FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 97
487, 1994-07-14
Previous: EMERGING MARKETS EQUITY PORTFOLIO, NSAR-A, 1994-07-14
Next: PAINEWEBBER EQUITY TRUST GROWTH STOCK SERIES 17, S-6EL24, 1994-07-14




                                
                                       Registration No.  33-54311
                                           1940 Act No. 811-05903
                                


               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549

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


A.   Exact name of trust:

       The First Trust Special Situations Trust, Series 97


B.   Name of depositor:

                      NIKE SECURITIES L.P.


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

                      NIKE SECURITIES L.P.
                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.             Name and complete address of agent for service:


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


E.   Title and Amount of Securities Being Registered:

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


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


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


H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective  on  July 14, 1994 at 2:00 p.m. pursuant  to  Rule
     487.

*Previously paid
       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 Item Number              Form S-6 Heading in Prospectus
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      periodic payment plan                   *
      certificates

58.

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





* Inapplicable, answer negative or not required.
                                



               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 
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 7.85 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 
companies issued after July 18, 1984. 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 February 29, 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?"

   
Income and Principal Distributions. Distributions of income and 
principal received, if any, by the Trust will be paid in cash 
on the Distribution Date to Unit holders of record on the Record 
Date as set forth in "Special Trust Information." Any distribution 
of income and/or principal will be net of the expenses of the 
Trust. Distribution of funds in the Principal 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.

   
          The date of this Prospectus is July 14, 1994
    


Page 1

                                 Summary of Essential Information


   
        At the Opening of Business on the Initial Date of Deposit
                                       of the Bonds-July 14, 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                                                                  $   2,500,000
Number of Units                                                                                                 2,577
Fractional Undivided Interest in the Trust per Unit                                                           1/2,577
Principal Amount (Par Value) of Bonds per Unit (1)                                                      $      970.12
Public Offering Price:
        Aggregate Offering Price Evaluation of Bonds in the Portfolio                                   $   2,476,508
        Aggregate Offering Price Evaluation per Unit                                                    $      961.00
        Sales Charge (2)                                                                                $       39.00
        Public Offering Price per Unit (3)                                                              $    1,000.00
Sponsor's Initial Repurchase Price per Unit                                                             $      961.00
Redemption Price per Unit (4)                                                                           $      956.15
Excess of Public Offering Price per Unit Over Redemption Price per Unit                                 $       43.85
Excess of Sponsor's Initial Repurchase Price per Unit Over 
        Redemption Price per Unit                                                                       $        4.85
</TABLE>

   
First Settlement Date           July 21, 1994
Mandatory Termination Date (5)  November 30, 2004
Supervisory Fee                 Maximum of $.25 per Unit outstanding annually,
                                payable to an affiliate of the Sponsor.
Evaluator's Fee                 $.50 per Unit
    

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.

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 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 
companies issued after July 18, 1984. 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 February 29, 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. See "Notes to Portfolio" for additional 
information on extraordinary call provisions. 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.


Page 4

If such interest rates for newly issued and otherwise comparable 
bonds decrease, the market premium 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,


Page 5

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. 


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 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, under the monthly and semi-annual distribution plans, 
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


Page 6

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) 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 the distribution of interest under the semi-annual 
distribution plan are the fifteenth day of June and December with 
the Distribution Dates being the last day of such month. It is 
anticipated that an amount equal to approximately one-half of 
the amount of net annual interest income per Unit will be distributed 
on or shortly after each Distribution Date to Unit holders of 
record on the preceding Record Date. See "Special Trust Information."
    

   
Record Dates for monthly distributions are the fifteenth day of 
each month. The Distribution Dates for distributions of interest 
under the monthly distribution plan is the last day of the month 
in which the related Record Date occurs. All Unit holders will 
receive the first distribution of interest regardless of the plan 
of distribution chosen and all Unit holders will receive such 
distributions, if any, from the Principal 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 to the Trust, 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 Principal 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.


Page 7

   
(2) Each Unit holder of the Trust is considered to be the owner 
of a pro rata portion of each of the Trust assets for federal 
income tax purposes 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 (whether by sale, exchange, redemption, or 
payment at maturity) 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, 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 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.
    

   
(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 (the "Act"), 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 Bonds, 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, such discount is includable in 
taxable income of the Unit holders on an accrual basis computed 
daily, without regard to when payments 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"). 
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


Page 8

issue discount exceeds his pro rata portion of its adjusted issue
price. Unit holders should consult their tax advisers regarding
these special rules.
    

   
It is possible that a Corporate Bond that has been issued at an 
original issue discount may be characterized as a "high-yield 
discount obligation" within the meaning of Section 163(e)(5) of 
the Code. To the extent that such an obligation is issued at a 
yield in excess of six percentage points over the applicable Federal 
rate, a portion of the original issue discount on such obligation 
will be characterized as a distribution on stock (e.g., dividends) 
for purposes of the dividends received deduction which is available 
to certain corporations with respect to certain dividends received 
by such corporation.
    

   
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. 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 except in the case of a dealer or financial institution. 
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. However, 
it should be noted that legislative proposals are introduced from 
time to time that affect tax rates and could affect relative differences 
at which ordinary income and capital gains are taxed. The tax 
cost reduction requirements of the Code relating to amortization 
of bond premium may under some circumstances, result in the Unit 
holder realizing taxable gain when his Units are sold or redeemed 
for an amount equal or less than his original cost.
    

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


Page 9

lower rate under the Tax Act, the Tax Act includes a provision 
that recharacterizes capital gains as ordinary income in the case 
of certain financial transactions that are "conversion transactions" 
effective for transactions entered into after April 30, 1993. 
Unit holders and prospective investors should consult with their 
tax advisers regarding the potential effect of this provision 
on their investment in Units.

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) either (a) the interest income 
is not from sources within the United States or (b) the interest 
is United States source income (which is the case for most securities 
issued by United States issuers), the Bond is issued after July 
18, 1984 (which is the case for each Bond held by the Trust), 
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 includes 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


Page 10

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.

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 $.50 per Unit. 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 "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 Principal Account of the Trust. Since the Trustee 
has the use of the funds being held in the Principal 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


Page 11

to pay all these amounts if funds are not otherwise available 
in the Interest and Principal Accounts of the Trust.

