished, upon request to the Trustee, evaluations 
of the Bonds in their 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, 
duly endorsed or accompanied by proper instruments of transfer 
with signature guaranteed as explained above (or by providing 
satisfactory indemnity, as in connection with lost, stolen or 
destroyed certificates), and payment of applicable governmental 
charges, if any. No redemption fee will be charged. On the seventh 
calendar day following such tender, or if the seventh calendar 
day is not a business day, on the first business day prior thereto, 
the Unit holder will be entitled to receive in cash an amount 
for each Unit equal to the Redemption Price per Unit next computed 
after receipt by the Trustee of such tender of Units. The "date 
of tender" is deemed to be the date on which Units are received 
by the Trustee, except that as regards Units received after the 
close of trading (4:00 p.m. Eastern time) on the New York Stock 
Exchange, the date of tender is the next day on which such Exchange 
is open for trading and such Units will be deemed to have been 
tendered to the Trustee on such day for redemption at the redemption 
price computed on that day. Units so redeemed shall be cancelled.

Accrued interest to the settlement date paid on redemption shall 
be withdrawn from the Interest Account of the Trust or, if the 
balance therein is insufficient, from the Capital Account of the 
Trust. All other amounts paid on redemption shall be withdrawn 
from the Capital Account of the Trust.

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Bonds in the Trust while the Public Offering 
Price of Units during the initial offering period will be determined 
on the basis of the offering price of the Bonds of the Trust as 
of the close of trading on the New York Stock Exchange on the 
date any such determination is made. On the Initial Date of Deposit 
the Public Offering Price per Unit (which is based on the offering 
prices of the Bonds in the Trust and includes the sales charge) 
exceeded the Unit value at which Units could have been redeemed 
(based upon the current bid prices of the Bonds in the Trust) 
by the amount shown under "Summary of Essential


Page 17

Information." The Redemption Price per Unit is the pro rata share 
of each Unit determined by the Trustee on the basis of (1) the 
cash on hand in the Trust or moneys in the process of being collected, 
(2) the value of the Bonds in the Trust based on the bid prices 
of the Bonds, except for those cases in which the value of the 
insurance, if applicable, has been added, and (3) any interest 
accrued thereon, less (a) amounts representing taxes or other 
governmental charges payable out of the Trust, (b) the accrued 
expenses of the Trust and (c) cash held for distribution to Unit 
holders of record as of a date prior to the evaluation then being 
made. The Evaluator may determine the value of the Bonds in the 
Trust (1) on the basis of current bid prices of the Bonds obtained 
from dealers or brokers who customarily deal in bonds comparable 
to those held by the Trust, (2) on the basis of bid prices for 
bonds comparable to any Bonds for which bid prices are not available, 
(3) by determining the value of the Bonds by appraisal, or (4) 
by any combination of the above.

The difference between the bid and offering prices of such Bonds 
may be expected to average 1-2% of the principal amount. In the 
case of actively traded bonds, the difference may be as little 
as  1/2 of 1% and, in the case of inactively traded bonds, such 
difference usually will not exceed 3%. Therefore, the price at 
which Units may be redeemed could be less than the price paid 
by the Unit holder. At the opening of business on the Initial 
Date of Deposit, the aggregate current offering price of such 
Bonds per Unit exceeded the Redemption Price per Unit (based upon 
current bid prices of such Bonds) by the amount indicated in the 
"Summary of Essential Information."

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

The right of redemption may be suspended and payment postponed 
for any period during which the New York Stock Exchange is closed, 
other than for customary weekend and holiday closings, or during 
which the Securities and Exchange Commission determines that trading 
on that Exchange is restricted or an emergency exists, as a result 
of which disposal or evaluation of the Bonds 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. 

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 12:00 p.m. Eastern 
time on the next succeeding business day and by making payment 
therefor to the Unit holder not later than the day on which the 
Units would otherwise have been redeemed by the Trustee. Units 
held by the Sponsor may be tendered to the Trustee for redemption 
as any other Units.

The offering price of any Units acquired by the Sponsor will be 
in accord with the Public Offering Price described in the then 
currently effective prospectus describing such Units. Any profit 
or loss resulting from the resale or redemption of such Units 
will belong to the Sponsor.

How May Bonds be Removed from the Trust?

