FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 106
487, 1994-10-19
Previous: NUVEEN TAX EXEMPT UNIT TRUST SERIES 759, 487, 1994-10-19
Next: PRUDENTIAL DIVERSIFIED BOND FUND INC, N-1A EL/A, 1994-10-19



      
                          
                                       Registration No.  33-55455
                                           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 106


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 October 19, 1994 at 2:00 p.m. pursuant to  Rule
     487.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 106

                      Cross-Reference Sheet

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

 FORM N-8B-2 ITEM NUMBER              FORM S-6 HEADING IN PROSPECTUS
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
     periodic payment plan certificates       *

58.

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




*Inapplicable, answer negative or not required.



    Nebraska Growth & Treasury Securities Trust, Series 3 


The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 106 (the "Trust") is a unit investment trust consisting 
of a portfolio containing zero coupon U.S. Treasury bonds and 
common stocks issued by companies which are incorporated or headquartered 
in the State of Nebraska, except up to 10% of the portfolio may 
consist of equity securities outside the State of Nebraska.

The objectives of the Trust are to protect Unit holders' capital 
and provide potential for capital appreciation or income by investing 
a portion of its portfolio in zero coupon U.S. Treasury bonds 
("Treasury Obligations"), and the remainder of the Trust's portfolio 
in common stocks ("Equity Securities"). Collectively, the Treasury 
Obligations and the Equity Securities are referred to herein as 
the "Securities." See "Schedule of Investments." The Trust has 
a mandatory termination date (the "Mandatory Termination Date" 
or "Trust Ending Date") as set forth under "Summary of Essential 
Information." The Treasury Obligations evidence the right to receive 
a fixed payment at a future date from the U.S. Government and 
are backed by the full faith and credit of the U.S. Government. 
The guarantee of the U.S. Government does not apply to the market 
value of the Treasury Obligations or the Units of the Trust, whose 
net asset value will fluctuate and, prior to maturity, may be 
worth more or less than a purchaser's acquisition cost. There 
is, of course, no guarantee that the objectives of the Trust will 
be achieved.

Each Unit of the Trust represents an undivided fractional interest 
in all the Securities deposited in the Trust. The Trust has been 
organized so that purchasers of Units should receive, at the termination 
of the Trust, an amount per Unit at least equal to $10.00 (which 
is equal to the per Unit value upon maturity of the Treasury Obligations), 
even if the Trust never paid a dividend and the value of the Equity 
Securities were to decrease to zero, which the Sponsor considers 
highly unlikely. This feature of the Trust provides Unit holders 
who purchase Units at a price of $10.00 or less per Unit with 
total principal protection, including any sales charges paid, 
although they might forego any earnings on the amount invested. 
To the extent that Units are purchased at a price less than $10.00 
per Unit, this feature may also provide a potential for capital 
appreciation. As a result of the volatile nature of the market 
for zero coupon U.S. Treasury bonds, Units sold or redeemed prior 
to maturity will fluctuate in price and the underlying Treasury 
Obligations may be valued at a price greater or less than their 
value as of the Initial Date of Deposit. UNIT HOLDERS DISPOSING 
OF THEIR UNITS PRIOR TO THE MATURITY OF THE TRUST MAY RECEIVE 
MORE OR LESS THAN $10.00 PER UNIT, DEPENDING ON MARKET CONDITIONS 
ON THE DATE UNITS ARE SOLD OR REDEEMED.

   
The Treasury Obligations deposited in the Trust on the Initial 
Date of Deposit will mature on May 15, 2005 (the "Treasury Obligations 
Maturity Date"). The Treasury Obligations in the Trust have a 
maturity value equal to or greater than the aggregate Public Offering 
Price (which includes the sales charge) of the Units of the Trust 
on the Initial Date of Deposit. The Equity Securities deposited 
in the Trust's portfolio have no fixed maturity date and the value 
of these underlying Equity Securities will fluctuate with changes 
in the values of stocks in general and with changes in the conditions 
and performance of the specific Equity Securities owned by the 
Trust. See "Portfolio."
    

The Sponsor may, from time to time during a period of up to approximately 
360 days after the Initial Date of Deposit, deposit additional 
Securities in the Trust, provided it maintains the original percentage 


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


               First Trust (registered trademark)

   
         The date of this Prospectus is October 19, 1994
    


Page 1


relationship between the Treasury Obligations and Equity Securities in 
the Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of each Unit should always be an amount at least equal to $10.00, 
and that the original proportionate relationship amongst the individual 
issues of the Equity Securities shall be maintained. Any such 
difference may be due to the sale, redemption or liquidation of 
any Securities deposited in the Trust on the Initial, or any subsequent, 
Date of Deposit. See "What is The First Trust Special Situations 
Trust?" and "How May Securities be Removed from the Trust?"

   
Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to a pro rata 
share of the offering prices of the Treasury Obligations and the 
aggregate underlying value of the Equity Securities in the Trust 
(generally determined by the closing sale prices of listed Equity 
Securities and the ask prices of over-the-counter traded Equity 
Securities) plus or minus a pro rata share of cash, if any, in 
the Capital and Income Accounts of the Trust, plus a maximum sales 
charge of 5.5% (equivalent to 5.820% of the net amount invested). 
The secondary market Public Offering Price per Unit will be based 
upon a pro rata share of the bid prices of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
listed Equity Securities and the bid prices of over-the-counter 
traded Equity Securities) plus or minus a pro rata share of cash, 
if any, in the Capital and Income Accounts of the Trust plus a 
maximum sales charge of 5.5% (equivalent to 5.820% of the net 
amount invested), subject to reduction beginning November 1, 1995. 
The minimum purchase is $1,000. The sales charge is reduced on 
a graduated scale for sales involving at least 10,000 Units. See 
"How is the Public Offering Price Determined?"
    

Dividend and Capital Distributions. Distributions of dividends 
and capital, if any, received by the Trust will be paid in cash 
on the Distribution Date to Unit holders of record on the Record 
Date as set forth in the "Summary of Essential Information." Distributions 
of funds in the Capital Account, if any, will be made at least 
annually in December of each year. Any distribution of income 
and/or capital will be net of the expenses of the Trust. INCOME 
WITH RESPECT TO THE ACCRUAL OF ORIGINAL ISSUE DISCOUNT ON THE 
TREASURY OBLIGATIONS WILL NOT BE DISTRIBUTED CURRENTLY, ALTHOUGH 
UNIT HOLDERS WILL BE SUBJECT TO INCOME TAX AT ORDINARY INCOME 
RATES AS IF A DISTRIBUTION HAD OCCURRED. See "What is the Federal 
Tax Status of Unit Holders?" Additionally, upon termination of 
the Trust, the Trustee will distribute, upon surrender of Units 
for redemption, to each Unit holder his pro rata share of the 
Trust's assets, less expenses, in the manner set forth under "Rights 
of Unit Holders-How are Income and Capital Distributed?"

Secondary Market for Units. After the initial offering period, 
while under no obligation to do so, the Sponsor may maintain a 
market for Units of the Trust and offer to repurchase such Units 
at prices which are based on the aggregate bid side evaluation 
of the Treasury Obligations and the aggregate underlying value 
of Equity Securities in the Trust (generally determined by the 
closing sale prices of listed Equity Securities and the bid prices 
of over-the-counter traded Equity Securities) plus or minus cash, 
if any, in the Capital and Income Accounts of the Trust. If a 
secondary market is maintained during the initial offering period, 
the prices at which Units will be repurchased will be based upon 
the aggregate offering side evaluation of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
listed Equity Securities and the ask prices of over-the-counter 
traded Equity Securities) plus or minus cash, if any, in the Capital 
and Income Accounts of the Trust. If a secondary market is not 
maintained, a Unit holder may redeem Units through redemption 
at prices based upon the aggregate bid price of the Treasury Obligations 
plus the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
listed Equity Securities and the bid prices of over-the-counter 
traded Equity Securities) plus or minus a pro rata share of cash, 
if any, in the Capital and Income Accounts of the Trust. See "How 
May Units be Redeemed?"

Termination. Commencing on the Treasury Obligations Maturity Date, 
Equity Securities will begin to be sold in connection with the 
termination of the Trust. The Sponsor will determine the manner, 
timing and execution of the sale of the Equity Securities. Written 
notice of any termination of the Trust specifying the time or 
times at which Unit holders may surrender their certificates for 
cancellation shall be given by the Trustee to each Unit holder 
at his address appearing on the registration books of the Trust 
maintained by the Trustee. At least 60 days prior to the Treasury 
Obligations Maturity Date the Trustee will provide written notice


Page 2

thereof to all Unit holders and will include with such notice 
a form to enable Unit holders to elect a distribution of shares 
of Equity Securities (reduced by customary transfer and registration 
charges) if such Unit holder owns at least 2,500 Units of the 
Trust, rather than to receive payment in cash for such Unit holder's 
pro rata share of the amounts realized upon the disposition by 
the Trustee of Equity Securities. All Unit holders will receive 
their pro rata portion of the Treasury Obligations in cash upon 
the termination of the Trust. To be effective, the election form, 
together with surrendered certificates and other documentation 
required by the Trustee, must be returned to the Trustee at least 
five business days prior to the Treasury Obligations Maturity 
Date. Unit holders not electing a distribution of shares of Equity 
Securities will receive a cash distribution from the sale of the 
remaining Securities within a reasonable time after the Trust 
is terminated. See "Rights of Unit Holders-How are Income and 
Capital Distributed?"

   
Risk Factors. An investment in the Trust should be made with an 
understanding of the risks associated therewith, including, among 
other factors, the possible deterioration of either the Securities 
which make up the Trust or the general condition of the stock 
market, volatile interest rates or an economic recession. The 
Trust is not actively managed and Equity Securities will not be 
sold by the Trust to take advantage of market fluctuations or 
changes in anticipated rates of appreciation. See "What are Equity 
Securities?-Risk Factors."
    

Page 3

                                 Summary of Essential Information


   
        At the Opening of Business on the Initial Date of Deposit
                               of the Securities-October 19, 1994
    

   
           Sponsor:     Nike Securities L.P.
           Trustee:     United States Trust Company of New York
         Evaluator:     First Trust Advisors L.P.

    

<TABLE>
<CAPTION>
General Information 
<S>                                                                                     <C>
Aggregate Maturity Value of Treasury Obligations Initially Deposited                    $ 500,000
Initial Number of Units                                                                    50,000
Fractional Undivided Interest in the Trust per Unit                                      1/50,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $ 458,864
        Aggregate Offering Price Evaluation of Securities per Unit                      $  9.1773
        Sales Charge of 5.5% of the Public Offering Price per Unit,
           (5.820% of the net amount invested)                                          $   .5341
        Public Offering Price per Unit (2)                                              $  9.7114
Sponsor's Initial Repurchase Price per Unit                                             $  9.1773
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying value 
        of Equity Securities) $.5701 less than Public Offering Price per Unit;
        $.036 less than Sponsor's Initial Repurchase Price per Unit (3)                 $  9.1413

</TABLE>

   
CUSIP Number                            33734W 632
First Settlement Date                   October 26, 1994 
Treasury Obligations Maturity Date      May 15, 2005
Mandatory Termination Date              May 15, 2005
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading (4:00 
                                        p.m. Eastern time) on the New York 
                                        Stock Exchange on each day on 
                                        which it is open.
Supervisory Fee (4)                     Maximum of $0.0025 per Unit out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         Fifteenth day of each June and 
                                        December, commencing June 15, 1995.
Income Distribution Date (5)            Last day of each June and December, 
                                        commencing June 30, 1995.
    
[FN]
________________

(1)     Each Equity Security listed on a national securities exchange 
or the NASDAQ National Market System is valued at the last closing 
sale price, or if no such price exists or if the Equity Security 
is not so listed, at the closing ask price thereof. The Treasury 
Obligations are valued at their aggregate offering side evaluation.

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

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

(4)     The Sponsor will also be reimbursed for bookkeeping and other 
administrative expenses currently at a maximum annual rate of 
$0.0010 per Unit.

(5)     Distributions from the Capital Account, if any, will be made 
monthly on the last day of the month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $0.01 per Unit. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.


Page 4


          Nebraska Growth & Treasury Securities Trust 
                            Series 3
      The First Trust Special Situations Trust, Series 106


What is The First Trust Special Situations Trust?

   
The First Trust Special Situations Trust, Series 106 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
Nebraska Growth & Treasury Securities Trust, Series 3. The Trust 
was created under the laws of the State of New York pursuant to 
a Trust Agreement (the "Indenture"), dated the Initial Date of 
Deposit, with Nike Securities L.P., as Sponsor, United States 
Trust Company of New York, as Trustee and First Trust Advisors 
L.P., as Portfolio Supervisor and Evaluator.
    

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of zero coupon 
U.S. Treasury bonds and common stocks, together with an irrevocable 
letter or letters of credit of a financial institution in an amount 
at least equal to the purchase price of such securities. In exchange 
for the deposit of securities or contracts to purchase securities 
in the Trust, the Trustee delivered to the Sponsor documents evidencing 
the entire ownership of the Trust.