Unless the Sponsor determines that such an audit is not required, 
the Indenture requires that 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 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 Principal and Interest 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 Principal and Interest 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            4.932

</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 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 Underwriters also may realize profits or sustain losses from 
the sale of Units to other Underwriters or as a result


Page 14

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. 
Certificates for Units will bear an appropriate notation on their 
face indicating which plan of distribution has been selected in 
respect thereof. When a change is made, the existing certificate 
must be surrendered to the Trustee and a new certificate issued 
to reflect the then currently effective plan of distribution. 
There is no charge for this service.
    

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


Page 15

expenses as the Trustee may incur. Mutilated certificates must 
be surrendered to the Trustee for replacement.

How are Interest and Principal 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 the appropriate Distribution Date on a 
pro rata basis to Unit holders of record as of the preceding Record 
Date who are entitled to distributions at that time under the 
plan of distribution chosen. All distributions for the Trust will 
be net of applicable expenses for the Trust.
    

   
The pro rata share of cash in the Principal 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 Principal 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 Principal 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 Principal Account of the Trust unless the amount available 
for distribution shall equal at least $1.00 per Unit. Notwithstanding, 
distributions of funds in the Principal 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 Principal 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 Principal 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 Principal 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 Principal Account of the Trust such 
amounts as may be necessary to cover redemption of Units of the 
Trust by the Trustee.
    

   
PURCHASERS OF UNITS WHO DESIRE TO RECEIVE DISTRIBUTIONS ON A SEMI-ANNUAL 
BASIS MAY ELECT TO DO SO AT THE TIME OF PURCHASE DURING THE INITIAL 
PUBLIC OFFERING PERIOD. THOSE NOT SO INDICATING WILL BE DEEMED 
TO HAVE CHOSEN THE MONTHLY DISTRIBUTION PLAN. However, all Unit 
holders purchasing Units during the initial public offering period 
and prior to the first Record Date will receive the first distribution 
of interest. Thereafter, Record Dates for monthly distributions 
will be the fifteenth day of each month and Record Dates for semi-annual 
distributions will be the fifteenth day of June and December. 
Distributions will be made on the last day of the month of the 
respective Record Dates.
    

Page 16


   
The plan of distribution selected by a Unit holder will remain 
in effect until changed. Unit holders purchasing Units in the 
secondary market will initially receive distributions in accordance 
with the election of the prior owner. Each year, approximately 
six weeks prior to the end of May, the Trustee will furnish each 
Unit holder a card to be returned to the Trustee not more than 
thirty nor less than ten days before the end of such month. Unit 
holders desiring to change the plan of distribution in which they 
are participating may so indicate on the card and return same, 
together with their certificate, to the Trustee. If the card and 
certificate are returned to the Trustee, the change will become 
effective as of June 16 of that year. If the card and certificate 
are not returned to the Trustee, the Unit holder will be deemed 
to have elected to continue with the same plan for the following 
twelve months.
    

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 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 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 Principal 
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 Principal 
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.

   
Each distribution statement will reflect pertinent information 
in respect of each plan of distribution so that Unit holders may 
be informed regarding the results of the other plan of distribution.
    

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 satis-


Page 17


factory 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 Principal Account of 
the Trust. All other amounts paid on redemption shall be withdrawn 
from the Principal 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 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. 


Page 18

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 the Trust in order to make funds available for the redemption 
of Units or to provide for the payment of expenses of the 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 the 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 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


Page 19

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, 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


Page 20

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. 

                        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 November 30, 2004. 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


Page 21

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                          1,377

Underwriters

Robert W. Baird & Co. Incorporated      Firstar Center, 777 East Wisconsin Avenue,                        250  
                                        Milwaukee, WI 53202
Raymond James & Associates, Inc.        880 Carillon Parkway, St. Petersburg, FL 33710                    250
Advest, Inc.                            One Commercial Plaza, 280 Trumbull Street, 18th Floor,            100
                                        Hartford, CT 06103 
Dain Bosworth Incorporated              Dain Bosworth Plaza, 60 S. 6th Street, 14th Floor,                100
                                        Minneapolis, MN 55402-4422 
Fidelity Capital Markets, A division    161 Devonshire Street D5, Boston, MA 02110                        100
  of National Financial Services 
  Corporation
Gruntal & Co., Incorporated             14 Wall Street, 20th Floor, New York, NY 10005                    100
J.J.B. Hilliard, W.L. Lyons, Inc.       501 South Fourth, P.O. Box 32760, Louisville, KY 40232            100
John G. Kinnard                         920 Second Ave. South, Minneapolis, MN 55402                      100
  & Co., Incorporated
Oppenheimer & Co., Inc.                 Oppenheimer Tower, One World Financial Center,                    100
                                        8th Floor, New York, NY 10281  
                                                                                                        ________
                                                                                                        2,577
                                                                                                        ========
</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:


Page 22

<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 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
                                                                                Semi-
                                                                Monthly         Annual
                                                                _______         ______
<S>                                                             <C>             <C>
Calculation of Estimated Net Annual Unit Income 

        Estimated Annual Interest Income per Unit                  $  77.46     $  77.46
        Less: Estimated Annual Expense per Unit                    $   2.71     $   2.21
        Estimated Net Annual Interest Income per Unit              $  74.75     $  75.25
Calculation of Interest Distribution per Unit
        Estimated Net Annual Interest Income per Unit              $  74.75     $  75.25
        Divided by 12 and 2, respectively                          $   6.23     $  37.63
Estimated Daily Rate of Net Interest Accrual per Unit              $.207650     $.209039
Initial Distribution -August 31, 1994 (1)                          $   4.98     $   5.02
Partial Distribution - December 31, 1994                           $    -       $  25.08
Regular Distribution                                               $   6.23     $  37.63
        (Commencing)                                                9/30/94      6/30/95
Estimated Current Return Based on Public Offering Price (2)            7.48%        7.53%
Estimated Long-Term Return Based on Public Offering Price (2)          7.58%        7.63%
CUSIP                                                           33734W  541          558

</TABLE>

   

Trustee's Annual Fee    $1.41 and $.96 per $1,000 principal amount 
of Bonds, exclusive of expenses of the Trust, for those portions 
of the Trust under the monthly and semi-annual plans, respectively, 
commencing July 14, 1994.