The Trustee, in its sole discretion, is empowered to sell underlying 
Bonds of a Trust in order to make funds available for the redemption 
of Units of such Trust or to provide for the payment of expenses 
of such Trust for which funds are not available. The Depositor 
shall maintain with the Trustee a current list of Bonds held in 
each Trust designated to be sold for such purposes. As described 
in the following paragraph, the Trustee may also sell Bonds in 
the Trust which are in default in the payment of principal or 
interest or in significant risk of such default where, in the 
Sponsor's opinion, such sale is in the best interests of Unit 
holders or no other alternative exists. In addition, at the Sponsor's 
request, the Trustee shall sell Bonds of a Trust if factors arise 
which, in the Sponsor's opinion, adversely affect the tax or exchange 
control status of the Bonds. See "How May Units be Redeemed?" 
The Sponsor may from time to time act as agent for the Trust with


Page 18

respect to selling Bonds out of the Trust. From time to time, 
the Trustee may retain and pay compensation to the Sponsor subject 
to the restrictions under the Investment Company Act of 1940, 
as amended.

If any default in the payment of principal or interest on any 
Bond occurs and no provision for payment is made therefor, within 
thirty days, the Trustee is required to notify the Sponsor thereof. 
If the Sponsor fails to instruct the Trustee to sell or to hold 
such Bond within thirty days after notification by the Trustee 
to the Sponsor of such default, the Trustee may, in its discretion, 
sell the defaulted Bond and not be liable for any depreciation 
or loss thereby incurred.

The Sponsor shall instruct the Trustee to reject any offer made 
by an issuer of any of the Bonds to issue new obligations in exchange 
and substitution for any Bonds pursuant to a refunding or refinancing 
plan, except that the Sponsor may instruct the Trustee to accept 
such an offer or to take any other action with respect thereto 
as the Sponsor may deem proper if the issuer is in default with 
respect to such Bonds or in the written opinion of the Sponsor 
the issuer will probably default in respect to such Bonds in the 
foreseeable future. Any obligations so received in exchange or 
substitution will be held by the Trustee subject to the terms 
and conditions in the Indenture to the same extent as Bonds originally 
deposited thereunder. Within five days after the deposit of obligations 
in exchange or substitution for underlying Bonds, the Trustee 
is required to give notice thereof to each Unit holder of the 
affected Trust, identifying the Bonds eliminated and the Bonds 
substituted therefor. Except as stated in this paragraph and under 
"What is the First Trust Special Situations Trust?" for Failed 
Bonds, the acquisition by the Trust of any securities other than 
the Bonds initially deposited is prohibited.

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

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

Who is the Trustee?

The Trustee is United States Trust Company of New York, with its 
principal place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Trusts may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and 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 portfolio or the Insurance Policy. 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


Page 19

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 thirty days after notification, 
the retiring trustee may apply to a court of competent jurisdiction 
for the appointment of a successor. The resignation or removal 
of a trustee becomes effective only when the successor trustee 
accepts its appointment as such or when a court of competent jurisdiction 
appoints a successor trustee.

Any corporation into which the Trustee may be merged or with which 
it may be consolidated, or any corporation resulting from any 
merger or consolidation to which the 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 Bonds. 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 Bonds 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 become incapable of acting or become bankrupt or 
its affairs are taken over by public authorities, then the Trustee 
may (a) appoint a successor Sponsor at rates of compensation deemed 
by the Trustee to be reasonable and not exceeding amounts prescribed 
by the Securities and Exchange Commission, or (b) terminate the 
Indenture and liquidate the Trust as provided herein, or (c) continue 
to act as Trustee without terminating the Indenture.

Who is the Evaluator?

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


Page 20


                        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), 
provided that the Indenture is not amended to increase the number 
of Units of the Trust issuable thereunder or to permit the deposit 
or acquisition of securities either in addition to or in substitution 
for any of the Bonds initially deposited in the Trust, except 
for the substitution of certain refunding securities for Bonds 
or New Bonds for Failed Bonds. In the event of any amendment, 
the Trustee is obligated to notify promptly all Unit holders of 
the substance of such amendment.

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 Trust, as shown by any evaluation, is less than 20% of 
the aggregate principal amount of the Bonds initially deposited 
in the Trust during the primary offering period or by the Trustee 
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 Underwriters, including the Sponsor. If the Trust is liquidated 
because of the redemption of unsold Units of the Trust by the 
Underwriters, the Sponsor will refund to each purchaser of Units 
of the Trust the entire sales charge paid by such purchaser. The 
Indenture will terminate upon the redemption, sale or other disposition 
of the last Bond held thereunder, but in no event shall it continue 
beyond                                               . 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 sell any Bonds remaining 
in the Trust and, after paying all expenses and charges incurred 
by the Trust, will distribute to each Unit holder of the Trust 
(including the Sponsor if it then holds any Units), upon surrender 
for cancellation of his Certificate for Units, his pro rata share 
of the balances remaining in the Interest and Principal Accounts 
of the Trust, all as provided in the Indenture. 

