FIRST TRUST SPECIAL SITUATIONS TRUST SER 112
487, 1995-01-18
Previous: FIRST TRUST SPECIAL SITUATIONS TRUST SER 111, 487, 1995-01-18
Next: PRAIRIE FUNDS, 497, 1995-01-18



                                
      
                                 Registration No.  33-57051
                                           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 112


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 January 18, 1995 at 2:00 p.m. pursuant to  Rule
     487.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 112

                      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.



         Select 1995 Growth & Treasury Securities Trust


The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 112 (the "Trust") is a unit investment trust consisting 
of a portfolio containing zero coupon U.S. Treasury bonds and 
common stocks issued by small capitalization companies.

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 issued by small capitalization companies ("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. The Trust is intended to achieve its objective 
over the life of the Trust and as such is best suited for those 
investors capable of holding Units to maturity. 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 $1.00 (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 $1.00 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 $1.00 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 TRUSTS MAY RECEIVE MORE OR LESS THAN 
$1.00 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."
    

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.


                   John G. Kinnard & Co., Inc.

   

         The date of this Prospectus is January 18, 1995

    

Page 1

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 
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 $1.00, 
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?" The 
Trust will automatically terminate shortly after the maturity 
of the Treasury Obligations deposited therein.

   
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 5.82% 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 5.82% of the net amount 
invested), subject to reduction beginning February 1, 1996. The 
minimum purchase is $1,000. The sales charge is reduced on a graduated 
scale for sales involving at least 100,000 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 and the Underwriter 
intend to 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

Page 2

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 25,000 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-January 18, 1995

    
   


        Underwriter:    John G. Kinnard & Co., Inc.
           Sponsor:     Nike Securities L.P.
           Trustee:     United States Trust Company of New York
         Evaluator:     FT Evaluators L.P.

    

<TABLE>
<CAPTION>
General Information 
<S>                                                                                     <C>
Aggregate Maturity Value of Treasury Obligations Initially Deposited                    $   500,000
Initial Number of Units                                                                     500,000
Fractional Undivided Interest in the Trust per Unit                                       1/500,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $   461,509
        Aggregate Offering Price Evaluation of Securities per Unit                      $     .9230
        Sales Charge of 5.5% of the Public Offering Price per Unit,
           (5.82% of the net amount invested)                                           $     .0537
        Public Offering Price per Unit (2)                                              $     .9767
Sponsor's Initial Repurchase Price per Unit                                             $     .9230
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying value  of 
        Equity Securities) $.055 less than Public Offering Price per Unit;
        $.0013 less than Sponsor's Initial Repurchase Price per Unit (3)                $     .9217
</TABLE>
   

CUSIP Number                            33734W  731
First Settlement Date                   January 25, 1995 
Treasury Obligations Maturity Date      May 15, 2005
Mandatory Termination Date              May 15, 2005
Trustee's Annual Fee                    $0.00090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.00030 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 $0.00025 per 
                                        Unit outstanding annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         Fifteenth day of each December, 
                                        commencing December 15, 1995.
Income Distribution Date (5)            Last business day of each December, 
                                        commencing December 29, 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)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.00010 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 $0.001 per Unit. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.


Page 4


         Select 1995 Growth & Treasury Securities Trust
      The First Trust Special Situations Trust, Series 112


What is The First Trust Special Situations Trust?

   
The First Trust Special Situations Trust, Series 112 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: 
Select 1995 Growth & Treasury Securities Trust. The Trust was 
created under the laws of the State of New York pursuant to a 
Trust Agreement (the "Indenture"), dated the Initial Date of Deposit, 
with Nike Securities L.P., as Sponsor, United States Trust Company 
of New York, as Trustee, First Trust Advisors L.P., as Portfolio 
Supervisor and FT Evaluators L.P., as 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 small capitalization companies ("Equity 
Securities"). In selecting Equity Securities for the Trust, the 
Underwriter has chosen certain small capitalization companies 
which it believes have the potential to achieve above average 
appreciation and growth by providing new products or services, 
thus becoming tomorrow's industry leaders. While past performance 
is no guarantee of future results, over the long term, small capitalization 
companies have historically produced greater returns than large 
capitalization companies. The higher returns achieved by small 
capitalization companies are generally accompanied by higher risks 
than those of large capitalization companies. Such risks include 
inadequate financial resources, increased stock price volatility, 
changing consumer preferences and less experienced management. 
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 $1.00, 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

Page 5

of Deposit was approximately 49.17% Treasury Obligations and approximately 
50.83% 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.
    