    
____________
[FN]

(1)     The Trust's initial distribution per Unit will be made on 
August 31, 1994 to monthly and semi-annual Unit holders of record 
on August 15, 1994.The Trust will make a partial distribution 
on December 31, 1994 to semi-annual Unit holders of record on 
December 15, 1994. Regular distributions to monthly Unit holders 
will be paid the last day of each month commencing on September 
30, 1994 to Unit holders of record on the fifteenth day of each 
month commencing September 15, 1994. Regular distributions to 
semi-annual Unit holders will be paid the last day of June and 
December commencing June 30, 1995 to Unit holders of record on 
the fifteenth day of June and December commencing June 15, 1995.

(2)     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-July 14, 1994
    

<TABLE>
<CAPTION>

Aggregate               Issue Represented by Sponsor's                                                  Cost to 
Principal               Contracts to Purchase Bonds (1)(2)                      Rating (3)              the Trust
_________               __________________________________                      __________              _________
<C>                     <S>                                                     <C>                     <C>

$  250,000              Tele-Communications, Inc.,                              BBB-                    $  243,675
                        7.375%, Due 2/15/2000

   250,000              McDonnell Douglas Corporation,                          BBB                        254,200
                        8.25%, Due 7/01/2000

   250,000              Public Service Electric & Gas Company,                  A-                         249,148
                        7.875%, Due 11/01/2001

   250,000              Baxter International Inc.,                              A-                         253,923
                        8.125%, Due 11/15/2001

   250,000              Texas Utilities Electric Company,                       BBB                        250,625
                        8.125%, Due 2/01/2002

   125,000              Lehman Brothers Holdings Inc.,                          A                          127,838
                        8.875%, Due 3/01/2002

   125,000              Bankers Trust Company,                                  A+                         118,500
                        7.125%, Due 7/31/2002

   250,000              Tele-Communications, Inc.                               BBB-                       240,175
                        8.25%, Due 1/15/2003

   250,000              Hydro-Quebec,                                           A+                         237,800
                        7.375%, Due 2/01/2003

   125,000              Bear Stearns Company,                                   A                          127,462
                        8.75%, Due 3/15/2004

   125,000              Ford Motor Credit Company,                              A                          120,350
                        7.50%, Due 6/15/2004

   250,000              ITT Financial Corporation,                              A-                         252,812
                        8.35%, Due 11/01/2004
__________                                                                                              __________

$2,500,000                                                                                              $2,476,508
==========                                                                                              ==========

</TABLE>

[FN]
____________

        See "Notes to Portfolio" on page 28.


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 The First Trust Special Situations Trust, Series 
97, comprised of First Trust Corporate Income Trust, Laddered 
Series, as of the opening of business on July 14, 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 July 14, 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 The First Trust Special Situations Trust, Series 97, comprised 
of First Trust Corporate Income Trust, Laddered Series, at the 
opening of business on July 14, 1994 in conformity with generally 
accepted accounting principles.

    

                                        ERNST & YOUNG


   
Chicago, Illinois
July 14, 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
                                                    July 14, 1994
    

<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                                     <C>

Delivery statements relating to Sponsor's contracts to purchase 
        bonds (1)(2)                                                    $2,476,508
Accrued interest on underlying bonds (2)(4)                                 49,612
                                                                        __________
                                                                         2,526,120
Less distributions payable (4)                                              49,612
                                                                        __________
Net assets
                                                                        $2,476,508
                                                                        ==========
Outstanding Units                                                            2,577

</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>

Cost to investors (3)                                                   $2,577,011
Less gross underwriting commissions (3)                                    100,503
                                                                        __________
Net assets
                                                                        $2,476,508
                                                                        ==========

</TABLE>

                NOTES TO STATEMENT OF NET ASSETS

[FN]

(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 as collateral 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>
<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                $3,000,000             $2,529,225       $2,476,508      $49,612         $3,105

</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 July 21, 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 July 12, 1994 to July 13, 1994. All contracts 
to purchase Bonds are expected to be settled on or prior to July 
21, 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                                 $2,476,508      $2,492,701      $(16,193)        $2,464,008      $199,625

</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) The Bonds are not subject to optional call or redemption provisions. 
For certain issues, in the event of change of control resulting 
in a credit rating downgrade, the noteholders will have the option 
of requiring such issuer to redeem the notes at 100% of the principal 
amount thereof, plus any accrued and unpaid interest.
    

(3) All ratings are by Standard & Poor's Corporation unless otherwise 
indicated. 

                  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


Page 28

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.

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


Page 29

period of depressed business conditions, but, during periods of 
normalcy, A-rated bonds frequently move in parallel with Aaa and 
Aa obligations, with the occasional exception of oversupply in 
a few specific instances.

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

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

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

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


Page 30
                             Estimated Cash Flows to Unit Holders


The tables below set forth the per Unit estimated monthly and 
semi-annual distributions of interest and principal to Unit holders. 
The tables assume 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

Monthly

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


August 1994                       4.98                            4.98
September 1994-January 2000       6.23                            6.23
February 2000                     6.23          108.13          114.36
March 2000-October 2001           5.57                            5.57
November 2001                     5.23          216.26          221.49
December 2001-January 2002        4.16                            4.16
February 2002                     3.80          108.13          111.93
March 2002                        3.24           54.07           57.31
April 2002-June 2002              3.04                            3.04
July 2002                         3.04           54.07           57.11
August 2002-December 2002         2.73                            2.73
January 2003                      2.73          108.13          110.86
February 2003                     1.67          108.13          109.80
March 2003-February 2004          1.35                            1.35
March 2004                        1.35           54.07           55.42
April 2004-May 2004               0.96                            0.96
June 2004                         0.96           54.07           55.03
July 2004-October 2004            0.63                            0.63
November 2004                     0.26          108.13          108.39