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, 2 Wall Street, New York, 
New York 10005, will act as counsel for the Trustee and as special 
counsel for the Trust for New York tax matters.

Experts

The statement of net assets, including the portfolio, of the Trust 
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.

                          UNDERWRITING

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

<TABLE>
<CAPTION>

                                                                                                        Number of
Name                                    Address                                                         Units     
____                                    _______                                                         _________
<S>                                     <C>                                                             <C>
Sponsor
Nike Securities L.P.                    1001 Warrenville Road, Lisle, IL 60532                          

Underwriters
                                                                                                        ________

                                                                                                        
                                                                                                        ========

Page 21


</TABLE>

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 Agreement Among Underwriters 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?" on page 14.

The Sponsor will receive from the Underwriters the excess over 
the gross sales commission contained in the following table:
                                                              
   
                      Underwriting Concession (per Unit)


        100-249                 250-999                 1,000 or More
        Units                   Units                   Units
        Underwritten            Underwritten            Underwritten
        ____________            ____________            ____________


        $26.00                  $28.00                  $29.00

Underwriters, dealers, and others who, in a single month, purchase 
from the Sponsor Units of any Series of The First Trust GNMA, 
The First Trust of Insured Municipal Bonds, The First Trust Combined 
Series, The First Trust Special Situations Trust or any other 
unit investment trust of which Nike Securities L.P. is the Sponsor 
(the "UIT Units"), which sales of UIT Units are in the following 
aggregate dollar amounts, will receive additional concessions 
as indicated in the following table:

<TABLE>
<CAPTION>

        Aggregate Monthly
        Dollar Amount of
        UIT Units Sold at               Additional Concession
        Public Offering Price           (per $1,000 sold)    
        _____________________           _____________________
        <S>                             <C>

        $ 1,000,000 - $2,499,999        $0.50
        $ 2,500,000 - $4,999,999        $1.00
        $ 5,000,000 - $7,499,999        $1.50
        $ 7,500,000 - $9,999,999        $2.00
        $10,000,000 or more             $2.50

</TABLE>

Aggregate Monthly Dollar Amount of UIT Units Sold at Public Offering 
Price is based on settled trades for a month (including sales 
of Units to the Sponsor in the secondary market which are resold), 
net of redemptions.

In addition to any other benefits that the Underwriters may realize 
from the sale of the Units of the Trust, the Agreement Among Underwriters 
provides that the Sponsor will share with the other Underwriters 
50% of the net gain, if any, represented by the difference between 
the Sponsor's cost of the Bonds in connection with their acquisition 
and the Aggregate Offering Price thereof on the Date of Deposit, 
less a charge for acquiring the Bonds in the portfolio and for 
the Sponsor maintaining a secondary market for the Units. See 
"What are the Sponsor's Profits?" and Note 1 of "Notes to Portfolio."

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


Page 22

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.

A comparison of estimated current returns and estimated long-term 
returns with the returns on various investments is one element 
to consider in making an investment decision. The Sponsor may 
from time to time in its advertising and sales materials compare 
the then current estimated returns on the Trust and returns over 
specified periods on other similar Trusts sponsored by Nike Securities 
L.P. with returns on investments such as 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.


Page 23


              First Trust Corporate Income Trust, Laddered Series


<TABLE>
<CAPTION>

Special Trust Information

                                                                                                Monthly
                                                                                                _______
<S>                                                                                             <C>
Calculation of Estimated Net Annual Unit Income 
        Estimated Annual Interest Income per Unit                                               $       
        Less: Estimated Annual Expense per Unit                                                 $       
        Estimated Net Annual Interest Income per Unit                                           $       
Calculation of Interest Distribution per Unit
        Estimated Net Annual Interest Income per Unit                                           $       
        Divided by 12                                                                           $                
Estimated Daily Rate of Net Interest Accrual per Unit                                           $       
Estimated Current Return Based on Public Offering Price (1)                                             %
Estimated Long-Term Return Based on Public Offering Price (1)                                           %
CUSIP                                                                                                   

</TABLE>


Trustee's Annual Fee    $                  per Unit, exclusive 
                        of expenses of the Trust 
                        commencing                         , 1994.