The objectives of the Trust are to protect Unit holders' capital 
and provide potential for capital appreciation or income through 
an investment in zero coupon U.S. Treasury bonds, such securities 
being referred to herein as the "Treasury Obligations," and in 
equity securities issued by companies incorporated or headquartered 
in the State of Nebraska, except up to 10% of the portfolio may 
consist of equity securities incorporated or headquartered outside 
the State of Nebraska ("Equity Securities"). The Treasury Obligations 
evidence the right to receive a fixed payment at a future date 
from the U.S. Government and are backed by the full faith and 
credit of the U.S. Government. The guarantee of the U.S. Government 
does not apply to the market value of the Treasury Obligations 
or the Units of the Trust, whose net asset value will fluctuate 
and, prior to maturity, may be more or less than a purchaser's 
acquisition cost. Collectively, the Treasury Obligations and Equity 
Securities in the Trust are referred to herein as the "Securities." 
There is, of course, no guarantee that the objectives of the Trust 
will be achieved. 

   
With the deposit of the Securities on the Initial Date of Deposit, 
the Sponsor established a percentage relationship between the 
principal amounts of Treasury Obligations and Equity Securities 
in the Trust's portfolio. From time to time following the Initial 
Date of Deposit, the Sponsor, pursuant to the Indenture, may deposit 
additional Securities in the Trust and Units may be continuously 
offered for sale to the public by means of this Prospectus, resulting 
in a potential increase in the outstanding number of Units of 
the Trust. Any additional Securities deposited in the Trust will 
maintain, as nearly as is practicable, the original proportionate 
relationship of the Treasury Obligations and Equity Securities 
in the Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of the Treasury Obligations represented by each Unit should always 
be an amount at least equal to $10.00, and that the original proportionate 
relationship amongst the individual issues of the Equity Securities 
shall be maintained. Any deposit by the Sponsor of additional 
Securities will duplicate, as nearly as is practicable, the original 
proportionate relationship and not the actual proportionate relationship 
on the subsequent date of deposit, since the actual proportionate 
relationship may be different than the original proportionate 
relationship. Any such difference may be due to the sale, redemption 
or liquidation of any of the Securities deposited in the Trust 
on the Initial, or any subsequent, Date of Deposit. See "How May 
Securities be Removed from the Trust?" On a cost basis to the 
Trust, the original percentage relationship on the Initial Date 
of Deposit was approximately 48.32% Treasury Obligations and approximately 
51.68% Equity Securities. The original percentage relationship 
of each Equity Security to the Trust is set forth herein under 
"Schedule of Investments." Since the prices of the underlying 
Treasury Obligations and Equity Securities will fluctuate daily, 
the ratio, on a market value basis, will also change daily. The 
maturity value of the Treasury Obligations and the portion of 
Equity Securities represented by each Unit will not change as 
a result of the deposit of additional Securities in the Trust.
    

Page 5

   
On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
The Trust has been organized so that purchasers of Units should 
receive, at the termination of the Trust, an amount per Unit at 
least equal to $10.00 per Unit (which is equal to the per Unit 
value upon maturity of the Treasury Obligations), even if the 
Equity Securities never paid a dividend and the value of the Equity 
Securities in the Trust were to decrease to zero, which the Sponsor 
considers highly unlikely. Furthermore, the Sponsor will take 
such steps in connection with the deposit of additional Securities 
in the Trust as are necessary to maintain a maturity value of 
the Units of the Trust at least equal to $10.00 per Unit. The 
receipt of only $10.00 per Unit upon the termination of the Trust 
(an event which the Sponsor believes is unlikely) represents a 
substantial loss on a present value basis. At current interest 
rates, the present value of receiving $10.00 per Unit as of the 
termination of the Trust would be approximately $4.43 per Unit 
(the present value is indicated by the amount per Unit which is 
invested in Treasury Obligations). Furthermore, the $10.00 per 
Unit in no respect protects investors against diminution in the 
purchasing power of their investment due to inflation (although 
expectations concerning inflation are a component in determining 
prevailing interest rates, which in turn determine present values). 
If inflation were to occur at the rate of 5% per annum during 
the period ending at the termination of the Trust, the present 
dollar value of $10.00 per Unit at the termination of the Trust 
would be approximately $5.90 per Unit. To the extent that Units 
of the Trust are redeemed, the aggregate value of the Securities 
in the Trust will be reduced and the undivided fractional interest 
represented by each outstanding Unit of the Trust will increase. 
However, if additional Units are issued by the Trust in connection 
with the deposit of additional Securities by the Sponsor, the 
aggregate value of the Securities in the Trust will be increased 
by amounts allocable to additional Units, and the fractional undivided 
interest represented by each Unit of the Trust will be decreased 
proportionately. See "How May Units be Redeemed?" The Trust has 
a Mandatory Termination Date as set forth herein under "Summary 
of Essential Information."
    

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. With 
the exception of bookkeeping and other administrative services 
provided to the Trust, for which the Sponsor will be reimbursed 
in amounts as set forth under "Summary of Essential Information," 
the Sponsor will not receive any fees in connection with its activities 
relating to the Trust. Such bookkeeping and administrative charges 
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 fees payable to 
the Sponsor for such services may exceed the actual costs of providing 
such services for this Trust, but at no time will the total amount 
received for such services rendered to unit investment trusts 
of which Nike Securities L.P. is the Sponsor in any calendar year 
exceed the aggregate cost to the Sponsor of supplying such services 
in such year. First Trust Advisors L.P., an affiliate of the Sponsor, 
will receive an annual supervisory fee, which is not to exceed 
the amount set forth under "Summary of Essential Information," 
for providing portfolio supervisory services for the Trust. Such 
fee is based on the number of Units outstanding in the Trust on 
January 1 of each year except for the year or years in which an 
initial offering period occurs in which case the fee for a month 
is based on the number of Units outstanding at the end of such 
month. The fee may exceed the actual costs of providing such supervisory 
services for this Trust, but at no time will the total amount 
received for portfolio supervisory services rendered to unit investment 
trusts of which Nike Securities L.P. is the Sponsor in any calendar 
year exceed the aggregate cost to First Trust Advisors L.P. of 
supplying such services in such year.
    

Subsequent to the initial offering period, the Evaluator will 
receive a fee as indicated in the "Summary of Essential Information." 
The Trustee pays certain expenses of the Trust for which it is 
reimbursed by the Trust. The Trustee will receive for its ordinary 
recurring services to the Trust an annual fee computed at $0.0090 
per annum per Unit in the Trust outstanding based upon the largest 
aggregate number of Units of the Trust outstanding at any time 
during the year. For a discussion of the services performed by 
the Trustee pursuant to

Page 6


its obligations under the Indenture, reference is made to the 
material set forth under "Rights of Unit Holders."

The Trustee's and Evaluator's fees are payable from the Income 
Account of the Trust to the extent funds are available and then 
from the Capital Account of the Trust. Since the Trustee has the 
use of the funds being held in the Capital and Income Accounts 
for payment of expenses and redemptions and since such Accounts 
are noninterest-bearing to Unit holders, the Trustee benefits 
thereby. Part of the Trustee's compensation for its services to 
the Trust is expected to result from the use of these funds. Both 
fees may be increased without approval of the Unit holders by 
amounts not exceeding proportionate increases under the category 
"All Services Less Rent of Shelter" in the Consumer Price Index 
published by the United States Department of Labor.

The following additional charges are or may be incurred by the 
Trust: all legal and annual auditing expenses of the Trustee incurred 
by or in connection with its responsibilities under the Indenture; 
the expenses and costs of any action undertaken by the Trustee 
to protect the Trust and the rights and interests of the Unit 
holders; fees of the Trustee for any extraordinary services performed 
under the Indenture; indemnification of the Trustee for any loss, 
liability or expense incurred by it without negligence, bad faith 
or willful misconduct on its part, arising out of or in connection 
with its acceptance or administration of the Trust; indemnification 
of the Sponsor for any loss, liability or expense incurred without 
gross negligence, bad faith or willful misconduct in acting as 
Depositor of the Trust; all taxes and other government charges 
imposed upon the Securities or any part of the Trust (no such 
taxes or charges are being levied or made or, to the knowledge 
of the Sponsor, contemplated). The above expenses and the Trustee's 
annual fee, when paid or owing to the Trustee, are secured by 
a lien on the Trust. In addition, the Trustee is empowered to 
sell Securities in the Trust in order to make funds available 
to pay all these amounts if funds are not otherwise available 
in the Income and Capital Accounts of the Trust except that the 
Trustee shall not sell Treasury Obligations to pay Trust expenses. 
Since the Equity Securities are all common stocks and the income 
stream produced by dividend payments is unpredictable, the Sponsor 
cannot provide any assurance that dividends will be sufficient 
to meet any or all expenses of the Trust. As described above, 
if dividends are insufficient to cover expenses, it is likely 
that Equity Securities will have to be sold to meet Trust expenses. 
These sales may result in capital gains or losses to Unit holders. 
See "What is the Federal Tax Status of Unit Holders?"

The Indenture requires the Trust to be audited on an annual basis 
at the expense of the Trust by independent auditors selected by 
the Sponsor. So long as the Sponsor is making a secondary market 
for the Units, the Sponsor is required to bear the cost of such 
annual audits to the extent such cost exceeds $0.0050 per Unit. 
Unit holders of the Trust covered by an audit may obtain a copy 
of the audited financial statements upon request.

What is the Federal Tax Status of Unit Holders?

The following is a general discussion of certain of the Federal 
income tax consequences of the purchase, ownership and disposition 
of the Units. The summary is limited to investors who hold the 
Units as "capital assets" (generally, property held for investment) 
within the meaning of Section 1221 of the Internal Revenue Code 
of 1986 (the "Code"). Unit holders should consult their tax advisers 
in determining the Federal, state, local and any other tax consequences 
of the purchase, ownership and disposition of Units in the Trust. 

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

1.      The Trust is not an association taxable as a corporation for 
Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of the assets of the Trust 
under the Code; and the income of the Trust will be treated as 
income of the Unit holders thereof under the Code. Each Unit holder 
will be considered to have received his pro rata share of income 
derived from each Trust asset when such income is received by 
the Trust.

2.      Each Unit holder will have a taxable event when the Trust 
disposes of a Security (whether by sale, exchange, redemption, 
or payment at maturity) or upon the sale or redemption of Units 
by such Unit holder. The price a Unit holder pays for his Units, 
including sales charges, is allocated among his pro

Page 7


rata portion of each Security held by the Trust (in proportion 
to the fair market values thereof on the date the Unit holder 
purchases his Units) in order to determine his initial cost for 
his pro rata portion of each Security held by the Trust. The Treasury 
Obligations held by the Trust are treated as stripped bonds and 
may be treated as bonds issued at an original issue discount as 
of the date a Unit holder purchases his Units. Because the Treasury 
Obligations represent interests in "stripped" U.S. Treasury bonds, 
a Unit holder's initial cost for his pro rata portion of each 
Treasury Obligation held by the Trust shall be treated as its 
"purchase price" by the Unit holder. Original issue discount is 
effectively treated as interest for Federal income tax purposes 
and the amount of original issue discount in this case is generally 
the difference between the bond's purchase price and its stated 
redemption price at maturity. A Unit holder will be required to 
include in gross income for each taxable year the sum of his daily 
portions of original issue discount attributable to the Treasury 
Obligations held by the Trust as such original issue discount 
accrues and will in general be subject to Federal income tax with 
respect to the total amount of such original issue discount that 
accrues for such year even though the income is not distributed 
to the Unit holders during such year to the extent it is not less 
than a "de minimis" amount as determined under a Treasury Regulation 
issued on December 28, 1992 relating to stripped bonds. To the 
extent the amount of such discount is less than the respective 
"de minimis" amount, such discount shall be treated as zero. In 
general, original issue discount accrues daily under a constant 
interest rate method which takes into account the semi-annual 
compounding of accrued interest. In the case of the Treasury Obligations, 
this method will generally result in an increasing amount of income 
to the Unit holders each year. Unit holders should consult their 
tax advisers regarding the Federal income tax consequences and 
accretion of original issue discount under the stripped bond rules. 
For Federal income tax purposes, a Unit holder's pro rata portion 
of dividends, as defined by Section 316 of the Code, paid by a 
corporation with respect to an Equity Security held by the Trust 
are taxable as ordinary income to the extent of such corporation's 
current and accumulated "earnings and profits." A Unit holder's 
pro rata portion of dividends paid on such Equity Security which 
exceed such current and accumulated earnings and profits will 
first reduce a Unit holder's tax basis in such Equity Security, 
and to the extent that such dividends exceed a Unit holder's tax 
basis in such Equity Security shall generally be treated as capital 
gain. In general, any such capital gain will be short-term unless 
a Unit holder has held his Units for more than one year.

3.      A Unit holder's portion of gain, if any, upon the sale or 
redemption of Units or the disposition of Securities held by the 
Trust will generally be considered a capital gain except in the 
case of a dealer or a financial institution and, in general, will 
be long-term if the Unit holder has held his Units for more than 
one year. A Unit holder's portion of loss, if any, upon the sale 
or redemption of Units or the disposition of Securities held by 
the Trust will generally be considered a capital loss except in 
the case of a dealer or a financial institution and will be long-term 
if the Unit holder has held his Units for more than one year (the 
date on which the Units are acquired (i.e., the trade date) is 
excluded for purposes of determining whether the Units have been 
held for more than one year). Unit holders should consult their 
tax advisers regarding the recognition of such capital gains and 
losses for Federal income tax purposes.