</TABLE>

<TABLE>
<CAPTION>

Semi-Annual

Date                            Estimated       Estimated       Estimated
(Each June and December         Interest        Principal       Total
Unless Otherwise Indicated)     Distribution    Distribution    Distribution
___________________________     ____________    ____________    ____________
<S>                             <C>             <C>             <C>

August 1994                       5.02                            5.02
December 1994                    25.08           		 25.08
June 1995-December 1999          37.62           		 37.62
February 2000                                   108.13          108.13
June 2000                        34.99                           34.99
December 2000-June 2001          33.68                           33.68
November 2001                                   216.26          216.26
December 2001                    31.91                           31.91
February 2002                                   108.13          108.13
March 2002                                       54.07           54.07
June 2002                        20.50                           20.50
July 2002                                        54.07           54.07
December 2002                    16.84                           16.84
January 2003                                    108.13          108.13
February 2003                                   108.13          108.13
June 2003                         9.90                            9.90
December 2003                     8.18                            8.18
March 2004                                        54.07          54.07
June 2004                         7.01            54.07          61.08
November 2004                     2.83           108.13         110.96

</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 Principal Distributed?                     16
        How Can Distributions to Unit Holders be 
           Reinvested?                                                  17
        What Reports Will Unit Holders Receive?                         17
        How May Units be Redeemed?                                      17
        How May Units be Purchased by the Sponsor?                      19
        How May Bonds be Removed from the Trust?                        19
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             19
        Who is the Trustee?                                             20
        Limitations on Liabilities of Sponsor and Trustee               20
        Who is the Evaluator?                                           21
Other Information:
        How May the Indenture be Amended or 
          Terminated?                                                   21
        Legal Opinions                                                  21
        Experts                                                         21
Underwriting                                                            22
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


   
                          July 14, 1994

    
Page 32


                                
               CONTENTS OF REGISTRATION STATEMENT

     
     
     A.     BONDING ARRANGEMENTS OF DEPOSITOR:

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

     
     
     B.     THIS  REGISTRATION  STATEMENT  ON  FORM  S-6
            COMPRISES    THE   FOLLOWING   PAPERS    AND
            DOCUMENTS:

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     
     
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  97,  hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
97,  has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
July 14, 1994.

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




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

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      )    July 14, 1994
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )









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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts"  and to the use of our report dated July  14,  1994  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-54311) and related Prospectus of The First Trust  Special
Situations Trust, Series 97.



                                               ERNST & YOUNG


Chicago, Illinois
July 14, 1994
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
         CONSENT OF SECURITIES EVALUATION SERVICE, INC.
     
     The  consent of Securities Evaluation Service, Inc.  to  the
use  of  its  name in the Prospectus included in the Registration
Statement  will  be  filed  as Exhibit 4.1  to  the  Registration
Statement.
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

1.1      Form  of Standard Terms and Conditions of Trust for  The
         First  Trust  Special Situations Trust,  Series  24  and
         certain  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. 33-45903] 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  Corporation,  the
         general  partner  of  Nike  Securities  L.P.,  Depositor
         (incorporated by reference to Amendment No. 1 to Form S-
         6 [File No. 33-42683] filed on behalf of The First Trust
         Special Situations Trust, Series 18).

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

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

                               S-5

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

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

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

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

4.1      Consent of Securities Evaluation Service, Inc.

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

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









                                
                                
                               S-6




                                
                                
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 97
                                
                         TRUST AGREEMENT

                      Dated:  July 14, 1994
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
Securities  Evaluation  Service, Inc., as  Evaluator,  and  First
Trust  Advisors L.P., as Portfolio Supervisor, sets forth certain
provisions in full and incorporates other provisions by reference
to  the document entitled "Standard Terms and Conditions of Trust
for   The  First  Trust  Special  Situations  Trust,  Series  24"
effective January 23, 1992 (herein called the "Standard Terms and
Conditions  of Trust"), and such provisions as are set  forth  in
full  and  such  provisions  as  are  incorporated  by  reference
constitute  a  single  instrument.   All  references  herein   to
Articles  and  Sections  are  to Articles  and  Sections  of  the
Standard Terms and Conditions of Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the  Provisions of  Part  II  hereof,  all  the
provisions  contained  in the Standard Terms  and  Conditions  of
Trust are herein incorporated by reference in their entirety  and
shall  be deemed to be a part of this instrument as fully and  to
the  same extent as though said provisions had been set forth  in
full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The following special terms and conditions are hereby agreed
to:
   
         (a)    The  Bonds defined in Section 1.01(5)  listed  in
   Schedule  A  hereto have been deposited in  trust  under  this
   Trust Agreement.
   
         (b)   The fractional undivided interest in and ownership
   of  the Trust Fund represented by each Unit for a Trust is the
   amount  set  forth  under the captions "Summary  of  Essential
   Information - Fractional Undivided Interest in the  Trust  per
   Unit" in the Prospectus.
   
         (c)    The  number of units in a Trust  referred  to  in
   Section  2.03  is  set  forth under the  caption  "Summary  of
   Essential Information - Number of Units" in the Prospectus.
   
         (d)    For the Trust, the First General Record Date  and
   the  amount  of  the  second distribution of  funds  from  the
   Interest  Account  shall be the record date for  the  Interest
   Account  and  the  amount  set  forth  under  "Special   Trust
   Information" for such Trust in the Prospectus.
   
         (e)   For the Trust, the "First Settlement Date" is  the
   date  set  forth under "Summary of Essential Information-First
   Settlement Date" for such Trust in the Prospectus.
   
         (f)    The  definition of "Bonds" contained  in  Section
   1.01(5)  of  the Standard Terms and Conditions of Trust  shall
   be  amended by deleting any reference to "U.S. Treasury Bonds"
   or "zero coupon Treasury obligations."
   
         (g)    Notwithstanding anything to the contrary  in  the
   first  three sentences of Section 6.04 of Article  VI  of  the
   Standard  Terms  and  Conditions of trust the  Trustee's  fee,
   shall   be   calculated  on  the  largest  number   of   Units
   outstanding during each period in respect of which  a  payment
   is  made  pursuant to Section 3.05, and the  initial  rate  at
   which  such  compensation is computed shall be the amount  set
   forth  in  "Special Trust Information" for such Trust  in  the
   Prospectus.
   