Distributions

First distribution of $        per Unit will be paid on 
               , 1994 to Unit holders of record on        , 1994. 
Regular distributions of $          per Unit will 
begin on        , 1994 to Unit holders of record on       , 1994.

Computation Dates       Fifteenth day of the month.

Distribution Dates      Last day of the month 
                        commencing                , 1994.


[FN]

(1)     The Estimated Current Return is calculated by dividing the 
Estimated Net Annual Interest Income per Unit by the Public Offering 
Price. The Estimated Net Annual Interest Income per Unit will 
vary with changes in fees and expenses of the Trustee, the Portfolio 
Supervisor and the Evaluator and with the principal prepayment, 
redemption, maturity, exchange or sale of Bonds while the Public 
Offering Price will vary with changes in the offering price of 
the underlying Bonds; therefore, there is no assurance that the 
present Estimated Current Return indicated above will be realized 
in the future. The Estimated Long-Term Return is calculated using 
a formula which (1) takes into consideration, and determines and 
factors in the relative weightings of the market values, yields 
(which take into account the amortization of premiums and the 
accretion of discounts) and estimated retirements of all of the 
Bonds in the Trust; and (2) takes into account the expenses and 
sales charge associated with each Unit of the Trust. Since the 
market values and estimated retirements of the Bonds and the expenses 
of the Trust will change, there is no assurance that the present 
Estimated Long-Term Return indicated above will be realized in 
the future. Estimated Current Return and Estimated Long-Term Return 
are expected to differ because the calculation of the Estimated 
Long-Term Return reflects the estimated date and amount of principal 
returned while the Estimated Current Return calculations include 
only Net Annual Interest Income and Public Offering Price. Neither 
rate reflects the true return to Unit holders, which is lower, 
because neither includes the effect of certain delays in distributions 
to Unit holders. The above figures are based on estimated per 
Unit cash flows. Estimated cash flows will vary with changes in 
fees and expenses, with changes in current interest rates, and 
with the principal prepayment, redemption, maturity, call, exchange 
or sale of the underlying Bonds. The estimated cash flows for 
this Trust are set forth under "Estimated Cash Flows to Unit Holders."

Page 24



              First Trust Corporate Income Trust, Laddered Series
                                                        Portfolio




                                       At the Opening of Business
 On the Initial Date of Deposit of the Bonds-                 
   
                                                           , 1994


<TABLE>
<CAPTION>




Aggregate               Issue Represented by Sponsor's                                                  Cost to 
Principal               Contracts to Purchase Bonds (1) (2)                     Rating                  the Trust
_________               ___________________________________                     ______                  _________
<C>                     <S>                                                     <C>                     <C>
$                                                                                                       $








__________                                                                                              __________

$                                                                                                       $
==========                                                                                              ==========


</TABLE>
[FN]
____________

        See "Notes to Portfolio" on page 29.


Page 25



                 REPORT OF INDEPENDENT AUDITORS


The Sponsor, Nike Securities L.P., and Unit Holders
First Trust Corporate Income Trust, LADDERED SERIES

We have audited the accompanying statement of net assets, including 
the portfolio, of First Trust Corporate Income Trust, Laddered 
Series, comprising the First Trust Special Situations Trust, Series 
97, as of the opening of business on                         , 
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                         , 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 First Trust Corporate Income Trust, Laddered Series, comprising 
the First Trust Special Situations Trust, Series 97, at the opening 
of business on                         , 1994 in conformity with 
generally accepted accounting principles.


                                        ERNST & YOUNG





Chicago, Illinois
                        , 1994


Page 26



                                          Statement of Net Assets


              FIRST TRUST CORPORATE INCOME TRUST, LADDERED SERIES
              The First Trust Special Situations Trust, Series 97
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1994

<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                                     <C>

Delivery statements relating to Sponsor's contracts to purchase 
        bonds (1)(2)                                                    $       
Accrued interest on underlying bonds (2)(4)                                     
                                                                        _________

                                                                              
Less distributions payable (4)                                          
                                                                        _________

Net assets                                                              $       
                                                                        =========

Outstanding Units                                                               

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>

Cost to investors (3)                                                   $       
Less gross underwriting commissions (3)                                 
                                                                        _________

Net assets                                                              $       
                                                                        =========

<FN>

                NOTES TO STATEMENT OF NET ASSETS


(1) The aggregate offering price of the bonds in the Trust at 
the opening of business on the Initial Date of Deposit and the 
cost to the Trust are the same. The offering price is determined 
by the Evaluator.