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

   
Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by the Trust (to the extent such dividends are taxable as ordinary 
income, as discussed above) in the same manner as if such corporation 
directly owned the Equity Securities paying such dividends (other 
than corporate shareholders, such as "S" corporations, which are 
not eligible for the deduction because of their special characteristics 
and other than for purposes of special taxes such as the accumulated 
earnings tax and the personal holding corporation tax). However, 
a corporation owning Units should be aware that Sections

Page 8

246 and 246A of the Code impose additional limitations on the 
eligibility of dividends for the 70% dividends received deduction. 
These limitations include a requirement that stock (and therefore 
Units) must generally be held at least 46 days (as determined 
under Section 246(c) of the Code). Proposed regulations have been 
issued which address special rules that must be considered in 
determining whether the 46 day holding requirement is met. Moreover, 
the allowable percentage of the deduction will be reduced from 
70% if a corporate Unit holder owns certain stock (or Units) the 
financing of which is directly attributable to indebtedness incurred 
by such corporation. It should be noted that various legislative 
proposals that would affect the dividends received deduction have 
been introduced. Unit holders should consult with their tax advisers 
with respect to the limitations on and possible modifications 
to the dividends received deduction.

    

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

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

Special Tax Consequences of In-Kind Distributions Upon Termination 
of the Trust. As discussed in "Rights of Unit Holders-How are 
Income and Capital Distributed?", under certain circumstances 
a Unit holder who owns at least 2,500 Units may request an In-Kind 
Distribution upon the termination of the Trust. The Unit holder 
requesting an In-Kind Distribution will be liable for expenses 
related thereto (the "Distribution Expenses") and the amount of 
such In-Kind Distribution will be reduced by the amount of the 
Distribution Expenses. See "Rights of Unit Holders-How are Income 
and Capital Distributed?" Treasury Obligations held by the Trust 
will not be distributed to a Unit holder as part of an In-Kind 
Distribution. The tax consequences relating to the sale of Treasury 
Obligations are discussed above. As previously discussed, prior 
to the termination of the Trust, a Unit holder is considered as 
owning a pro rata portion of each of the Trust assets for Federal 
income tax purposes. The receipt of an In-Kind Distribution upon 
the termination of the Trust would be deemed an exchange of such 
Unit holder's pro rata portion of each of the shares of stock 
and other assets held by the Trust in exchange for an undivided 
interest in whole shares of stock plus, possibly, cash. 

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Security owned by the Trust. A "Security" for this purpose 
is a particular class of stock issued by a particular corporation 
(and does not include the Treasury Obligations). If the Unit holder 
receives only whole shares of a Security in exchange for his or 
her pro rata portion in each share of such Security held by the 
Trust, there is no taxable gain or loss recognized upon such deemed 
exchange pursuant to Section 1036 of the Code. If the Unit holder 
receives whole shares of a particular Security plus cash in lieu 
of a fractional share of such Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Security exceeds his tax basis in his pro rata portion of such 
Security, taxable gain would be recognized in an amount not to 
exceed the amount of such cash received, pursuant to Section 1031(b) 
of the Code. No taxable loss would be recognized upon such an 
exchange pursuant to Section 1031(c) of the Code, whether or not 
cash is received in lieu of a fractional share. Under either of 
these circumstances, special rules will be applied under Section 
1031(d) of the Code to determine the Unit holder's tax basis in 
the shares of such particular Security which he receives as part 
of the In-Kind Distribution. Finally, if a Unit holder's pro rata 
interest in a Security does not equal a whole share, he may receive 
entirely cash in exchange for his pro rata portion of a particular 
Security. In such case, taxable gain or loss is measured by comparing 
the amount of cash received by the Unit holder with his tax basis 
in such Security.

Page 9


Because the Trust will own many Securities, a Unit holder who 
requests an In-Kind Distribution will have to analyze the tax 
consequences with respect to each Security owned by the Trust. 
In analyzing the tax consequences with respect to each Security, 
such Unit holder must allocate the Distribution Expenses among 
the Securities (the "Allocable Expenses"). The Allocable Expenses 
will reduce the amount realized with respect to each Security 
so that the fair market value of the shares of such Security received 
(if any) and cash received in lieu thereof (as a result of any 
fractional shares) by such Unit holder should equal the amount 
realized for purposes of determining the applicable tax consequences 
in connection with an In-Kind Distribution. A Unit holder's tax 
basis in shares of such Security received will be increased by 
the Allocable Expenses relating to such Security. The amount of 
taxable gain (or loss) recognized upon such exchange will generally 
equal the sum of the gain (or loss) recognized under the rules 
described above by such Unit holder with respect to each Security 
owned by the Trust. Unit holders who request an In-Kind Distribution 
are advised to consult their tax advisers in this regard.

General. Each Unit holder will be requested to provide the Unit 
holder's taxpayer identification number to the Trustee and to 
certify that the Unit holder has not been notified that payments 
to the Unit holder are subject to back-up withholding. If the 
proper taxpayer identification number and appropriate certification 
are not provided when requested, distributions by the Trust to 
such Unit holder (including amounts received upon the redemption 
of Units) will be subject to back-up withholding. Distributions 
by the Trust will generally be subject to United States income 
taxation and withholding in the case of Units held by non-resident 
alien individuals, foreign corporations or other non-United States 
persons (accrual of original issue discount on the Treasury Obligations 
may not be subject to taxation or withholding provided certain 
requirements are met). Such persons should consult their tax advisers. 

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

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

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

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

Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are Treasury Obligations?

The Treasury Obligations deposited in the Trust consist of U.S. 
Treasury bonds which have been stripped of their unmatured interest 
coupons. The Treasury Obligations evidence the right to receive 
a fixed payment at a future date from the U.S. Government, and 
are backed by the full faith and credit of the U.S. Government. 
Treasury Obligations are purchased at a deep discount because 
the buyer obtains only the right to a fixed payment at a fixed 
date in the future and does not receive any periodic interest 
payments. The effect of owning deep discount bonds which do not 
make current interest payments (such as the Treasury Obligations

Page 10


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 Treasury Obligations are subject to substantially greater 
price fluctuations during periods of changing interest rates than 
are securities of comparable quality which make regular interest 
payments. The effect of being able to acquire the Treasury Obligations 
at a lower price is to permit more of the Trust's portfolio to 
be invested in Equity Securities.

What are Equity Securities?

The Trust also consists of different issues of Equity Securities, 
all of which are listed on a national securities exchange, the 
NASDAQ National Market System or are traded in the over-the-counter 
market. The Equity Securities consist of common stocks issued 
by companies incorporated or headquartered in the State of Nebraska, 
except up to 10% of the portfolio may consist of equity securities 
incorporated or headquartered outside the State of Nebraska. The 
stocks chosen for the portfolio were selected for their growth 
potential and diversification within the State of Nebraska. See 
"What are the Equity Securities Selected for Nebraska Growth & 
Treasury Securities Trust, Series 3?" for a general description 
of the companies.

Risk Factors. An investment in Units of the Trust should be made 
with an understanding of the risks such an investment may entail. 
Although actions have been taken to provide a diversified portfolio 
of Equity Securities, some inherent risks exist due to the concentration 
of the Equity Securities within the State of Nebraska although 
a number of companies have significant business activities outside 
this region. Unpredictable factors include governmental, political, 
economic and fiscal policies of the State of Nebraska which may 
have an adverse effect on the performance of the issuers which 
have significant business activities within this region. In addition, 
regional influences may affect the performance of issuers, particularly 
if an economic downturn or contraction occurs in the State of 
Nebraska. 

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

Because certain of the Equity Securities from time to time may 
be sold under certain circumstances described herein, and because 
the proceeds from such events will be distributed to Unit holders 
and will not be reinvested, no assurance can be given that the 
Trust will retain for any length of time its present size and 
composition. Although the Portfolio is not managed, the Sponsor 
may instruct the Trustee to sell Equity Securities under certain 
limited circumstances. Pursuant to the Indenture and with limited 
exceptions, the Trustee may sell any securities or other property 
acquired in exchange for Equity Securities such as those acquired 
in connection with a merger or other transaction. If offered such 
new or exchanged securities or property, the Trustee shall reject 
the offer. However, in the event such securities or property are 
nonetheless acquired by the Trust, they may be accepted for deposit 
in the Trust and either sold by the Trustee or held in the Trust 
pursuant to the direction of the Sponsor (who may rely on the 
advice of the Portfolio Supervisor). See "How May Securities be 
Removed from the Trust?" Equity Securities, however, will not 
be sold by the Trust to take advantage of market fluctuations 
or changes in anticipated rates of appreciation or depreciation.

An investment in Units should be made with an understanding of 
the risks which an investment in common stocks entails, including 
the risk that the financial condition of the issuers of the Equity 
Securities or the general condition of the common stock market 
may worsen and the value of the Equity Securities and therefore 
the value of the Units may decline. Common stocks are especially 
susceptible to general stock market movements and to volatile 
increases and decreases of value as market confidence in and perceptions


Page 11

of the issuers change. These perceptions are based on unpredictable 
factors including expectations regarding government, economic, 
monetary and fiscal policies, inflation and interest rates, economic 
expansion or contraction, and global or regional political, economic 
or banking crises. Shareholders of common stocks have rights to 
receive payments from the issuers of those common stocks that 
are generally subordinate to those of creditors of, or holders 
of debt obligations or preferred stocks of, such issuers. Shareholders 
of common stocks of the type held by the Trust have a right to 
receive dividends only when and if, and in the amounts, declared 
by the issuer's board of directors and have a right to participate 
in amounts available for distribution by the issuer only after 
all other claims on the issuer have been paid or provided for. 
Common stocks do not represent an obligation of the issuer and, 
therefore, do not offer any assurance of income or provide the 
same degree of protection of capital as do debt securities. The 
issuance of additional debt securities or preferred stock will 
create prior claims for payment of principal, interest and dividends 
which could adversely affect the ability and inclination of the 
issuer to declare or pay dividends on its common stock or the 
rights of holders of common stock with respect to assets of the 
issuer upon liquidation or bankruptcy. The value of common stocks 
is subject to market fluctuations for as long as the common stocks 
remain outstanding, and thus the value of the Equity Securities 
in the Portfolio may be expected to fluctuate over the life of 
the Trust to values higher or lower than those prevailing on the 
Initial Date of Deposit. 

Holders of common stocks incur more risk than holders of preferred 
stocks and debt obligations because common stockholders, as owners 
of the entity, have generally inferior rights to receive payments 
from the issuer in comparison with the rights of creditors of, 
or holders of debt obligations or preferred stocks issued by, 
the issuer. Cumulative preferred stock dividends must be paid 
before common stock dividends and any cumulative preferred stock 
dividend omitted is added to future dividends payable to the holders 
of cumulative preferred stock. Preferred stockholders are also 
generally entitled to rights on liquidation which are senior to 
those of common stockholders.

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

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

What are the Equity Securities Selected for Nebraska Growth & 
Treasury Securities Trust, Series 3?

American Business Information, Inc., headquartered in Omaha, Nebraska, 
provides business information to businesses that intend to market 
their products to other companies. The company operates a database 
that furnishes information on 11 million businesses in the United 
States and Canada. American Business Information, Inc., has also 
introduced a telephone-based information service which provides 
credit information, business profiles, and other data.

   
Archer-Daniels-Midland Company, headquartered in Decatur, Illinois, 
is primarily engaged in the processing and merchandising of raw 
agricultural commodities, largely used in the production of consumer 
foods and beverages. The company maintains major processing facilities, 
including a soybean oil refinery, corn wet milling facilities 
and a major wheat and flour mill.
    

Berkshire Hathaway, Inc., headquartered in Omaha, Nebraska, is 
a diversified company with interests in property and casualty 
insurance, the manufacturing and retailing of candy, and the retailing 
of home furnishings

Page 12


and fine jewelry. Berkshire Hathaway, Inc. is also engaged in 
the publication of encyclopedias and reference materials, the 
production of home cleaning products and the manufacture and distribution 
of uniforms.

Buckle (The), Inc., headquartered in Kearney, Nebraska, is a retailer 
of medium- to low-priced fashionable casual apparel for young 
men and women. Through its stores located throughout the central 
United States, the company sells a large selection of brand name 
casual apparel, including denims, casual tops and bottoms, outerwear, 
sportswear, shoes, accessories, and kid's clothes.

California Energy Company, Inc. explores and develops geothermal 
resources and constructs and operates electric power plants which 
use geothermal power to generate electricity. The company produces 
power primarily for sale to the public utilities. California Energy 
is headquartered in Omaha, Nebraska, and holds interests in properties 
located in California, Nevada, Utah, Washington and Oregon.

Commercial Federal Corporation, headquartered in Omaha, Nebraska, 
is a savings and loan holding company incorporated as a commercial 
federal savings and loan association. The association operates 
locations serving Nebraska, Colorado, Kansas and Oklahoma. Other 
subsidiary activities include consumer insurance products, brokerage, 
mortgage banking, and investment services.

   
ConAgra, Inc., headquartered in Omaha, Nebraska, is engaged in 
a variety of basic food businesses with its major operations in 
fresh and processed red meats, poultry products, frozen prepared 
foods and seafood. For its meat processing, ConAgra, Inc. is established 
as a large purchaser of livestock and poultry. ConAgra, Inc. also 
has operations in agricultural chemicals, feed and fertilizer, 
grain processing, as well as specialty retailing and merchandising.
    

Conservative Savings Corporation, is the holding company for Conservative 
Savings Bank which is a federally chartered savings bank headquartered 
in Omaha, Nebraska. The primary business of Conservative Savings 
Bank is to attract deposits from the general public, and originate 
or purchase loans secured by residential properties and other 
real estate.

Data Transmission Network Corporation, headquartered in Omaha, 
Nebraska, is a leading provider of electronic agricultural and 
financial information, news, and commodity cash and futures quotes. 
Subscribers are generally farmers, agribusinesses, financial institutions, 
financial planners and others interested in time-sensitive agricultural 
and financial market information. Subscribers receive the service 
on equipment provided by the company via FM radio sideband channels 
and Ku-band satellite technology. 