   
         (h)   Notwithstanding anything to the contrary contained
   in  the  Standard  Terms and Conditions of  Trust,  "Portfolio
   Supervisor"  shall  mean First Trust  Advisors  L.P.  and  its
   successors  in interest, or any successor portfolio supervisor
   appointed as hereinafter provided.
                                
                                
                            PART III
     
     A.   Notwithstanding any provision to the contrary contained
in  the Standard Terms and Conditions of Trust and in lieu of the
receipt  of  Certificates evidencing ownership of  Units  of  the
Fund, the Sponsor or any Underwriter of the Fund listed under the
caption  "Underwriting" in the Prospectus,  at  its  option,  may
elect  that  Units of the Fund owned by it be reflected  by  book
entry  on the books and records of the Trustee.  For all purposes
such  Sponsor  or Underwriter shall be deemed the owner  of  such
Units  as if a Certificate evidencing ownership of Units  of  the
Fund  had  actually  been  issued  by  the  Trustee.   The  Units
reflected  by book entry on the books and records of the  Trustee
may  be  transferable by the registered owner of  such  Units  by
written  instrument  in form satisfactory to  the  Trustee.   The
registered  owner of Units reflected by book entry on  the  books
and  records of the Trustee shall have the right at any  time  to
obtain Certificates evidencing ownership of such Units.
     
     B.    Section 2.01. of Article II of the Standard Terms  and
Conditions of Trust is hereby amended by inserting "(a)" prior to
the  beginning  of  the  text of the  paragraph  and  adding  the
following additional paragraphs:

     (b)    From  time  to  time following the  Initial  Date  of
Deposit,  the Depositor is hereby authorized, in its  discretion,
to  assign,  convey  to and deposit with the  Trustee  additional
Bonds, in bearer form or duly endorsed in blank or accompanied by
all  necessary instruments of assignment and transfer  in  proper
form  (or  Contract Obligations relating to such  Bonds),  to  be
held,  managed  and  applied by the Trustee as  herein  provided.
Such  deposit  of additional Bonds shall be made, in  each  case,
pursuant  to  a  Notice of Deposit of Additional Bonds  from  the
Depositor  to  the Trustee.  The Depositor, in each  case,  shall
ensure  that  each deposit of additional Bonds pursuant  to  this
Section  shall be, as nearly as is practicable, in the  identical
ratio  as the Percentage Ratio for such Bonds as is specified  in
the  Prospectus for the Trust and the Depositor shall ensure that
such  Bonds are identical to those deposited on the Initial  Date
of  Deposit.   The  Depositor shall deliver the additional  Bonds
which  were  not  delivered  concurrently  with  the  deposit  of
additional   Bonds  and  which  were  represented   by   Contract
Obligations  within  10  calendar  days  after  such  deposit  of
additional Bonds (the "Additional Bonds Delivery Period").  If  a
contract  to buy such Bonds between the Depositor and  seller  is
terminated  by  the  seller thereof for  any  reason  beyond  the
control of the Depositor or if for any other reason the Bonds are
not  delivered  to  the Trust by the end of the Additional  Bonds
Delivery  Period for such deposit, the Trustee shall  immediately
draw on the Letter of Credit, if any, in its entirety, apply  the
monies  in  accordance with Section 2.01(d),  and  the  Depositor
shall   forthwith   take  the  remedial   action   specified   in
Section  3.14.   If  the  Depositor  does  not  take  the  action
specified in Section 3.14 within 10 calendar days of the  end  of
the Additional Bonds Delivery Period, the Trustee shall forthwith
take the action specified in Section 3.14.

      (c)     In  connection  with  the  deposits  described   in
Section  2.01  (a) and (b), the Depositor has,  in  the  case  of
Section  2.01(a) deposits, and, prior to the Trustee accepting  a
Section  2.01(b) deposit, will, deposit cash and/or Letter(s)  of
Credit   in  an  amount  sufficient  to  purchase  the   Contract
Obligations (the "Purchase Amount") relating to Bonds  which  are
not  actually  delivered  to the Trustee  at  the  time  of  such
deposit, the terms of which unconditionally allow the Trustee  to
draw  on the full amount of the available Letter of Credit.   The
Trustee  may  deposit such cash or cash drawn on  the  Letter  of
Credit in a non-interest bearing account for the Trust.

     (d)   In the event that the purchase of Contract Obligations
pursuant  to any contract shall not be consummated in  accordance
with  said  contract  or  if the Bonds  represented  by  Contract
Obligations  are  not delivered to the Trust in  accordance  with
Section 2.01(a) or 2.01(b) and the monies, or, if applicable, the
monies  drawn on the Letter of Credit, deposited by the Depositor
are  not  utilized for Section 3.14 purchases of New Bonds,  such
funds,  to  the  extent of the purchase price of Failed  Contract
Obligations  for which no Replacement Bond was acquired  pursuant
to   Section  3.14,  plus  all  amounts  described  in  the  next
succeeding  two  sentences, shall be credited  to  the  Principal
Account  and distributed pursuant to Section 3.05 to Unit holders
of  record  as of the Record Date next following the  failure  of
consummation of such purchase.  The Depositor shall cause  to  be
refunded  to each Unit holder his pro rata portion of  the  sales
charge   levied  on  the  sale  of  Units  to  such  Unit  holder
attributable  to such Failed Contract Obligation.  The  Depositor
shall  also  pay  to the Trustee, for distribution  to  the  Unit
holders,  interest  on the amount of the purchase  price  to  the
Trust  of the Failed Contract Obligation, at the rate of  5%  per
annum  to  the  date the Depositor notifies the Trustee  that  no
Replacement  Bond will be purchased or, in the  absence  of  such
notification,   to  the  expiration  date  for  purchase   of   a
Replacement  Security  specified in Section  3.14.   Any  amounts
remaining from monies drawn on the Letter of Credit which are not
used to purchase New Bonds or are not used to provide refunds  to
Unit holders shall be paid to the Depositor.

     (e)   The Trustee is hereby irrevocably authorized to effect
registration or transfer of the Bonds in fully registered form to
the name of the Trustee or to the name of its nominee.