(2) Pursuant to delivery statements relating to contracts to purchase 
bonds, an irrevocable letter of credit has been deposited in the 
Trust as collateral. The amount of available letter of credit 
and the amount expected to be utilized for the Trust is shown 
below. The amount expected to be utilized is (a) the cost to the 
Trust of the principal amount of the bonds to be purchased, (b) 
accrued interest on those bonds to the Initial Date of Deposit, 
and (c) accrued interest on those bonds from the Initial Date 
of Deposit to the expected dates of delivery of the bonds.


</TABLE>
<TABLE>
<CAPTION>

                                                                                                                Accrued
                                                                                Aggregate       Accrued         Interest to
                                                Letter of Credit                Offering        Interest to     Expected
                                                                To be           Price of        Date of         Dates of
Trust                                   Available               Utilized        Bonds           Deposit         Delivery
_____                                   _________               ________        _________       ___________     ___________
<S>                                     <C>                     <C>             <C>             <C>             <C> 
First Trust Corporate Income 
  Trust, Laddered Series                $                       $               $               $               $


</TABLE>
[FN]

(3) The aggregate cost to investors (exclusive of accrued interest) 
and the aggregate gross underwriting commissions of 3.9% are computed 
assuming no reduction of sales charge for quantity purchases.

(4) The Trustee will advance to the Trust the amount of net interest 
accrued to                          , 1994, the First Settlement 
Date, for distribution to the Sponsor as the Unit holder of record.


Page 27


                       NOTES TO PORTFOLIO

The following Notes to Portfolio pertain to the information contained 
in the Trust Portfolio on page 25.

(1) Sponsor's contracts to purchase Bonds were entered into during 
the period from                          , 1994 to            
          , 1994. All contracts to purchase Bonds are expected 
to be settled on or prior to                          , 1994 unless 
otherwise indicated.

Other information regarding the Bonds in the Trust on the Initial 
Date of Deposit is as follows:

<TABLE>
<CAPTION>

                                                        Aggregate                                                       Annual
                                                        Offering        Cost of         Profit Or                       Interest
                                                        Price of        Bonds To        (Loss) To       Bid Price       Income
Trust                                                   Bonds           Sponsor         Sponsor         of Bonds        to Trust
_____                                                   _________       ________        _________       _________       ________
<S>                                                     <C>             <C>             <C>             <C>             <C>
First Trust Corporate Income Trust, 
        Laddered Series                                 $               $               $               $               $


</TABLE>

Neither Cost of Bonds to Sponsor nor Profit or (Loss) to Sponsor 
reflects underwriting profits or losses received or incurred by 
the Sponsor through its participation in underwriting syndicates 
but such amounts reflect portfolio hedging transaction costs and 
hedging gains and losses. The Offering and Bid Prices of Bonds 
were determined by Securities Evaluation Service, Inc., certain 
shareholders of which are officers of the Sponsor.

(2) Rating by Standard & Poor's Corporation. 

(3) Rating by Moody's Investors Service, Inc.

                  DESCRIPTION OF BOND RATINGS*


*     As published by the rating companies.

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

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

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

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

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

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

II.     Nature of and provisions of the obligation;

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

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

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

Page 28


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

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

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

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

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

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

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

Aa - Bonds which are rated Aa are judged to be of high quality 
by all standards. Together with the Aaa group they comprise what 
are generally known as high grade bonds. They are rated lower 
than the best bonds because margins of protection may not be as 
large as in Aaa securities or fluctuation of protective elements 
may be of greater amplitude or there may be other elements present 
which make the long term risks appear somewhat large than in Aaa 
securities. Their market value is virtually immune to all but 
money market influences, with the occasional exception of oversupply 
in a few specific instances. 

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

Page 29


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

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

Moody's bond rating symbols may contain numerical modifiers of 
a generic rating classification. The modifier 1 indicates that 
the bond ranks at the high end of its category; the modifier 2 
indicates a mid-range ranking; and the modifier 3 indicates that 
the issue ranks in the lower end of its generic rating category.

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


Page 30


                             Estimated Cash Flows to Unit Holders


The table below sets forth the per Unit estimated monthly distributions 
of interest and principal to Unit holders. The table assumes the 
receipt of principal of the underlying Bonds upon their maturity 
or expected retirement date, no changes in expenses, no changes 
in the current interest rates and no exchanges, redemptions, sales 
or prepayments of the underlying Bonds prior to their maturity 
or expected retirement date. To the extent the foregoing assumptions 
change, actual distributions will vary.