Deere & Company and its subsidiaries manufacture, distribute and 
finance the sale and lease of mobile power machinery. Deere & 
Company is one of the world's largest producers of farm equipment 
and manufacturer of construction machinery and lawn and garden 
equipment. Deere & Company, headquartered in Moline, Illinois, 
is involved in credit, insurance and health care products for 
the public. 

FirsTier Financial, Inc., headquartered in Omaha, Nebraska, is 
a bank holding company with subsidiaries in commercial and individual 
mortgage financing, trusts, leasing, brokerage and other related 
banking activities.

IBP, Inc., headquartered in Dakota City, Nebraska, is the largest 
beef and pork processor in the country. The company's principal 
products are boxed beef and fresh pork products. The company also 
produces edible and inedible by-products including leather products 
and animal feed.

Isco, Inc., headquartered in Lincoln, Nebraska, designs, manufactures 
and markets worldwide a variety of equipment and instruments for 
use in scientific research and environmental pollution control. 
Products include water pollution monitoring equipment, wastewater 
samples and chemical separation instruments for the biochemical 
and biotechnical research industries.

Kellogg Company manufactures and sells cereal products and convenience 
foods internationally. The company, based in Battle Creek, Michigan, 
produces "Rice Krispies," "Special K," "Frosted Flakes," "Froot 
Loops" and other cereals, as well as "Mrs. Smith's" frozen pies 
and waffles. Other subsidiaries offer dessert mixes, soup bases 
and yogurt products. 

Lincoln Telecommunications Company is a holding company whose 
principal subsidiary, Lincoln Telephone & Telegraph Company, provides 
local and long distance service to southeastern Nebraska. The 
company is headquartered in Lincoln, Nebraska.

Page 13


Lindsay Manufacturing Company, headquartered in Lindsay, Nebraska, 
is the world's leading manufacturer and marketer of center pivot 
and lateral move irrigation systems. The company also manufactures 
metal fabricator products and large diameter steel tubing. 

MFS Communications Company, Inc., headquartered in Omaha, Nebraska, 
provides local competitive access telecommunications services 
in the United States. Services include a wide range of high quality 
voice, data and other enhanced systems.

Norwest Corporation, headquartered in Minneapolis, Minnesota, 
is one of the nation's larger superregional bank holding companies 
providing banking, mortgage, insurance, investment and other financial 
services through offices in all 50 states and all 10 Canadian 
provinces.

Supertel Hospitality, Inc., headquartered in Norfolk, Nebraska, 
develops, acquires, constructs and operates economy-class motels 
as a franchisee of Super 8 Motels, Inc. The company owns Super 
8 motels in Iowa, Kansas, Missouri, and Nebraska.

Union Pacific Corporation, with headquarters in Bethlehem, Pennsylvania, 
operates railroad, motor freight and mining businesses, as well 
as a hazardous waste removal service. The company transports chemicals, 
energy, merchandise, grain and autos.

US West, Inc. is a regional phone holding company headquartered 
in Englewood, Colorado. Its subsidiaries provide telecommunications 
services in various western states. The company also has subsidiaries 
involved in marketing and finance. 

Valmont Industries, Inc., headquartered in Valley, Nebraska, manufactures 
and distributes products for the electrical construction industry. 
Products include mechanical and structural tubing, fabricated 
steel reinforcing bars and power supplies. The company also manufactures 
and distributes agricultural irrigation equipment and related 
products in markets around the world.

Werner Enterprises, Inc., headquartered in Omaha, Nebraska, is 
an irregular-route truckload carrier of general commodities throughout 
the continental United States. Its principal kinds of freight 
are retail merchandise, foodstuffs, building materials, tires 
and various metal, plastic and paper products.

What are Some Additional Considerations for Investors?

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

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

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

The Sponsor and the Trustee shall not be liable in any way for 
any default, failure or defect in any Security. In the event of 
a notice that any Treasury Obligation or Equity Securities will 
not be delivered ("Failed Contract Obligations") to the Trust, 
the Sponsor is authorized under the Indenture to direct the Trustee 
to acquire other Treasury Obligations or Equity Securities ("Replacement 
Securities"). Any Replacement Security deposited in the Trust 
will, in the case of Treasury Obligations, have the same maturity 
value and, as closely as can be reasonably acquired by the Sponsor, 
the same maturity date or, in the case of Equity Securities, be 
identical to those which were the subject of the failed contract. 
The Replacement Securities must be purchased within 20 days after 
delivery of the notice of a failed contract and

Page 14


the purchase price may not exceed the amount of funds reserved 
for the purchase of the Failed Contract Obligations.

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

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

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

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

To the best of the Sponsor's knowledge, there is no litigation 
pending as of the Initial Date of Deposit in respect of any Security 
which might reasonably be expected to have a material adverse 
effect on the Trust. At any time after the Initial Date of Deposit, 
litigation may be instituted on a variety of grounds with respect 
to the Securities. The Sponsor is unable to predict whether any 
such litigation will be instituted, or if instituted, whether 
such litigation might have a material adverse effect on the Trust.

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
of the offering side evaluation of the Treasury Obligations in 
the Trust and the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust, plus a sales charge of 5.5% (equivalent 
to 5.820% of the net amount invested) divided by the number of 
Units of the Trust outstanding.

   
During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate of the offering side evaluation of the 
Treasury Obligations and the aggregate underlying value of the 
Equity Securities in the Trust, plus or minus cash, if any, in 
the Income and Capital Accounts of the Trust divided by the number 
of Units of the Trust outstanding. For secondary market sales 
after the completion of the initial offering period, the Public 
Offering Price is based on the aggregate bid side evaluation of 
the Treasury Obligations and the aggregate underlying value of 
the Equity Securities in the Trust, plus or minus cash, if any, 
in the Income and Capital Accounts of the Trust, plus a maximum 
sales charge of 5.5% of the Public Offering Price (equivalent 
to 5.820% of the net amount invested), subject to reduction beginning 
November 1, 1995, divided by the number of outstanding Units of 
the Trust.
    

The minimum purchase of the Trust is $1,000. The applicable sales 
charge is reduced by a discount as indicated below for volume 
purchases:

<TABLE>
<CAPTION>
                                              Primary and Secondary 
                                             ______________________

                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested   
_______________                         __________              __________
<S>                                     <C>                     <C>

 10,000 but less than 50,000            0.60%                   0.6036%
 50,000 but less than 100,000           1.30%                   1.3171%
100,000 or more                         2.10%                   2.1450%

</TABLE>

Page 15


Any such reduced sales charge shall be the responsibility of the 
selling Underwriter or dealer. The reduced sales charge structure 
will apply on all purchases of Units in the Trust by the same 
person on any one day from any one underwriter or dealer. Additionally,
Units purchased in the name of the spouse of a purchaser or in 
the name of a child of such purchaser under 21 years of age will 
be deemed, for the purposes of calculating the applicable sales 
charge, to be additional purchases by the purchaser. The reduced 
sales charges will also be applicable to a trustee or other fiduciary 
purchasing securities for a single trust estate or single fiduciary 
account. The purchaser must inform the Underwriters or dealer 
of any such combined purchase prior to the sale in order to obtain 
the indicated discount. In addition, with respect to the employees, 
officers and directors (including their immediate family members, 
defined as spouses, children, grandchildren, parents, grandparents, 
mothers-in-law, fathers-in-law, sons-in-law and daughters-in-law, 
and trustees, custodians or fiduciaries for the benefit of such 
persons) of the Sponsor and Underwriters and their subsidiaries, 
the sales charge is reduced by 2.0% of the Public Offering Price 
for purchases of Units during the primary and secondary public 
offering periods. 

Had the Units of the Trust been available for sale on the business 
day prior to the Initial Date of Deposit, the Public Offering 
Price would have been as indicated in "Summary of Essential Information." 
The Public Offering Price of Units on the date of the prospectus 
or during the initial offering period may vary from the amount 
stated under "Summary of Essential Information" in accordance 
with fluctuations in the prices of the underlying Securities. 
During the initial offering period, the aggregate value of the 
Units of the Trust shall be determined (a) on the basis of the 
offering prices of the Treasury Obligations and the aggregate 
underlying value of the Equity Securities therein plus or minus 
cash, if any, in the Income and Capital Accounts of the Trust, 
(b) if offering prices are not available for the Treasury Obligations,
on the basis of offering prices for comparable securities, (c) 
by determining the value of the Treasury Obligations on the offer 
side of the market by appraisal, or (d) by any combination of 
the above. The aggregate underlying value of the Equity Securities 
will be determined in the following manner: if the Equity Securities 
are listed on a national securities exchange or the NASDAQ National 
Market System, this evaluation is generally based on the closing 
sale prices on that exchange or that system (unless it is determined 
that these prices are inappropriate as a basis for valuation) 
or, if there is no closing sale price on that exchange or system, 
at the closing ask prices. If the Equity Securities are not so 
listed or, if so listed and the principal market therefor is other 
than on the exchange, the evaluation shall generally be based 
on the current ask price on the over-the-counter market (unless 
it is determined that these prices are inappropriate as a basis 
for evaluation). If current ask prices are unavailable, the evaluation 
is generally determined (a) on the basis of current ask prices 
for comparable securities, (b) by appraising the value of the 
Equity Securities on the ask side of the market or (c) by any 
combination of the above.

After the completion of the initial offering period, the secondary 
market Public Offering Price will be equal to the bid price per 
Unit of the Treasury Obligations and the aggregate underlying 
value of the Equity Securities therein, plus or minus cash, if 
any, in the Income and Capital Accounts of the Trust plus the 
applicable sales charge. The offering price of the Treasury Obligations
in the Trust may be expected to be greater than the bid price 
of the Treasury Obligations by less than 2%.

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

How are Units Distributed?

During the initial offering period (i) for Units issued on the 
Initial Date of Deposit and (ii) for additional Units issued after 
such date as additional Securities are deposited by the Sponsor, 
Units will be distributed to the public at the then current Public 
Offering Price. The initial offering period may be up to approximately
360 days. During such period, the Sponsor may deposit additional 
Securities in the Trust and create additional


Page 16

Units. Units reacquired by the Sponsor during the initial offering 
period (at prices based upon the aggregate offering price of the 
Treasury Obligations and the aggregate underlying value of the 
Equity Securities in the Trust plus or minus a pro rata share 
of cash, if any, in the Income and Capital Accounts of the Trust) 
may be resold at the then current Public Offering Price. Upon 
the termination of the initial offering period, unsold Units created 
or reacquired during the initial offering period will be sold 
or resold at the then current Public Offering Price.

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

   

It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of 3.6% of the Public Offering Price, and, for secondary 
market sales, 3.6% of the Public Offering Price (or 65% of the 
then current maximum sales charge after November 1, 1995). Volume 
concessions or agency commissions of an additional 0.40% of the 
Public Offering Price will be given to any broker/dealer or bank, 
who purchase from the Sponsor at least $100,000 on the Initial 
Date of Deposit or $250,000 on any day thereafter. Any broker/dealer 
or bank who purchases from the Sponsor $500,000 on the Initial 
Date of Deposit and commits to purchase at least $2,500,000 from 
the Sponsor during the initial offering period will receive a 
total additional concession or agency commission of 0.50% of the 
Public Offering Price. Effective on each November 1, commencing 
November 1, 1995, the sales charge will be reduced by  1/2 of 
1% to a minimum of 3.5%. 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 may be making Units 
of the Trust available to their customers on an agency basis. 
A portion of the sales charge paid by these customers is retained 
by or remitted to the banks in the amounts indicated in the second 
preceding sentence. Under the Glass-Steagall Act, banks are prohibited 
from underwriting Trust Units; however, the Glass-Steagall Act 
does permit certain agency transactions and the banking regulators 
have not indicated that these particular agency transactions are 
not permitted under such Act. In Texas and in certain other states, 
any banks making Units available must be registered as broker/dealers 
under state law. 

    

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, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust, 
The Advantage Growth and Treasury Securities Trust or any other 
unit investment trust of which Nike Securities L.P. is the Sponsor 
(the "UIT Units"), which sale of UIT Units are in the following 
aggregate dollar amounts, will receive additional concessions 
from the Sponsor as indicated in the following table:

<TABLE>
<CAPTION>

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

From time to time the Sponsor may implement programs under which 
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 a dealer may be eligible to win other 
nominal awards for certain sales efforts, or under which the Sponsor 
will reallow to any such dealer that sponsors sales contests or 
recognition programs conforming to criteria established by the 
Sponsor, or participates in sales programs


Page 17

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

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

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

What are the Sponsor's Profits?

   
The Sponsor of the Trust will receive a gross sales commission 
equal to 5.5% of the Public Offering Price of the Units (equivalent 
to 5.820% 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 "Public Offering-How 
are Units Distributed?" for information regarding the receipt 
of additional concessions available to dealers and others. In 
addition, the Sponsor may be considered to have realized a profit 
or to have sustained a loss, as the case may be, in the amount 
of any difference between the cost of the Securities to the Trust 
(which is based on the Evaluator's determination of the aggregate 
offering price of the underlying Securities of the Trust on the 
Initial Date of Deposit as well as on subsequent deposits) and 
the cost of such Securities to the Sponsor. See Note (2) of "Schedule 
of Investments." During the initial offering period, the dealers 
and others also may realize profits or sustain losses as a result 
of fluctuations after the Date of Deposit in the Public Offering 
Price received by such dealers and others upon the sale of Units.
    