     (f)    In connection with and at the time of any deposit  of
additional bonds pursuant to Section 2.01(b), the Depositor shall
exactly  replicate Cash (as defined below) received or receivable
by  the  Trust as of the date of such deposit.  For  purposes  of
this  paragraph, "Cash" means, as to the Principal Account,  cash
or  other  property (other than Bonds) on hand in  the  Principal
Account or receivable and to be credited to the Principal Account
as  of  the  date  of  the  deposit (other  than  amounts  to  be
distributed solely to persons other than holders of Units created
by  the  deposit) and, as to the Income Account,  cash  or  other
property (other than Bonds) received by the Trust as of the  date
of  the  deposit  or  receivable  by  the  Trust  in  respect  of
distributions  declared but not received as of the  date  of  the
deposit,  reduced  by the amount of any cash  or  other  property
received or receivable on any Bond allocable (in accordance  with
the  Trustee's calculation of the monthly distribution  from  the
Income  Account pursuant to Section 3.05) to a distribution  made
or  to be made in respect of a Record Date occurring prior to the
deposit.   Such  replication will be  made  on  the  basis  of  a
fraction,  the numerator of which is the number of Units  created
by  the  deposit and the denominator of which is  the  number  of
Units which are outstanding immediately prior to the deposit.

     (g)     Section 3.14 (a) (i) of Article III of the Standard
Terms and Conditions of Trust is hereby amended by deleting "and 
not less than ten years after the date of purchase." 
 

     IN  WITNESS  WHEREOF,  Nike Securities L.P.,  United  States
Trust  Company  of New York, Securities Evaluation Service,  Inc.
and  First  Trust  Advisors  L.P. have  each  caused  this  Trust
Agreement to be executed and the respective corporate seal to  be
hereto   affixed  and  attested  (if  applicable)  by  authorized
officers; all as of the day, month and year first above written.
     
     
                              NIKE SECURITIES L.P.,
                              Depositor


                              By   Carlos E. Nardo
                                   Senior Vice President

                             UNITED STATES TRUST COMPANY OF NEW
                              YORK, Trustee



(SEAL)                        By   Thomas Porrazzo
                                   Vice President

Attest:

Rosalia A. Raviele
Assistant Secretary
                              SECURITIES EVALUATION SERVICE,
                              INC., Evaluator


(SEAL)                        By   Jerome G. Klaas
                                   Vice President

Attest:

James G. Prince
Vice President and
Assistant Secretary
                             FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor


                              By   Carlos E. Nardo
                                   Senior Vice President





                                
                  SCHEDULE A TO TRUST AGREEMENT
                 SECURITIES INITIALLY DEPOSITED
                                
                                
                               IN
                                
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 97


(Note:  Incorporated  herein  and  made  a  part  hereof  is  the
        "Portfolio"   as  set  forth  for  each  Trust   in   the
        Prospectus.)






                                





                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                          July 14, 1994
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
                                
    Re:  The First Trust Special Situations Trust, Series 97

Gentlemen:
     
     We  have  served  as  counsel for Nike  Securities  L.P.,  as
Sponsor and Depositor of The First Trust Special Situations Trust,
Series  97  in  connection  with the  preparation,  execution  and
delivery  of  a  Trust Agreement dated July 14,  1994  among  Nike
Securities L.P., as Depositor, United States Trust Company of  New
York,   as  Trustee,  Securities  Evaluation  Service,  Inc.,   as
Evaluator, and First Trust Advisors L.P., as Portfolio Supervisor,
pursuant to which the Depositor has delivered to and deposited the
Securities  listed in Schedule A to the Trust Agreement  with  the
Trustee and pursuant to which the Trustee has issued to or on  the
order  of the Depositor a certificate or certificates representing
units  of  fractional undivided interest in and ownership  of  the
Fund created under said Trust Agreement.
     
     In  connection  therewith, we have  examined  such  pertinent
records  and  documents  and matters of  law  as  we  have  deemed
necessary   in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.  The execution and delivery of the Trust Agreement and the
execution and issuance of certificates evidencing the Units in the
Fund have been duly authorized; and
     
     2.  The  certificates evidencing the Units in the  Fund  when
duly  executed and delivered by the Depositor and the  Trustee  in
accordance   with   the  aforementioned  Trust   Agreement,   will
constitute  valid  and binding obligations of  the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We hereby consent to the filing of this opinion as an exhibit
to  the Registration Statement (File No. 33-54311) relating to the
Units  referred  to  above, to the use of  our  name  and  to  the
reference  to our firm in said Registration Statement and  in  the
related Prospectus.
                                   Respectfully yours,

                                   CHAPMAN AND CUTLER




                     CHAPMAN AND CUTLER
                   111 WEST MONROE STREET
                  CHICAGO, ILLINOIS  60603
                              
                              
                              
                        July 14, 1994
                              
                              
                              
Nike Securities L.P.
Suite 300
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 97

Gentlemen:
     
     We  have  acted  as  counsel for Nike Securities  L.P.,
Depositor  of  The  First  Trust Special  Situations  Trust,
Series  97 (the "Fund"), in connection with the issuance  of
units of fractional undivided interests in the Trust of said
Fund  (the "Trust"), under a Trust Agreement dated July  14,
1994  (the  "Indenture")  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.
     
     In  this  connection, we have examined the Registration
Statement, the form of Prospectus proposed to be filed  with
the  Securities and Exchange Commission, the  Indenture  and
such  other  instruments and documents  as  we  have  deemed
pertinent.   The opinions expressed herein assume  that  the
Trust  will  be administered, and investments by  the  Trust
from  proceeds of subsequent deposits, if any, will be  made
in  accordance with the terms of the Indenture.   The  Trust
holds Corporate Bonds as set forth in the Prospectus.
     
     Based  upon the foregoing and upon an investigation  of
such matters of law as we consider to be applicable, we  are
of the opinion that, under existing Federal income tax law:
     
          (i)   The Trust is not an association taxable as a
     corporation  but will be governed by the provisions  of
     subchapter J (relating to trusts) of chapter 1, of  the
     Internal Revenue Code of 1986 (the "Code").
     