<TABLE>
<CAPTION>


       First Trust Corporate Income Trust, Laddered Series



                                Estimated       Estimated       Estimated
                                Interest        Principal       Total
Date (Each Month)               Distribution    Distribution    Distribution
_________________               ____________    ____________    ____________
<S>                             <C>             <C>             <C>


</TABLE>


Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>
Summary of Essential Information                                         2
First Trust Corporate Income Trust, Laddered Series
The First Trust Special Situations Trust, Series 97:
        What is The First Trust Special Situations Trust?                3
        What are Estimated Long-Term Return and
           Estimated Current Return?                                     6
        How is Accrued Interest Treated?                                 7
        What is the Federal Tax Status of Unit Holders?                  7
        Why are Investments in the Trust Suitable for 
           Retirement Plans?                                            10
        What are the Expenses and Charges?                              11
Public Offering:
        How is the Public Offering Price Determined?                    12
        How are Units Distributed?                                      14
        What are the Sponsor's Profits?                                 14
        Will There be a Secondary Market?                               15
Rights of Unit Holders:
        How are Certificates Issued and Transferred?                    15
        How are Interest and Capital Distributed?                       16
        How Can Distributions to Unit Holders be 
           Reinvested?                                                  16
        What Reports Will Unit Holders Receive?                         17
        How May Units be Redeemed?                                      17
        How May Units be Purchased by the Sponsor?                      18
        How May Bonds be Removed from the Trust?                        18
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             19
        Who is the Trustee?                                             19
        Limitations on Liabilities of Sponsor and Trustee               20
        Who is the Evaluator?                                           20
Other Information:
        How May the Indenture be Amended or 
          Terminated?                                                   21
        Legal Opinions                                                  21
        Experts                                                         21
Underwriting                                                            21
First Trust Corporate Income Trust, Laddered Series                     24
Portfolio                                                               25
Report of Independent Auditors                                          26
Statement of Net Assets                                                 27
Notes to Statement of Net Assets                                        27
Notes to Portfolio                                                      28
Description of Bond Ratings                                             28
Estimated Cash Flows to Unit Holders                                    31

                                 ______________
</TABLE>

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

                FIRST TRUST (registered trademark)



              FIRST TRUST CORPORATE INCOME TRUST
                      LADDERED SERIES





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



                            Trustee:

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



                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

                                         , 1994



Page 32


                                
                           MEMORANDUM

                                
      Re:  The First Trust Special Situations Trust, Series 97
     

     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust  Special Situations Trust, Series 99, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  97,  the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series 99 Prospectus relate to the series number and size and the
date  and various items of information which will be derived from
and apply specifically to the bonds deposited in the Fund.


                                
                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

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

ITEM 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
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
97  has  duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on June 24, 1994.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 97
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By     Carlos E. Nardo
                                   Senior Vice President


     Pursuant to the requirements of the Securities Act of  1933,
this  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         June 24, 1994
                       Corporation, the
                       General Partner of
                       Nike Securities L.P.    Carlos E. Nardo
                                               Attorney-in-Fact**






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

**   An executed copy of the related power of attorney was filed
     with the Securities and Exchange Commission in connection
     with 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 by this reference.


                               S-2
                       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 ERNST & YOUNG
     
     The  consent of Ernst & Young to the use of its name and  to
the  reference  to such firm in the Prospectus included  in  this
Registration Statement will be filed by amendment.
                                
                                
         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 is filed as Exhibit 4.1 to the Registration Statement
     
     
     
                                
                               S-3
                          EXHIBIT INDEX

1.1    Form  of  Standard Terms and Conditions of Trust  for  The
       First  Trust  Special  Situations  Trust,  Series  24  and
       subsequent  Series effective January 23, 1992  among  Nike
       Securities   L.P.,  as  Depositor,  United  States   Trust
       Company  of  New  York  as Trustee, Securities  Evaluation
       Service,  Inc., as Evaluator, and Nike Financial  Advisory
       Services  L.P.  as  Portfolio Supervisor (incorporated  by
       reference  to  Amendment No. 1 to Form S-6 [File  No.  33-
       45093]   filed  on  behalf  of  The  First  Trust  Special
       Situations Trust, Series 24).

1.1.1* Form   of  Trust  Agreement  for  Series  97  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  Corporaiton,  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).

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

3.1*   Opinion  of  counsel  as to legality of  Securities  being
       registered.


                               S-4


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).








___________________________________
* To be filed by amendment.

                               S-5




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