   
In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 5.5% 
subject to reduction beginning November 1, 1995) 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, and the Underwriters may, maintain 
a market for the Units and continuously offer to purchase Units 
at prices, subject to change at any time, based upon the aggregate 
bid price of the Treasury Obligations in the Portfolio of the 
Trust and the aggregate underlying value of the Equity Securities 
in the Trust plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust. All expenses incurred in maintaining a 
secondary market, other than the fees of the Evaluator and the 
costs of the Trustee in transferring and recording the ownership 
of Units, will be borne by the Sponsor. If the supply of Units 
exceeds demand, or for some other business reason, the Sponsor 
may discontinue purchases of Units at such prices.
IF A UNIT HOLDER WISHES TO DISPOSE OF HIS UNITS, HE SHOULD INQUIRE 
OF THE SPONSOR AS TO CURRENT MARKET PRICES PRIOR TO MAKING A TENDER 
FOR REDEMPTION TO THE TRUSTEE.


Page 18

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

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

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

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

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

How are Income and Capital Distributed?

The Trustee will distribute any net income (other than accreted 
interest on the Treasury Obligations) received with respect to 
any of the Securities in the Trust on or about the Income Distribution 
Dates to Unit holders of record on the preceding Income Record 
Date. See "Summary of Essential Information." The pro rata share 
of cash in the Capital Account of each Trust will be computed 
as of the first day of each month. Proceeds received on the sale 
of any Securities in the Trust, to the extent not used to meet 
redemptions of Units or pay expenses, will, however, be distributed 
on the last day of each month to Unit holders of record on the 
fifteenth day of each month if the amount available for distribution 
equals at least $0.01 per Unit. The Trustee is not required to 
pay interest on funds held in the Capital Account of a Trust (but 
may itself earn interest thereon and therefore benefit from the 
use of such funds). Notwithstanding, distributions of funds in 
the Capital Account, if any, will be made on the last day of each 
December to Unit holders of record as of December 15. Income with 
respect to the original issue discount on the Treasury Obligations 
in the Trust will not be distributed currently, although Unit 
holders will be subject to Federal income tax as if a distribution 
had occurred. See "What is the Federal Tax Status of Unit Holders?"

Page 19


Under regulations issued by the Internal Revenue Service, the 
Trustee is required to withhold a specified percentage of any 
distribution made by the Trust if the Trustee has not been furnished 
the Unit holder's tax identification number in the manner required 
by such regulations. Any amount so withheld is transmitted to 
the Internal Revenue Service and may be recovered by the Unit 
holder only when filing a tax return. Under normal circumstances 
the Trustee obtains the Unit holder's tax identification number 
from the selling broker. However, a Unit holder should examine 
his or her statements from the Trustee to make sure that the Trustee 
has been provided a certified tax identification number in order 
to avoid this possible "back-up withholding." In the event the 
Trustee has not been previously provided such number, one should 
be provided as soon as possible.

Within a reasonable time after the Trust is terminated, each Unit 
holder will, upon surrender of his Units for redemption, receive: 
(i) the pro rata share of the amounts realized upon the disposition 
of Equity Securities, unless he elects an In-Kind Distribution 
as described below; (ii) a pro rata share of the amounts realized 
upon the disposition of the Treasury Obligations; and (iii) a 
pro rata share of any other assets of the Trust, less expenses 
of the Trust, subject to the limitation that Treasury Obligations 
may not be sold to pay for Trust expenses. Not less than 60 days 
prior to the Treasury Obligations Maturity Date the Trustee will 
provide written notice thereof to all Unit holders and will include 
with such notice a form to enable Unit holders to elect a distribution 
of shares of Equity Securities (an "In-Kind Distribution"), if 
such Unit holder owns at least 2,500 Units of the Trust, rather 
than to receive payment in cash for such Unit holder's pro rata 
share of the amounts realized upon the disposition by the Trustee 
of Equity Securities. An In-Kind Distribution will be reduced 
by customary transfer and registration charges. To be effective, 
the election form, together with surrendered certificates and 
other documentation required by the Trustee, must be returned 
to the Trustee at least five business days prior to the Treasury 
Obligations Maturity Date. Not less than 60 days prior to the 
termination of the Trust, those Unit holders with at least 2,500 
Units will be offered the option of having the proceeds from the 
Equity Securities distributed "in-kind," or they will be paid 
in cash, as indicated above. A Unit holder may, of course, at 
any time after the Equity Securities are distributed, sell all 
or a portion of the shares. 

The Trustee will credit to the Income Account of the Trust any 
dividends received on the Equity Securities therein. All other 
receipts (e.g. return of capital, etc.) are credited to the Capital 
Account of the Trust.

The Trustee may establish reserves (the "Reserve Account") within 
the Trust for state and local taxes, if any, and any governmental 
charges payable out of the Trust.

What Reports will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of income, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per Unit. Within a reasonable
period of time after the end of each calendar year, the Trustee 
shall furnish to each person who at any time during the calendar 
year was a Unit holder of the Trust the following information 
in reasonable detail: (1) a summary of transactions in the Trust 
for such year; (2) any Securities sold during the year and the 
Securities held at the end of such year by the Trust; (3) the 
redemption price per Unit based upon a computation thereof on 
the 31st day of December of such year (or the last business day 
prior thereto); and (4) amounts of income and capital distributed 
during such year.

In order to comply with Federal and state tax reporting requirements, 
Unit holders will be furnished, upon request to the Trustee, evaluations
of the Securities in the Trust furnished to it by the Evaluator.

How May Units be Redeemed?

   
A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with the signature guaranteed as explained above (or 
by providing satisfactory indemnity, as in connection with lost, 
stolen or destroyed certificates), and payment of applicable governmental
charges, if any. No redemption fee will be charged. On the seventh 
calendar day following such tender, or if the seventh calendar 
day is not a business day, on the first business day prior thereto, 
the Unit


Page 20

holder will be entitled to receive in cash an amount for each 
Unit equal to the Redemption Price per Unit next computed after 
receipt by the Trustee of such tender of Units. The "date of tender" 
is deemed to be the date on which Units are received by the Trustee, 
except that as regards Units received after 4:00 p.m. Eastern 
time, the date of tender is the next day on which the New York 
Stock Exchange is open for trading and such Units will be deemed 
to have been tendered to the Trustee on such day for redemption 
at the redemption price computed on that day. Units so redeemed 
shall be cancelled.
    

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

Any amounts paid on redemption representing income shall be withdrawn 
from the Income Account of the Trust to the extent that funds 
are available for such purpose. All other amounts paid on redemption 
shall be withdrawn from the Capital Account of the Trust.

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

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Treasury Obligations and the aggregate underlying 
value of the Equity Securities in the Trust plus or minus cash, 
if any, in the Income and Capital Accounts of the Trust, while 
the Public Offering Price per Unit during the initial offering 
period will be determined on the basis of the offering price of 
such Treasury Obligations, as of the close of trading on the New 
York Stock Exchange on the date any such determination is made 
and the aggregate underlying value of the Equity Securities in 
the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust. On the Initial Date of Deposit the Public 
Offering Price per Unit (which is based on the offering prices 
of the Treasury Obligations and the aggregate underlying value 
of the Equity Securities 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 Treasury Obligations 
and the aggregate underlying value of the Equity Securities 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 by adding: (1) the cash on hand in the 
Trust other than cash deposited in the Trust to purchase Securities 
not applied to the purchase of such Securities; (2) the aggregate 
value of the Securities (including "when issued" contracts, if 
any) held in the Trust, as determined by the Evaluator on the 
basis of bid prices of the Treasury Obligations and the aggregate 
underlying value of the Equity Securities in the Trust next computed; 
and (3) dividends receivable on Equity Securities trading ex-dividend 
as of the date of computation; and deducting therefrom: (1) amounts 
representing any applicable taxes or governmental charges payable 
out of the Trust; (2) an amount representing estimated accrued 
expenses of the Trust, including but not limited to fees and expenses 
of the Trustee (including legal and auditing fees), the Evaluator 
and supervisory fees, if any; (3) cash held for distribution to 
Unit holders of record of the Trust as of the business day prior 
to the evaluation being made; and (4) other liabilities incurred 
by the Trust; and finally dividing the results of such computation 
by the number of Units of the Trust outstanding as of the date 
thereof.

The aggregate value of the Equity Securities will be determined 
in the following manner: if the Equity Securities are listed on 
a national securities exchange or the NASDAQ National Market System, 
this evaluation


Page 21

is generally based on the closing sale prices on that exchange 
or that system (unless it is determined that these prices are 
inappropriate as a basis for valuation) or, if there is no closing 
sale price on that exchange or system, at the closing bid prices. 
If the Equity Securities are not so listed or, if so listed and 
the principal market therefor is other than on the exchange, the 
evaluation shall generally be based on the current bid price on 
the over-the-counter market (unless these prices are inappropriate 
as a basis for evaluation). If current bid prices are unavailable, 
the evaluation is generally determined (a) on the basis of current 
bid prices for comparable securities, (b) by appraising the value 
of the Equity Securities on the bid side of the market or (c) 
by any combination of the above.

The right of redemption may be suspended and payment postponed 
for any period during which the New York Stock Exchange is closed, 
other than for customary weekend and holiday closings, or during 
which the Securities and Exchange Commission determines that trading 
on the New York Stock Exchange is restricted or any emergency 
exists, as a result of which disposal or evaluation of the Securities 
is not reasonably practicable, or for such other periods as the 
Securities and Exchange Commission may by order permit. Under 
certain extreme circumstances, the Sponsor may apply to the Securities 
and Exchange Commission for an order permitting a full or partial 
suspension of the right of Unit holders to redeem their Units. 
The Trustee is not liable to any person in any way for any loss 
or damage which may result from any such suspension or postponement.

How May Units be Purchased by the Sponsor?

The Trustee shall notify the Sponsor of any tender of Units for 
redemption. If the Sponsor's bid in the secondary market at that 
time equals or exceeds the Redemption Price per Unit, it may purchase 
such Units by notifying the Trustee before 1:00 p.m. Eastern time 
on the same business day and by making payment therefor to the 
Unit holder not later than the day on which the Units would otherwise 
have been redeemed by the Trustee. Units held by the Sponsor may 
be tendered to the Trustee for redemption as any other Units. 
In the event the Sponsor does not purchase Units, the Trustee 
may sell Units tendered for redemption in the over-the-counter 
market, if any, as long as the amount to be received by the Unit 
holder is equal to the amount he would have received on redemption 
of the Units.

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

How May Securities be Removed from the Trust?

The Portfolio of the Trust is not "managed" by the Sponsor or 
the Trustee; their activities described herein are governed solely 
by the provisions of the Indenture. The Indenture provides that 
the Sponsor may (but need not) direct the Trustee to dispose of 
an Equity Security in the event that an issuer defaults in the 
payment of a dividend that has been declared, that any action 
or proceeding has been instituted restraining the payment of dividends 
or there exists any legal question or impediment affecting such 
Equity Security, that the issuer of the Equity Security has breached 
a covenant which would affect the payments of dividends, the credit 
standing of the issuer or otherwise impair the sound investment 
character of the Equity Security, that the issuer has defaulted 
on the payment on any other of its outstanding obligations, that 
the price of the Equity Security has declined to such an extent 
or other such credit factors exist so that in the opinion of the 
Sponsor, the retention of such Equity Securities would be detrimental 
to the Trust. Treasury Obligations may be sold by the Trustee 
only pursuant to the liquidation of the Trust or to meet redemption 
requests. Except as stated under "Portfolio-What are Some Additional 
Considerations for Investors?" For Failed Contract Obligations, 
the acquisition by the Trust of any securities other than the 
Securities is prohibited. Pursuant to the Indenture and with limited 
exceptions, the Trustee may sell any securities or other property 
acquired in exchange for Equity Securities such as those acquired 
in connection with a merger or other transaction. If offered such 
new or exchanged securities or property, the Trustee shall reject 
the offer. However, in the event such securities or property are 
nonetheless acquired by the Trust, they may be accepted for deposit 
in the Trust and either sold by the Trustee or held in the Trust 
pursuant to the direction of the Sponsor (who may rely on the 
advice of the Portfolio Supervisor). Proceeds from the sale of 
Securities


Page 22

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

The Trustee may also sell Securities designated by the Sponsor, 
or if not so directed, in its own discretion, for the purpose 
of redeeming Units of the Trust tendered for redemption and the 
payment of expenses; provided however, that in the case of Securities 
sold to meet redemption requests, Treasury Obligations may only 
be sold if the Trust is assured of retaining a sufficient principal 
amount of Treasury Obligations to provide funds upon maturity 
of the Trust at least equal to $10.00 per Unit. Treasury Obligations 
may not be sold by the Trustee to meet Trust expenses.

The Sponsor, in designating Equity Securities to be sold by the 
Trustee, will generally make selections in order to maintain, 
to the extent practicable, the proportionate relationship among 
the number of shares of individual issues of Equity Securities. 
To the extent this is not practicable, the composition and diversity 
of the Equity Securities may be altered. In order to obtain the 
best price for the Trust, it may be necessary for the Sponsor 
to specify minimum amounts (generally 100 shares) in which blocks 
of Equity Securities are to be sold.

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities.
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds, The First Trust GNMA, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and The Advantage Growth and Treasury Securities Trust. First 
Trust introduced the first insured unit investment trust in 1974 
and to date more than $8 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone 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 Underwriter. The information is included herein only 
for the purpose of informing investors as to the financial responsibility
of the Sponsor and its ability to carry out its contractual obligations.
More detailed financial information will be made available by 
the Sponsor upon request.)