   
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 $1.00 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 $1.00 per Unit. The receipt 
of only $1.00  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 $1.00 per Unit as of the termination 
of the Trust would be approximately $.45 per Unit (the present 
value is indicated by the amount per Unit which is invested in 
Treasury Obligations). Furthermore, the $1.00 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 $1.00 
per Unit at the termination of the Trust would be approximately 
$.60 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.

Page 6

   
Subsequent to the initial offering period, the Evaluator, an affiliate 
of the Sponsor, will receive a fee as indicated in the "Summary 
of Essential Information." The fee may exceed the actual costs 
of providing such evaluation services for this Trust, but at no 
time will the total amount received for evaluation services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to FT Evaluators 
L.P. of supplying such services in such year. 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 $0.00090 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 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 $0.00050 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:

Page 7

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 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 (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). 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. 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

Page 8

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 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 for taxpayers other than corporations. 
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 25,000 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

Page 9

of the shares of such Security exceeds his tax basis in his pro 
rata portion of such Security, taxable gain would be recognized 
in an amount not to exceed the amount of such cash received, pursuant 
to Section 1031(b) of the Code. No taxable loss would be recognized 
upon such an exchange pursuant to Section 1031(c) of the Code, 
whether or not cash is received in lieu of a fractional share. 
Under either of these circumstances, special rules will be applied 
under Section 1031(d) of the Code to determine the Unit holder's 
tax basis in the shares of such particular Security which he receives 
as part of the In-Kind Distribution. Finally, if a Unit holder's 
pro rata interest in a Security does not equal a whole share, 
he may receive entirely cash in exchange for his pro rata portion 
of a particular Security. In such case, taxable gain or loss is 
measured by comparing the amount of cash received by the Unit 
holder with his tax basis in such Security.

Because the Trust will own many Securities, a Unit holder who 
requests an In-Kind Distribution will have to analyze the tax 
consequences with respect to each Security owned by the Trust. 
In analyzing the tax consequences with respect to each Security, 
such Unit holder must allocate the Distribution Expenses among 
the Securities (the "Allocable Expenses"). The Allocable Expenses 
will reduce the amount realized with respect to each Security 
so that the fair market value of the shares of such Security received 
(if any) and cash received in lieu thereof (as a result of any 
fractional shares) by such Unit holder should equal the amount 
realized for purposes of determining the applicable tax consequences 
in connection with an In-Kind Distribution. A Unit holder's tax 
basis in shares of such Security received will be increased by 
the Allocable Expenses relating to such Security. 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

Page 10

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) 
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 with a market capitalization of less than $850 million 
("small capitalization" or "small cap" companies). See "What are 
the Equity Securities Selected for Select 1995 Growth & Treasury 
Securities Trust?" 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. 
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

Page 11

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

   
In addition to the risks of investing in common stock, investments 
in common stock of small capitalization companies tend to be riskier 
and more volatile than investments in common stock of larger capitalized 
companies and may not be suited for investors seeking income and 
security. As a general definition, companies referred to as "small 
capitalization" companies typically have a market capitalization 
between $10 million and $2.3 billion. The small capitalization companies 
contained in the Trust can be sub-categorized into "micro capitalization,"
"small capitalization" and "mid capitalization" companies. As a general 
definition, companies referred to as "micro capitalization" companies 
typically have a market capitalization between $10 million and $50 million;
"small capitalization" companies between $50 million and $500 million; and
"mid capitalization" companies between $50 and $500 million; and "mid
capitalization" companies between $500 and $2.3 billion. In addition, 
small capitalization companies generally have lower revenue than 
larger companies (i.e., less than $1.5 billion), and are often newly 
public companies or in the early stages of their product cycle or 
in a niche-oriented business and may be regionally limited companies 
(e.g., certain banks and insurance companies).
    