        (ii)   Each Unit holder will be considered as owning
     a  pro  rata  share of each asset of the Trust  in  the
     proportion that the number of Units held by  him  bears
     to  the  total  number  of  Units  outstanding.   Under
     subpart  E,  subchapter J of chapter  1  of  the  Code,
     income  of the Trust will be treated as income of  each
     Unit holder in the proportion described, and an item of
     Trust  income will have the same character in the hands
     of  a Unit holder as it would have in the hands of  the
     Trustee.  Each Unit holder will be considered  to  have
     received his pro rata share of income derived from each
     Trust  asset when such income is received by the Trust.
     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  asset  held  by the Trust which  was  issued  with
     original  issue discount at the same time  and  in  the
     same  manner as though the Unit holder were the  direct
     owner  of such interest.  Original issue discount  will
     be  treated as zero with respect to Corporate Bonds  if
     it  is "de minimis" within the meaning of Section  1273
     of  the  Code.   If a Corporate Bond is  a  "high-yield
     discount  obligation"  within the  meaning  of  Section
     163(e)(5) of the Code, certain special rules may apply.
     A  Unit  holder may elect to include in taxable  income
     for Federal income tax purposes, market discount as  it
     accrues  with respect to his interest in any  Corporate
     Bond held by the Trust which he is considered as having
     acquired with market discount at the same time  and  in
     the  same  manner  as though the Unit holder  were  the
     direct owner of such interest.
     
        (iii)    The price a Unit holder pays for his Units,
     including  sales charges, is allocated  among  his  pro
     rata  portion  of  each asset held  by  the  Trust  (in
     proportion  to  the fair market values thereof  on  the
     date the Unit holder purchases his Units), in order  to
     determine his initial cost for his pro rata portion  of
     each  asset  held  by the Trust.  In general,  original
     issue  discount accrues daily under a constant interest
     rate  method  which takes into account the  semi-annual
     compounding of accrued interest.
     
         (iv)    Gain or loss will be recognized to  a  Unit
     holder upon redemption or sale of his Units.  Such gain
     or  loss is measured by comparing the proceeds of  such
     redemption or sale with the adjusted basis of the Units
     represented  by  his  Certificate.  Before  adjustment,
     such  basis  would normally be cost if the Unit  holder
     had  acquired his Units by purchase.  In addition, such
     basis  will  be increased by the Unit holder's  aliquot
     share  of  the  accrued original  issue  discount  with
     respect to each asset held by the Trust with respect to
     which  there  was original issue discount at  the  time
     such  asset  was issued and by accrued market  discount
     which  the Unit holder has elected to annually  include
     in  income  with  respect to each  Corporate  Bond  and
     reduced  by  the  Unit holder's aliquot  share  of  the
     amortized acquisition premium, if any, which  the  Unit
     holder   has   properly  elected  to   amortize   under
     Section  171  of  the Code on each asset  held  by  the
     Trust.  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.
     
          (v)   If the Trustee disposes of an asset (whether
     by  sale, exchange, redemption, payment on maturity  or
     otherwise) gain or loss will be recognized to the  Unit
     holder  and  the  amount thereof will  be  measured  by
     comparing the Unit holder's aliquot share of the  total
     proceeds  from the transaction with his basis  for  his
     fractional  interest in the asset  disposed  of.   Such
     basis is ascertained by apportioning the tax basis  for
     his  Units  (as  of the date on which  his  Units  were
     acquired) among each of the assets ratably according to
     their values as of the valuation date nearest the  date
     on  which  he  purchased such Units.  A  Unit  holder's
     basis  in  his Units and of his fractional interest  in
     each  asset must be reduced by the Unit holder's  share
     of the amortized acquisition premium, if any, on assets
     held  by  the Trust which the Unit holder has  properly
     elected  to amortize under Section 171 of the Code  and
     must  be  increased by the Unit holder's share  of  the
     accrued  original issue discount and  with  respect  to
     each asset which, at the time the asset was issued, had
     original issue discount and, in the case of a Corporate
     Bond,  by accrued market discount which the Unit holder
     has elected to annually include in income.
     
     The  Tax  Reform  Act  of  1986,  among  other  things,
provides   that   certain  itemized  deductions,   such   as
investment  expenses,  tax  return  preparation   fees   and
employee business expenses will be deductible by individuals
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.
     
     The  Code provides a complex set of rules governing the
accrual  of  original issue discount.  These  rules  provide
that  original issue discount generally accrues on the basis
of  a  constant compound interest rate.  Special rules apply
if  the  purchase  price  of a Corporate  Bond  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").  Similarly, these
special rules would apply to a Unit holder if the tax  basis
of  his  pro  rata portion of a Corporate Bond  issued  with
original issue discount exceeds his pro rata portion of  its
adjusted  issue price.  The application of these rules  will
also  vary depending on the value of the Corporate  Bond  on
the date a Unit holder acquires his Units, and the price the
Unit  holder  pays  for his Units.  It is  possible  that  a
Corporate  Bond  that has been issued at an  original  issue
discount  may  be  characterized as a  "high-yield  discount
obligation" within the meaning of Section 163(e)(5)  of  the
Code.  To the extent that such an obligation is issued at  a
yield in excess of six percentage points over the applicable
Federal  rate, a portion of the original issue  discount  on
such  obligation will be characterized as a distribution  on
stock  (e.g., dividends) for purposes of dividends  received
deduction  which  is available to certain  corporation  with
respect to certain dividends received by such corporation.
     
     If  a  Unit holder's tax basis in his interest  in  any
Corporate  Bond held by the Trust is less than his allocable
portion of such Corporate Bond's stated redemption price  at
maturity  (or,  if issued with original issue discount,  his
allocable portion of its revised issue price on the date  he
buys  his  Units),  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.
     
     Accrued  market  discount  is generally  includible  in
taxable  income of the Unit holders as ordinary  income  for
Federal  tax  purposes upon the receipt of serial  principal
payments on Corporate Bonds held by the Trust, on the  sale,
maturity or disposition of such Corporate Bonds by the Trust
and  on  the  sale of a Unit holder's 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 of any interest
expense incurred by the Unit holder to purchase or carry his
Units  will be reduced by such accrued market discount.   In
general,  the portion of any interest which is not currently
deductible is deductible when the accrued market discount is
included  in  income  upon the sale  or  redemption  of  the
Corporate Bonds or the sale of Units.
     