Who is the Trustee?

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

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

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


Page 23

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

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

Limitations on Liabilities of Sponsor and Trustee

The Sponsor and the Trustee shall be under no liability to Unit 
holders for taking any action or for refraining from taking any 
action in good faith pursuant to the Indenture, or for errors 
in judgment, but shall be liable only for their own willful misfeasance,
bad faith, gross negligence (ordinary negligence in the case of 
the Trustee) or reckless disregard of their obligations and duties. 
The Trustee shall not be liable for depreciation or loss incurred 
by reason of the sale by the Trustee of any of the Securities. 
In the event of the failure of the Sponsor to act under the Indenture,
the Trustee may act thereunder and shall not be liable for any 
action taken by it in good faith under the Indenture.

The Trustee shall not be liable for any taxes or other governmental 
charges imposed upon or in respect of the Securities or upon the 
interest thereon or upon it as Trustee under the Indenture or 
upon or in respect of the Trust which the Trustee may be required 
to pay under any present or future law of the United States of 
America or of any other taxing authority having jurisdiction. 
In addition, the Indenture contains other customary provisions 
limiting the liability of the Trustee.

If the Sponsor shall fail to perform any of its duties under the 
Indenture or becomes incapable of acting or becomes bankrupt or 
its affairs are taken over by public authorities, then the Trustee 
may (a) appoint a successor Sponsor at rates of compensation deemed 
by the Trustee to be reasonable and not exceeding amounts prescribed 
by the Securities and Exchange Commission, or (b) terminate the 
Indenture and liquidate the Trust as provided herein, or (c) continue 
to act as Trustee without terminating the Indenture.

Who is the Evaluator?

   

The Evaluator is First Trust Advisors L.P., an Illinois limited 
partnership formed in 1991 and an affiliate of the Sponsor. The 
Evaluator's address is 1001 Warrenville Road, Lisle, Illinois 
60532. The Evaluator may resign or may be removed by the Sponsor 
and the Trustee, in which event the Sponsor and the Trustee are 
to use their best efforts to appoint a satisfactory successor. 
Such resignation or removal shall become effective upon the acceptance
of appointment by the successor Evaluator. If upon resignation 
of the Evaluator no successor has accepted appointment within 
30 days after notice of resignation, the Evaluator may apply to 
a court of competent jurisdiction for the appointment of a successor.

    

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

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

The Sponsor and the Trustee have the power to amend the Indenture 
without the consent of any of the Unit holders when such an amendment 
is (1) to cure any ambiguity or to correct or supplement any provision 
of the Indenture which may be defective or inconsistent with any 
other provision contained therein, or (2) to make such other provisions 
as shall not adversely affect the interest of the Unit holders 
(as determined in good faith by the Sponsor and the Trustee).

The Indenture provides that the Trust shall terminate upon the 
maturity, redemption or other disposition of the last of the Treasury 
Obligations held in the Trust, but in no event beyond the Mandatory 
Termination Date indicated herein under "Summary of Essential 
Information." The Trust may be liquidated at any time by consent


Page 24

of 100% of the Unit holders of the Trust 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 Sponsor. If the Trust is liquidated because of the redemption 
of unsold Units of the Trust, the Sponsor will refund to each 
purchaser of Units of the Trust the entire sales charge paid by 
such purchaser. In the event of termination, written notice thereof 
will be sent by the Trustee to all Unit holders of the Trust. 
Within a reasonable period after termination, the Trustee will 
follow the procedures set forth under "How are Income and Capital 
Distributed?"

Commencing on the Treasury Obligations Maturity Date, Equity Securities 
will begin to be sold in connection with the termination of the 
Trust. The Sponsor will determine the manner, timing and execution 
of the sale of the Equity Securities. Written notice of any termination 
of the Trust specifying the time or times at which Unit holders 
may surrender their certificates for cancellation shall be given 
by the Trustee to each Unit holder at his address appearing on 
the registration books of the Trust maintained by the Trustee. 
At least 60 days prior to the Treasury Obligations Maturity Date 
the Trustee will provide written notice thereof to all Unit holders 
and will include with such notice a form to enable Unit holders 
to elect a distribution of shares of Equity Securities (reduced 
by customary transfer and registration charges), if such Unit 
holder owns at least 2,500 Units of the Trust, rather than to 
receive payment in cash for such Unit holder's pro rata share 
of the amounts realized upon the disposition by the Trustee of 
Equity Securities. All Unit holders will receive their pro rata 
portion of the Treasury Obligations in cash upon the termination 
of the Trust. To be effective, the election form, together with 
surrendered certificates and other documentation required by the 
Trustee, must be returned to the Trustee at least five business 
days prior to the Treasury Obligations Maturity Date. Unit holders 
not electing a distribution of shares of Equity Securities will 
receive a cash distribution from the sale of the remaining Securities 
within a reasonable time after the Trust is terminated. Regardless 
of the distribution involved, the Trustee will deduct from the 
funds of the Trust any accrued costs, expenses, advances or indemnities 
provided by the Trust Agreement, including estimated compensation 
of the Trustee and costs of liquidation and any amounts required 
as a reserve to provide for payment of any applicable taxes or 
other governmental charges. Any sale of Securities in the Trust 
upon termination may result in a lower amount than might otherwise 
be realized if such sale were not required at such time. The Trustee 
will then distribute to each Unit holder his pro rata share of 
the balance of the Income and Capital Accounts.

Legal Opinions

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

Experts

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


Page 25


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 106

   

We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 106, comprised of Nebraska Growth & Treasury Securities 
Trust, Series 3, as of the opening of business on October 19, 
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 October 19, 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 106, comprised 
of Nebraska Growth & Treasury Securities Trust, Series 3, at the 
opening of business on October 19, 1994 in conformity with generally 
accepted accounting principles.

    



                                  ERNST & YOUNG LLP

   

Chicago, Illinois
October 19, 1994

    

Page 26

                                          Statement of Net Assets
   
            Nebraska Growth & Treasury Securities Trust, Series 3
             The First Trust Special Situations Trust, Series 106
        At the Opening of Business on the Initial Date of Deposit
                                                 October 19, 1994
    

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                     <C>

Investment in Securities represented by purchase
  contracts (1) (2)                                     $  458,864
                                                        ==========
Units outstanding                                           50,000
                                                        ==========

</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS

<S>                                                     <C>

Cost to investors (3)                                   $  485,570
Less sales charge (3)                                      (26,706)
                                                        __________
Net Assets                                              $  458,864
                                                        ==========

</TABLE>

[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     Aggregate cost of the Securities listed under "Schedule of 
Investments" is based on offering side evaluations of the Treasury 
Obligations and the aggregate underlying value of the Equity Securities.

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

(3)     The aggregate cost to investors includes a sales charge computed
at the rate of 5.5% of the Public Offering Price (equivalent to 
5.820% of the net amount invested), assuming no reduction of sales 
charge for quantity purchases.


Page 27


                                          Schedule of Investments
   
            Nebraska Growth & Treasury Securities Trust, Series 3
             The First Trust Special Situations Trust, Series 106
        At the Opening of Business on the Initial Date of Deposit
                                                 October 19, 1994
    

<TABLE>
<CAPTION>
                                                                                     Market
                                                                                     Value per
                                                                Percentage of        Share of           Cost of
Maturity                                                        Aggregate            Equity             Securities
 Value          Name of Issuer and Title of Security (1)        Offering Price       Securities         to Trust (2)
________        ________________________________________        ______________       __________         ____________
<C>             <S>                                             <C>                  <C>                <C>

$500,000        Zero coupon U.S. Treasury bonds                 48.32%                                  $ 221,737
                maturing May 15, 2005                   


Number          Ticker Symbol and
of Shares       Name of Issuer of Equity Securities 
__________      ___________________________________

  627           ABII    American Business Information, Inc.      2.25%                   16.500            10,346
  275           ADM     Archer-Daniels-Midland Company           1.66%                   27.625             7,597
    1           BRK     Berkshire Hathaway, Inc.                 4.35%               19,950.000            19,950
1,016           BKLE    Buckle (The), Inc.                       2.77%                   12.500            12,700
  722           CE      California Energy Company, Inc.          2.66%                   16.875            12,184
  513           CFCN    Commercial Federal Corporation           2.64%                   23.625            12,120
  466           CAG     ConAgra, Inc.                            3.16%                   31.125            14,504
  611           CONS    Conservative Savings Corporation         1.66%                   12.500             7,638
  432           DTLN    Data Transmission Network Corporation    1.77%                   18.750             8,100
  105           DE      Deere & Company                          1.64%                   71.750             7,534
  379           FRST    FirsTier Financial, Inc.                 2.68%                   32.500            12,318
  359           IBP     IBP, Inc.                                2.68%                   34.250            12,296
1,067           ISKO    Isco, Inc.                               2.15%                    9.250             9,870
  131           K       Kellogg Company                          1.63%                   57.250             7,500
  750           LTEC    Lincoln Telecommunications Company       2.74%                   16.750            12,562
  193           LINZ    Lindsay Manufacturing Company            1.27%                   30.250             5,838
  201           MFST    MFS Communications Company, Inc.         1.69%                   38.500             7,738
  304           NOB     Norwest Corporation                      1.64%                   24.750             7,524
  489           SPPR    Supertel Hospitality, Inc.               1.39%                   13.000             6,357
  147           UNP     Union Pacific Corporation                1.65%                   51.500             7,570
  199           USW     US West, Inc.                            1.64%                   37.750             7,512
  762           VALM    Valmont Industries, Inc.                 2.74%                   16.500            12,573
  586           WERN    Werner Enterprises, Inc.                 3.22%                   25.250            14,796
                                                                ________                              ____________
                                Total Equity Securities         51.68%                                    237,127
                                                                ________                              ____________
                                Total Investment                100%                                    $ 458,864
                                                                ========                              ============

</TABLE>

[FN]
________________

(1)     The Treasury Obligations are being purchased at a discount 
from their par value because there is no stated interest income 
thereon (such securities are often referred to as zero coupon 
U.S. Treasury bonds). Over the life of the Treasury Obligations 
the value increases, so that upon maturity the holders will receive 
100% of the principal amount thereof.

        All securities are represented by regular way contracts to purchase 
such securities for the performance of which an irrevocable letter 
of credit has been deposited with the Trustee. The contracts to 
purchase securities were entered into by the Sponsor on October 
18, 1994.


Page 28

(2)     The cost of the securities to the Trust represents the offering 
side evaluation as determined by the Evaluator, an affiliate of 
the Sponsor, with respect to the Treasury Obligations and the 
aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the closing sale prices of listed 
Equity Securities and the ask prices of over-the-counter traded 
Equity Securities on the business day preceding the Initial Date 
of Deposit). The offering side evaluation of the Treasury Obligations 
is greater than the bid side evaluation of such Treasury Obligations 
which is the basis on which the Redemption Price per Unit will 
be determined after the initial offering period. The aggregate 
value, based on the bid side evaluation of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities on 
the Initial Date of Deposit, was $457,066. Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $220,950 and $787, respectively. Cost and 
loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $237,236 and $109, respectively.


Page 29





             This page is intentionally left blank.


Page 30





             This page is intentionally left blank.


Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 4
Nebraska Growth & Treasury Securities Trust,
   Series 3
The First Trust Special Situations Trust, Series 106:
        What is The First Trust Special Situations Trust?        5
        What are the Expenses and Charges?                       6
        What is the Federal Tax Status of Unit Holders?          7
        Why are Investments in the Trust Suitable for 
          Retirement Plans?                                     10
Portfolio:
        What are Treasury Obligations?                          10
        What are Equity Securities?                             11
        Risk Factors                                            11
        What are the Equity Securities Selected for 
          Nebraska Growth & Treasury Securities Trust,
          Series 3?                                             12
        What are Some Additional Considerations
          for Investors?                                        14
Public Offering:
        How is the Public Offering Price Determined?            15
        How are Units Distributed?                              16
        What are the Sponsor's Profits?                         18
        Will There be a Secondary Market?                       18
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
          and Transferred?                                      19
        How are Income and Capital Distributed?                 19
        What Reports will Unit Holders Receive?                 20
        How May Units be Redeemed?                              20
        How May Units be Purchased by the Sponsor?              22
        How May Securities be Removed from the Trust?           22
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     23
        Who is the Trustee?                                     23
        Limitations on Liabilities of Sponsor and Trustee       24
        Who is the Evaluator?                                   24
Other Information:
        How May the Indenture be Amended or 
          Terminated?                                           24
        Legal Opinions                                          25
        Experts                                                 25
Report of Independent Auditors                                  26
Statement of Net Assets                                         27
Schedule of Investments                                         28

</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)

             Nebraska Growth & Treasury Securities Trust
                              Series 3

               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


   
                        October 19, 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
     
     Financial Data Schedule

     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  106, 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
106, 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
October 19, 1994.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 106

                              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      ) October 19, 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 October 19, 1994, in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-55455) and related Prospectus of The First Trust  Special
Situations Trust, Series 106.



                                               ERNST & YOUNG LLP


Chicago, Illinois
October 19, 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 FIRST TRUST ADVISORS L.P.
     
     The  consent of First Trust Advisors L.P. 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  18  and
         subsequent Series effective October 15, 1991 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-
         42683]  filed  on  behalf  of The  First  Trust  Special
         Situations Trust, Series 18).