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. 

The Underwriter has acquired or will acquire the Equity Securities 
for the Sponsor and thereby may benefit. The Underwriter in its 
general securities business acts as agent or principal in connection 
with the purchase and sale of equity securities, including the 
Equity Securities in the Trust, and may act as a market maker

Page 12

in certain of the Equity Securities. Officers and/or directors 
of the Underwriter and/or members of their families may have a 
position in the Equity Securities of the Trust and that position 
may be increased or decreased at any time at their discretion. 
The Underwriter, its officers, directors and/or their families 
may own options, rights or warrants of the Equity Securities of 
the Trust. Certain officers or directors of the Underwriter are 
on the Board of Directors of certain of the companies whose Equity 
Securities are included in the Trust. The Underwriter also from 
time to time may issue reports on and make recommendations relating 
to equity securities, which may include the Equity Securities 
of the Trust. The Underwriter has performed investment banking 
services for certain of the issuers of the Equity Securities.

The Equity Securities for the Trust were selected by Perkins Capital 
Management, Inc. The Equity Securities included for the Trust 
were screened by John G. Kinnard's Research and Trading Departments 
and then selected by Mr. Richard W. Perkins, C.F.A. Mr. Richard 
W. Perkins is President of Perkins Capital Management, Inc., an 
investment advisory firm located in Wayzata, Minnesota. Mr. Perkins 
received a Bachelor's degree in 1955 and Master's degree in 1957 
from the University of Wisconsin. He served as Assistant Endowment 
Fund Manager at the Mayo Foundation, Pension Fund Manager at Standard 
Oil Company of Ohio and Senior Vice President at Piper, Jaffray 
& Hopwood, Inc., prior to founding Perkins Capital Management, 
Inc. in 1985. In its investment advisory activities, Perkins Capital 
Management, Inc. directs its investment focus toward companies 
headquartered in the upper Midwest and particularly in Minnesota. 
Mr. Perkins has served as a consultant with the Underwriter on 
four other unit investment trusts.

What are the Equity Securities Selected for Select 1995 Growth 
& Treasury Securities Trust?

Today's largest and most dominant companies were at one time small 
capitalization companies. Because of their ability to provide 
a new product or service, small capitalization companies were 
able to capture a commanding or important market position, exhibiting 
growth rates during early stages of development that were at times 
dramatic.

   
In the Underwriter's opinion, some of today's best positioned 
small capitalization companies will experience similar growth 
and become tomorrow's industry leaders. Over the long term, small 
capitalization companies have historically produced greater returns 
than large capitalization companies. Of course, past performance 
is no guarantee of future results. Investments in small capitalization 
companies can have higher volatility with stock prices trading 
in wider ranges than those of large capitalization companies. 
The extra risks of investing in small capitalization companies 
may be reduced by diversification.
    

   
Since 1944, John G. Kinnard & Co., Inc. (the "Underwriter") has offered 
high-quality investment opportunities to clients across the United 
States. As a full-service securities firm, John G. Kinnard & Co. 
Inc.'s reputation rests on its continued ability to satisfy investors 
with very diverse financial goals.
    

   
John G. Kinnard & Co., Inc. achieves these goals by working closely 
with each client and by carefully selecting the right investment 
strategies. John G. Kinnard & Co., Inc. understands investment goals 
and objectives vary with each client. Therefore, John G. Kinnard 
& Co., Inc. implements a long-range program that involves comprehensive 
analysis of a person's assets, various obligations and investment 
objectives.
    