     A  Unit  holder will recognize taxable gain  (or  loss)
when  all  or part of his pro rata interest in an  asset  is
either  sold by the Trust or redeemed or when a Unit  holder
disposes of his Units in a taxable transaction, in each case
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  except  in  the  case of  a  dealer  or  financial
institution.  As previously discussed, gain realized on  the
disposition  of  the  interest  of  a  Unit  holder  on  any
Corporate  Bond  deemed to have been acquired  by  the  Unit
holder  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.
The tax cost reduction requirements of the Code relating  to
amortization   of   bond   premium   may,   under    certain
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.
     
     If  a  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  Corporate  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 United States citizen or resident  or
United  States  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 or redemption of any asset held by the
Trust  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)   either
          
             (a) the interest is United States source income
          (which  is the case for most securities issued  by
          United  States  issuers), the debt  instrument  is
          issued  after July 18, 1984, 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  debt
          instrument and the Unit holder is not a controlled
          foreign corporation related (within the meaning of
          Section  864(d)(4) of the Code) to the  issuer  of
          the debt instrument; or
          
              (b)  the  interest income is not from  sources
          within the United States;
     
     (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.
     
     It should be noted that the "Revenue Reconciliation Act
of 1993" includes a provision which eliminates the exemption
from  United  States taxation, including withholding  taxes,
for  certain "contingent interest."  This 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.
     
     The  scope of this opinion is expressly limited to  the
matters set forth herein, and, except as expressly set forth
above,  we  express  no opinion with respect  to  any  other
taxes,  including  state or local taxes  or  collateral  tax
consequences  with  respect to the purchase,  ownership  and
disposition of Units.
     
     We  hereby consent to the filing of this opinion as  an
exhibit  to  the Registration Statement (File No.  33-54311)
relating  to the Units referred to above and to the  use  of
our   name  and  to  the  reference  to  our  firm  in  said
Registration Statement and in the related Prospectus.

                                    Very truly yours
                                    
                                    
                                    CHAPMAN AND CUTLER
EFF/jlg







                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                          July 14, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special
  Situations Trust, Series 97
  First Trust Corporate Income
   Trust, Laddered Series
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 97
             First Trust Corporate Income Trust, Laddered
                             Series

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
97,  First  Trust  Corporate Income Trust, Laddered  Series  (the
"Trust"),  which will be established under a Standard  Terms  and
Conditions  of Trust dated January 23, 1992, and a related  Trust
Agreement  dated  as  of today (collectively,  the  "Indenture"),
among  Nike  Securities  L.P.,  as Depositor  (the  "Depositor");
Securities  Evaluation Service, Inc., as Evaluator;  First  Trust
Advisors  L.P., as Portfolio Supervisor and United  States  Trust
Company of New York, as Trustee (the "Trustee").  Pursuant to the
terms of the Indenture, units of fractional undivided interest in
the  Trust  (the "Units") will be issued in the aggregate  number
set forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-54311)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    Carter, Ledyard & Milburn



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                          July 14, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 97
  First Trust Corporate Income Trust,
   Laddered Series
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President

      Re:  The First Trust Special Situations Trust, Series
                               97
       First Trust Corporate Income Trust, Laddered Series

Dear Sirs:

      We are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery  of Standard Terms and Conditions  of  Trust  dated
January  23,  1992, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as  Depositor  (the "Depositor"); Securities Evaluation  Service,
Inc.,  as  Evaluator;  First Trust Advisors  L.P.,  as  Portfolio
Supervisor;  and  the Trust Company, as Trustee (the  "Trustee"),
establishing The First Trust Special Situations Trust, Series 97,
First   Trust  Corporate  Income  Trust,  Laddered  Series   (the
"Trust"),  and  the  execution by the Trust Company,  as  Trustee
under  the Indenture, of a certificate or certificates evidencing
ownership  of  units (such certificate or certificates  and  such
aggregate  units being herein called "Certificates" and "Units"),
each  of  which  represents an undivided interest in  the  Trust,
which  consists  of interest-bearing corporate  debt  obligations
(including confirmations of contracts for the purchase of certain
obligations  not  delivered  and cash,  cash  equivalents  or  an
irrevocable  letter of credit or a combination  thereof,  in  the
amount  required  for  such purchase upon  the  receipt  of  such
obligations), such obligations being defined in the Indenture  as
Bonds and listed in the Schedule to the Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:

1.     The  Trust  Company  is  a  duly  organized  and  existing
corporation having the powers of a trust company under  the  laws
of the State of New York.

2.    The  Indenture has been duly executed and delivered by  the
Trust  Company  and, assuming due execution and delivery  by  the
other  parties thereto, constitutes the valid and legally binding
obligation of the Trust Company.

3.    The  Certificates  are in proper  form  for  execution  and
delivery by the Trust Company, as Trustee.

4.    The  Trust  Company,  as Trustee,  has  duly  executed  and
delivered to or upon the order of the Depositor a Certificate  or
Certificates evidencing ownership of the Units, registered in the
name  of  the  Depositor.  Upon receipt of  confirmation  of  the
effectiveness of the registration statement for the sale  of  the
Units filed with the Securities and Exchange Commission under the
Securities  Act  of  1933, the Trustee  may  deliver  such  other
Certificates,  in such names and denominations as  the  Depositor
may request, to or upon the order of the Depositor as provided in
the Closing Memorandum.

5.    The  Trust Company, as Trustee, may lawfully under the  New
York Banking Law advance to the Trust amounts as may be necessary
to  provide monthly interest distributions of approximately equal
amounts,  and  be  reimbursed, without  interest,  for  any  such
advances from funds in the interest account on the ensuing record
date, as provided in the Indenture.

      In rendering the foregoing opinion, we have not considered,
among  other things, whether the Bonds have been duly  authorized
and delivered.

                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN






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




July 14, 1994


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 97

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
54311 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references  to  Securities
Evaluation Service, Inc. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

Securities Evaluation Service, Inc.



James R. Couture
President



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