1.1.1    Form  of  Trust  Agreement for  Series  106  among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company  of  New York, as Trustee, First Trust  Advisors
         L.P.,  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 First Trust Advisors L.P.

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).

EX-27   Financial Data Schedule.





                                
                                
                               S-6






    THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 106
                              
                       TRUST AGREEMENT
                              
                  Dated:  October 19, 1994
     
     This  Trust  Agreement among Nike Securities  L.P.,  as
Depositor,  United  States Trust Company  of  New  York,  as
Trustee  and  First Trust Advisors L.P.,  as  Evaluator  and
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 18 and
subsequent  Series,  Effective  October  15,  1991"  (herein
called  the  "Standard Terms and Conditions of Trust"),  and
such  provisions as are incorporated by reference constitute
a  single instrument.  All references herein to Articles and
Sections are to Articles and Sections of the Standard  Terms
and Conditions of Trust.
                              
                              
                      WITNESSETH THAT:
     
     In  consideration  of the premises and  of  the  mutual
agreements herein contained, the Depositor, the Trustee, the
Evaluator and the Portfolio Supervisor agree as follows:
                              
                              
                           PART I
                              
                              
           STANDARD TERMS AND CONDITIONS OF TRUST

     
     Subject  to  the  provisions of Part II  and  Part  III
hereof,  all the provisions contained in the Standard  Terms
and Conditions of Trust are herein incorporated by reference
in  their entirety and shall be deemed to be a part of  this
instrument  as  fully and to the same extent as  tough  said
provisions had been set forth in full in this instrument.
                              
                              
                           PART II
                              
                              
            SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The  following special terms and conditions are  hereby
agreed to:

      A.    The Securities initially deposited in the  Trust
pursuant   to  Section  2.01  of  the  Standard  Terms   and
Conditions of Trust are set forth in the Schedules hereto.

     B.   (1)  The aggregate number of Units outstanding for
the Trust on the Initial Date of Deposit is 50,000 Units.

           (2)  The initial fractional undivided interest in
and  ownership of the Trust represented by each Unit thereof
shall be 1/50,000.
     
     Documents  representing this number of  Units  for  the
Trust  are  being delivered by the Trustee to the  Depositor
pursuant   to  Section  2.03  of  the  Standard  Terms   and
Conditions of Trust.

      C.   The Percentage Ratio is as follows on the Initial
Date of Deposit:

   2.25%  American Business Information, Inc., 1.66% Archer-
Daniels-Midland    Company,   4.35%   Berkshire    Hathaway,
Inc.,  2.77%  Buckel  (The), Inc., 2.66%  California  Energy
Company,  Inc.,  2.64% Commercial Federal Corporation, 3.16%
ConAgra,   Inc.,  1.66%  Conservative  Savings  Corporation,
1.77%  Data Transmission Network Corporation,  1.64% Deere &
Company,   2.68%  FirsTier  Financial,  Inc.,   2.68%   IBP,
Inc.,  2.15%  Isco,  Inc.,  1.63%  Kellogg  Company,   2.74%
Lincoln    Telecommunications   Company,    1.27%    Lindsay
Manufacturing  Company,  1.69% MFS  Communications  Company,
Inc.,    1.64%    Norwest   Corporation,    1.39%   Supertel
Hospitality, Inc.,  1.65% Union Pacific Corporation,   1.64%
US  West,  Inc.,   2.74%  Valmont Industries,  Inc.,   3.22%
Werner Enterprises, Inc.

       D.     The   Record  Dates  for  Income  and  Capital
distributions shall be as set forth in the Prospectus  under
"Summary of Essential Information."

      E.    The  Distribution Dates for Income  and  Capital
distributions shall be as set forth in the Prospectus  under
"Summary of Essential Information."

     F.   The Mandatory Termination Date for the Trust shall
be May 15, 2005.

      G.    The  Treasury Obligations Maturity Date for  the
Trust shall be May 15, 2005.

      H.    The Evaluator's compensation as referred  to  in
Section  4.03 of the Standard Terms and Conditions of  Trust
shall be an annual fee of $0.0030 per Unit calculated on the
largest  number of Units outstanding during each  period  in
respect of which a payment is made pursuant to Section 3.05,
payable on a Distribution Date.

      I.    The  Trustee's  Compensation  Rate  pursuant  to
Section  6.04 of the Standard Terms and Conditions of  Trust
shall  be  an annual fee of $0.0090 per Unit, calculated  on
the  largest number of Units outstanding during each  period
in  respect  of which a payment is made pursuant to  Section
3.05.   However, in no event, except as may be otherwise  be
provided  in  the  Standard Terms and Conditions  of  Trust,
shall the Trustee receive compensation in any one year  from
any Trust of less than $2,000 for such annual compensation.

      J.    The  Initial Date of Deposit for  the  Trust  is
October 19, 1994.

     K.   The minimum amount of Equity Securities to be sold
by the Trustee pursuant to Section 5.02 of the Indenture for
the redemption of Units shall be 1,000 shares.
                              
                              
                          PART III
     
     A.    The  term "Capital Account" as set forth  in  the
Prospectus  shall  be  deemed to  refer  to  the  "Principal
Account."
     
     B.    Paragraph  (b) of Section 2.01  of  the  Standard
Terms and Conditions of Trust is amended by substituting the
following  sentences for the third and fourth  sentences  of
such paragraph:
     
     "The  Trustee shall not accept any deposit pursuant  to
this  Section 2.01(b) unless the Depositor and Trustee  have
each  determined that the maturity value of the Zero  Coupon
Obligations included in the deposit, divided by  the  number
of  Units  created  by  reason of the deposit,  shall  equal
$1.00;  written certifications of such determinations  shall
be  executed  by the Depositor and Trustee and preserved  in
the   Trust  records  with  a  copy  of  each  such  written
certification to Standard & Poor's Corporation  so  long  as
Units  of the Trust are rated by them.  The Depositor shall,
at  its  expense,  cause independent public  accountants  to
review  the  Trust's  holdings  (i)  at  such  time  as  the
Depositor  determines  no further  deposits  shall  be  made
pursuant to this paragraph and (ii), if earlier, as  of  the
90th  day following the initial deposit, for the purpose  of
certifying  whether  the  face  value  of  the  Zero  Coupon
Obligations then held by the Trust divided by the Units then
outstanding  equals  $1.00.  A copy of each  written  report
from  the  independent  public accountants  based  on  their
review will be provided to Standard & Poor's Corporation  so
long as Units of the Trust are rated by them."
     
      C.    The  last  sentence of the  first  paragraph  of
Section  5.02 of the Standard Terms and Conditions of  Trust
is  amended  by substituting  "4:00 p.m. Eastern  time"  for
"12:00 p.m in the City of New York."

      D.    The  second  paragraph of Section  5.02  of  the
Standard  Terms  and  Conditions  of  Trust  is  amended  by
substituting  the following sentence for the third  sentence
of the second paragraph of such Section:

      "If  such  available funds shall be insufficient,  the
Trustee  shall sell such Securities as have been  designated
on  the  current  list  for such purpose  by  the  Portfolio
Supervisor, as hereinafter in this Section 5.02 provided, in
amounts  as  the  Trustee  in  its  discretion  shall   deem
advisable  or  necessary  in order  to  fund  the  Principal
Account  for purposes of such redemption, provided  however,
that  Zero  Coupon Obligations may not be  sold  unless  the
Depositor and Trustee, which may rely on the advice  of  the
Portfolio Supervisor, have determined that the face value of
the  Zero  Coupon Obligations remaining after such  proposed
sale,  divided by the number of Units outstanding after  the
tendered Units are redeemed, shall equal or exceed $1.00;  a
written  certification  as to such  determination  shall  be
executed by the Depositor and Trustee and preserved  in  the
Trust records with a copy of each such written certification
to  Standard  & Poor's Corporation so long as Units  of  the
Trust are rated by them.  Within 90 days of the fiscal  year
end  of  the  Trust,  the Depositor  shall  obtain,  at  its
expense,   an   annual   written  certification   from   the
independent  public  accountants as  to  such  determination
which will also be provided to Standard & Poor's Corporation
so long as Units of the Trust are rated by them."

      E.    The  third sentence of the seventh paragraph  of
Section  5.02 of the Standard Terms and Conditions of  Trust
is amended by deleting "a certification from the independent
public  accountants to the effect described  in  the  second
paragraph  of this Section 5.02" and in its place  inserting
"a  certification  from the Depositor  and  Trustee  to  the
effect  described in the second paragraph  of  this  Section
5.02."

      F.   Paragraph (a) of subsection II of Section 3.05 of
the Standard Terms and Conditions of Trust is hereby amended
to  substitute the following sentence for the first sentence
of such paragraph:

    "On each Distribution Date, the Trustee shall distribute
to  each  Unit holder of record at the close of business  on
the Record Date immediately preceding such Distribution Date
an  amount  per  Unit  equal to such  Unit  holder's  Income
Distribution (as defined below, if such Distribution Date is
a Distribution Date requiring a distribution from the Income
Account)  plus  such Unit holder's pro  rata  share  of  the
balance  of  the  Principal Account (except  for  monies  on
deposit  therein required to purchase Contract  Obligations)
computed  as  of the close of business on such  Record  Date
after deduction of any amounts provided in Subsection I  (if
such  Distribution  Date is exclusively a Distribution  Date
requiring a distribution from the Capital Account, then  the
calculation  shall exclude amounts in the  Income  Account),
provided, however, that with respect to distributions  other
than the distribution occurring in the month of December  of
each  year,  the  Trustee shall not be required  to  make  a
distribution  from the Principal Account unless  the  amount
available for distribution shall equal $1.00 per 1,000 Units
in  the  case  of  Units initially offered at  approximately
$1.00 per Unit, or, $1.00 per 100 Units in the case of Units
initially offered at approximately $10.00 per Unit."

      G.   Section 3.12 of the Standard Terms and Conditions
of Trust is hereby deleted in its entirety and replaced with
the following language:
     
     "Section 3.12. Notice to Depositor.
     
     In  the event that the Trustee shall have been notified
at  any  time  of any action to be taken or proposed  to  be
taken  by  at least a legally required number of holders  of
any  Securities deposited in a Trust, the Trustee shall take
such  action or omit from taking any action, as appropriate,
so  as to insure that the Securities are voted as closely as
possible  in the same manner and the same general proportion
as are the Securities held by owners other than the Trust.
     
     In  the event that an offer by the issuer of any of the
Securities  or any other party shall be made  to  issue  new
securities, or to exchange securities, for Trust Securities,
the  Trustee shall reject such offer.  However,  should  any
issuance,    exchange    or   substitution    be    effected
notwithstanding such rejection or without an initial  offer,
any  securities,  cash  and/or property  received  shall  be
deposited   hereunder  and  shall  be  promptly   sold,   if
securities  or  property,  by the Trustee  pursuant  to  the
Depositor's  direction,  unless the  Depositor  advises  the
Trustee  to keep such securities or property.  The Depositor
may  rely  on  the Portfolio Supervisor in so  advising  the
Trustee.   The  cash  received in  such  exchange  and  cash
proceeds  of  any  such sales shall be distributed  to  Unit
holders  on  the  next distribution date in the  manner  set
forth  in  Section  3.05  regarding distributions  from  the
Principal  Account.   The Trustee shall  not  be  liable  or
responsible in any way for depreciation or loss incurred  by
reason of any such sale.
     
     Neither  the Depositor nor the Trustee shall be  liable
to  any  person  for any action or failure  to  take  action
pursuant to the terms of this Section 3.12.
     
     Whenever  new  securities or property is  received  and
retained  by  the Trust pursuant to this Section  3.12,  the
Trustee shall, within five days thereafter, mail to all Unit
holders  of  the  Trust notices of such  acquisition  unless
legal  counsel for the Trust determines that such notice  is
not  required  by  The Investment Company Act  of  1940,  as
amended."
     
     H.    The  second  paragraph of  Section  3.02  of  the
Standard Terms and Conditions of Trust is hereby deleted and
replaced with the following sentence:
     
     "Any  non-cash distributions (other than a  non-taxable
distribution  of the shares of the distributing  corporation
which  shall be retained by the Trust) received by the Trust
shall be dealt with in the manner described at Section 3.12,
herein,  and shall by retained or disposed of by  the  Trust
according  to  those  provisions.   The  proceeds   of   any
disposition shall be credited to the Income Account  of  the
Trust.   Neither  the  Trustee nor the  Depositor  shall  be
liable  or responsible in any way for depreciation  or  loss
incurred by reason of any such sale."
     
     I.    Section  1.01(4)  shall be  amended  to  read  as
follows:
     
     "(4)  "Portfolio  Supervisor" shall  mean  First  Trust
Advisors  L.P.  and  its  successors  in  interest,  or  any
successor  portfolio  supervisor  appointed  as  hereinafter
provided."
     
     J.    For purposes of this Trust, all references in the
Standard  Terms and Conditions of Trust including provisions
thereof  amended hereby to "1.00 per Unit" shall be  amended
to  read "10.00" per Unit" and all references to "per  1,000
Units" shall be amended to read "per 100 Units."
     
     K.    Section 8.02 of the Standard Terms and Conditions
of  Trust  shall  be  amended to  delete  the  reference  to
"100,000  Units" and substitute "2,500 Units" in the  second
sentence of the second paragraph thereof.
     
     L.    Section 3.05 of Article III of the Standard Terms
and  Conditions  of Trust is hereby amended to  include  the
following subsection:
          
          "Section 3.05I(e)   deduct from the Income Account
     or,  to  the  extent  funds are not available  in  such
     Account,  from  the Principal Account and  pay  to  the
     Depositor  the  amount that it is entitled  to  receive
     pursuant to Section 3.16.
     
     M.    Article  III of the Standard Terms and Conditions
of  Trust  is  hereby  amended by  inserting  the  following
paragraphs which shall be entitled Section 3.16.:
          
          "Section   3.16.  Bookkeeping  and  Administrative
     Expenses.   As  compensation for providing  bookkeeping
     and   other  administrative  services  of  a  character
     described  in  Section 26(a)(2)(C)  of  the  Investment
     Company Act of 1940 to the extent such services are  in
     addition to, and do not duplicate, the services  to  be
     provided  hereunder  by the Trustee  or  the  Portfolio
     Supervisor,  the  Depositor  shall  receive  against  a
     statement  or  statements  therefor  submitted  to  the
     Trustee monthly or annually an aggregate annual fee  in
     an  amount  which  shall not exceed $0.0010  times  the
     number  of  Units outstanding as of January 1  of  such
     year  except  for a year or years in which  an  initial
     offering period as determined by Section 4.01  of  this
     Indenture occurs, in which case the fee for a month  is
     based on the number of Units outstanding at the end  of
     such  month  (such annual fee to be pro rated  for  any
     calendar  year in which the Depositor provides  service
     during  less than the whole of such year),  but  in  no
     event  shall such compensation when combined  with  all
     compensation received from other unit investment trusts
     for   which  the  Depositor  hereunder  is  acting   as
     Depositor   for   providing   such   bookkeeping    and
     administrative services in any calendar year exceed the
     aggregate  cost to the Depositor providing services  to
     such  unit  investment trusts.  Such compensation  may,
     from  time to time, be adjusted provided that the total
     adjustment  upward  does  not,  at  the  time  of  such
     adjustment,   exceed  the  percentage  of   the   total
     increase, after the date hereof, in consumer prices for
     services as measured by the United States Department of
     Labor Consumer Price Index entitled "All Services  Less
     Rent of Shelter" or similar index, if such index should
     no  longer be published.  The consent or concurrence of
     any Unit holder hereunder shall not be required for any
     such  adjustment or increase.  Such compensation  shall
     be  paid  by  the  Trustee,  upon  receipt  of  invoice
     therefor from the Depositor, upon which, as to the cost
     incurred   by  the  Depositor  of  providing   services
     hereunder  the Trustee may rely, and shall  be  charged
     against the Income and Principal Accounts on or  before
     the Distribution Date following the Monthly Record Date
     on  which  such  period terminates.  The Trustee  shall
     have  no  liability to any Certificateholder  or  other
     person  for any payment made in good faith pursuant  to
     this Section.
          
          If  the  cash balance in the Income and  Principal
     Accounts  shall be insufficient to provide for  amounts
     payable  pursuant  to this Section  3.16,  the  Trustee
     shall  have the power to sell (i) Securities  from  the
     current  list  of  Securities  designated  to  be  sold
     pursuant  to Section 5.02 hereof, or (ii)  if  no  such
     Securities have been so designated, such Securities  as
     the  Trustee may see fit to sell in its own discretion,
     and  to  apply the proceeds of any such sale in payment
     of  the amounts payable pursuant to this Section  3.16,
     provided, however, that Zero Coupon Obligations may not
     be  sold  to pay for amounts payable pursuant  to  this
     Section 3.16.
          
          Any  moneys  payable to the Depositor pursuant  to
     this  Section 3.16 shall be secured by a prior lien  on
     the  Trust Fund except that no such lien shall be prior
     to   any  lien  in  favor  of  the  Trustee  under  the
     provisions of Section 6.04 herein.
     
     N.    Section  1.01(3)  shall be  amended  to  read  as
follows:
          
          "(3)  "Evaluator" shall mean First Trust  Advisors
     L.P.  and  its successors in interest, or any successor
     evaluator appointed as hereinafter provided."
     
     IN WITNESS WHEREOF, Nike Securities L.P., United States
Trust Company of New York 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 Vice President


                              FIRST TRUST ADVISORS L.P.,
                              Evaluator


                              By   Carlos E. Nardo
                                   Senior Vice President



                             FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor


                              By   Carlos E. Nardo
                                   Senior Vice President
                SCHEDULE A TO TRUST AGREEMENT

               Securities Initially Deposited
    The First Trust Special Situations Trust, Series 106
     
     (Note:  Incorporated herein and made a part hereof  for
the Trust is the "Schedule of Investments" for the Trust  as
set forth in the Prospectus.)






                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                        October 19, 1994


Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 106

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 106 in connection with the preparation,  execution
and  delivery of a Trust Agreement dated October 19,  1994  among
Nike  Securities L.P., as Depositor, United States Trust  Company
of New York, as Trustee, First Trust Advisors L.P., 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.  33-55455)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.

                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:jln



                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                        October 19, 1994
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 106

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  106  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests in the Trust (the "Trust"),  under  a  Trust
Agreement, dated October 19, 1994 (the "Indenture"), between Nike
Securities L.P., as Depositor, United States Trust Company of New
York,  as  Trustee, First Trust Advisors L.P., as  Evaluator  and
First Trust Advisors L.P., as Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trusts will be administered, and
investments  by the Trusts from proceeds of subsequent  deposits,
if  any,  will  be  made, in accordance with  the  terms  of  the
Indenture.  The Trusts hold both Treasury Obligations and  Equity
Securities  (collectively, the "Securities") as  such  terms  are
defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:
     
           I.    The  Trust is not an association  taxable  as  a
     corporation  for  Federal  income tax  purposes;  each  Unit
     holder will be treated as the owner of a pro rata portion of
     the assets of the Trusts under the Internal Revenue Code  of
     1986  (the "Code"); the income of the Trusts will be treated
     as income of the Unit holders thereof under the Code; and an
     item  of  Trust income will have the same character  in  the
     hands of a Unit holder as it would have in the hands of  the
     Trustee.   Each  Unit  holder will  be  considered  to  have
     received  his  pro  rata share of income derived  from  each
     Trust asset when such income is received by a Trust.
     
          II.   Each Unit holder will have a taxable event when a
     Trust  disposes  of a Security (whether by  sale,  exchange,
     redemption,  or  payment at maturity) or upon  the  sale  or
     redemption of Units by such Unit holder.  The price  a  Unit
     holder  pays  for  his Units, including  sales  charges,  is
     allocated  among his pro rata portion of each Security  held
     by  a Trust (in proportion to the fair market values thereof
     on the date the Unit holder purchases his Units) in order to
     determine his initial cost for his pro rata portion of  each
     Security  held  by  a Trust.  The Treasury  Obligations  are
     treated  as bonds that were originally issued at an original
     issue  discount.  Because the Treasury Obligations represent
     interest  in "stripped" U.S. Treasury bonds, a Unit holder's
     initial  cost  for  his pro rata portion  of  each  Treasury
     Obligation  held  by  a Trust (determined  at  the  time  he
     acquires his Units, in the manner described above) shall  be
     treated as its "purchase price" by a Unit holder.  Under the
     special  rules  relating to stripped bonds,  original  issue
     discount  is  effectively treated as  interest  for  Federal
     income  tax  purposes  and  the  amount  of  original  issue
     discount  in  this case is generally the difference  between
     the bond's purchase price and its stated redemption price at
     maturity.   A  Unit holder will be required  to  include  in
     gross  income  for each taxable year the sum  of  his  daily
     portions  of  original issue discount  attributable  to  the
     Treasury  Obligations  held by the Trust  as  such  original
     issue  discount accrues and will in general  be  subject  to
     Federal income tax with respect to the total amount of  such
     original  issue  discount that accrues for  such  year  even
     though  the  income is not distributed to the  Unit  holders
     during  such year to the extent it is greater than or  equal
     to  a  "de  minimis"  amount  determined  under  a  Treasury
     Regulation (the "Regulation") issued on December 28, 1992 as
     described below.  To the extent the amount of such  discount
     is  less  than  the  respective "de  minimis"  amount,  such
     discount  shall  be  treated as zero.  In general,  original
     issue discount accrues daily under a constant interest  rate
     method  which takes into account the semi-annual compounding
     of   accrued   interest.   In  the  case  of  the   Treasury
     Obligations,  this  method  will  generally  result  in   an
     increasing  amount of income to the Unit holders each  year.
     For  Federal income tax purposes, a Unit holder's  pro  rata
     portion  of dividends as defined by Section 316 of the  Code
     paid by a corporation are taxable as ordinary income to  the
     extent   of   such  corporation's  current  and  accumulated
     "earnings and profits".  A Unit holder's pro rata portion of
     dividends which exceed such current and accumulated earnings
     and  profits will first reduce a Unit holder's tax basis  in
     such Security (and accordingly his basis in his Units),  and
     to the extent that such dividends exceed a Unit holder's tax
     basis  in  such Security shall be treated as gain  from  the
     sale or exchange of property.
     
         III.   A Unit holder's portion of gain, if any, upon the
     sale or redemption of Units or the disposition of Securities
     held  by a Trust will generally be considered a capital gain
     except  in  the case of a dealer or a financial  institution
     and  will be generally long-term if the Unit holder has held
     his  Units for more than one year.  A Unit holder's  portion
     of loss, if any, upon the sale or redemption of Units or the
     disposition of Securities held by a Trust will generally  be
     considered a capital loss except in the case of a dealer  or
     a  financial institution and will be generally long-term  if
     the  Unit holder has held his Units for more than one  year.
     Unit holders should consult their tax advisers regarding the
     recognition  of  such capital gains and losses  for  Federal
     income tax purposes.
     
          IV.    The  Code provides that "miscellaneous  itemized
     deductions"  are  allowable only to  the  extent  that  they
     exceed  two  percent  of an individual  taxpayer's  adjusted
     gross income.  Miscellaneous itemized deductions subject  to
     this  limitation under present law include a  Unit  holder's
     pro  rata share of expenses paid by a Trust, including  fees
     of the Trustee and the Evaluator.
     
     The  Code  provides  a  complex set of rules  governing  the
accrual  of  original  issue discount,  including  special  rules
relating  to  "stripped" debt instruments such  as  the  Treasury
Obligations.   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  Treasury
Obligation  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 Treasury  Obligation
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 Treasury Obligations  on
the  date a Unit holder acquires his Units, and the price a  Unit
holder pays for his Units.  In addition, as discussed above,  the
Regulation provides that the amount of original issue discount on
a  stripped  bond  is  considered zero if the  actual  amount  of
original issue discount on such stripped bond as determined under
Section  1286  of  the Code is less than a "de  minimis"  amount,
which,  the  Regulation  provides, is the  product  of  (i)  0.25
percent  of the stated redemption price at maturity and (ii)  the
number of full years from the date the stripped bond is purchased
(determined  separately for each new purchaser  thereof)  to  the
final maturity date of the bond.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition of, a Security by the Trust will be included  in
the computation of the Superfund Tax by such corporations holding
Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-55455)
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/jln



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        October 19, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special
  Situations Trust, Series 106
  Nebraska Growth & Treasury
  Securities Trust, Series 3
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 106
      Nebraska Growth & Treasury Securities Trust, Series 3

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
106,  Nebraska Growth & Treasury Securities Trust, Series 3  (the
"Trust"),  which will be established under a Standard  Terms  and
Conditions  of Trust dated October 15, 1991, and a related  Trust
Agreement  dated  as  of today (collectively,  the  "Indenture"),
among Nike Securities L.P., as Depositor (the "Depositor"); First
Trust Advisors L.P., 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.  33-55455)  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
                                
                                
                        October 19, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 106
  Nebraska Growth & Treasury
  Securities Trust, Series 3
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President

      Re:  The First Trust Special Situations Trust, Series
                               106
      Nebraska Growth & Treasury Securities Trust, Series 3

Dear Sirs:

We  are acting as counsel for United States Trust Company of  New
York  (the "Trust Company") in connection with the execution  and
delivery  of  a  Standard  Terms and Conditions  of  Trust  dated
October  15,  1991, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as  Depositor  (the "Depositor"); First Trust Advisors  L.P.,  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  106  Nebraska
Growth  & Treasury Securities Trust, Series 3 (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  zero coupon U.S. Treasury bonds and  common  stocks
(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
Securities 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 Securities have been duly  authorized
and delivered.

                                    Very truly yours,
                                    
                                    
                                    
                                    Carter, Ledyard & Milburn




First Trust Advisors L.P.
1001 Warrenville Road
Lisle, Illinois  60532




October 19, 1994


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 106
     NEBRASKA GROWTH & TREASURY SECURITIES TRUST, SERIES 3

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
55455 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references to First  Trust
Advisors L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

First Trust Advisors L.P.



Robert W. Bredemeier
Senior Vice President


<TABLE> <S> <C>



<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from
Amendment Number 1 to Form S-6 and is qualified in its entirety by
reference to such Amendment Number 1 to Form S-6.
</LEGEND>
<SERIES>
   <NUMBER> 003
   <NAME> NEBRASKA G&T TRUST
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          OCT-19-1994
<PERIOD-START>                             OCT-19-1994
<PERIOD-END>                               OCT-19-1994
<INVESTMENTS-AT-COST>                          458,864
<INVESTMENTS-AT-VALUE>                         458,864
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 458,864
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                       458,864
<SHARES-COMMON-STOCK>                           50,000
<SHARES-COMMON-PRIOR>                           50,000
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   458,864
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                       0
<NET-INVESTMENT-INCOME>                              0
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                            0
<NET-CHANGE-FROM-OPS>                                0
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                               0
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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