The following Equity Securities are included in the Trust:

   
ATS Medical, Inc. (ATSI) is engaged in the development, manufacture 
and marketing of a bileaflet mechanical heart valve used to replace 
natural or artificial heart valves that are malfunctioning. The 
company's valve is composed of pyrolitic carbon and uses an open 
pivot design to prevent blood clotting.
    

   
Advance Circuits, Inc. (ADVC) manufactures multi-layered printed 
circuit boards for both military and commercial applications. 
The company's products are used in computers, telecommunication, 
office automation and industrial control equipment and systems 
as well as aerospace and electronic devices.
    

   
AirTran Corporation (ATCC) is the holding company for Mesaba Aviation 
and AirTran Airways. Mesaba Aviation provides scheduled passenger 
and airfreight services to Upper Midwest cities and Canada from 
its hubs in Minneapolis/St. Paul, Minnesota and Detroit, Michigan 
through a marketing pact with Northwest Airlines. AirTran Airways 
operates scheduled passenger service from several eastern cities 
to Orlando, Florida.
    

Page 13

   
Amrion, Inc. (AMRI) develops and sells over 350 vitamins, nutritional 
supplements and personal health care products through catalogs, 
direct mail and wholesale to retail outlets, health care professionals 
and health food stores as well as distributors in foreign countries.
    

   
Ancor Communications, Inc. (ANCR) is a leader in the development 
of fiber channel communications network products, a high bandwidth 
data communication technology. The company's patented CXT switch 
is able to establish simultaneous, multiple direct connect and 
shared connect links.
    

   
AVECOR Cardiovascular, Inc. (AVEC) designs, manufactures and markets 
specialty medical devices for heart/lung bypass surgery and respiratory 
support. Products include disposable membrane oxygenators, cardiotomy 
reservoirs and cardioplegia systems. 
    

   
Bio Vascular, Inc. (BVAS) manufactures tissue-based bio-synthetic 
implantable medical devices and synthetic disposable and reusable 
medical devices primarily for cardiac and vascular surgery.
    

   
CNS, Inc. (CNXS) designs, manufactures and markets external nasal 
dilators and computer-based diagnostic devices for sleep disorders. 
The company's primary product is the Breathe-Rite which reduces 
snoring and enhances nasal breathing for people with allergies, 
cold symptoms and other causes of nasal obstruction.
    

   
Check Technology Corporation (CTCQ) manufactures, sells and services 
computerized systems for the production of checks and other financial 
documents for the worldwide security printing industry. Approximately 
80% of revenues are accounted for by export sales.
    

   
Chronimed Inc. (CHMD) distributes prescription drugs, medical 
products and educational materials by mail order to patients with 
chronic conditions and organ transplant recipients.
    

   
Communications Systems, Inc. (CSII) manufactures connecting wiring 
devices for telephone and data systems including modular telephone 
jacks, adapters and connectors. The company's customers include 
regional Bell operators as well as international telephone companies.
    

   
Community First Bankshares, Inc. (CFBX) is a holding company for 
twenty banks operating throughout Minnesota, North Dakota and 
South Dakota primarily in small and medium sized communities and 
surrounding market areas.
    

   
Computer Network Technology Corporation (CMNT) manufactures high-speed 
networking products used to connect mainframe computers, peripherals 
and networks. The company's customers are typically large corporations, 
institutions and government agencies.
    

   
Daig Corporation (DAIG) designs, manufactures and markets disposable 
catheters and accessories used in cardiology and other areas of 
medicine.
    

   
Department 56, Inc. (DFS) is a leading designer, importer and 
distributor of fine quality collectibles and other specialty giftware 
products. The company's best known product is the Village line 
of ceramic and porcelain houses, buildings and related accessories.
    

   
Digital Biometrics, Inc. (DBII) develops and manufactures fingerprint 
recording and identification products based on special electro-optical 
imaging technologies; the company's main product is the Tenprinter, 
a computer-based, inkless system that electronically reads a fingerprint 
and creates a digital image that can be printed out, transmitted 
or stored electronically.
    

   
Fastenal Company (FAST) operates several hundred stores selling 
fasteners and other industrial and construction supplies throughout 
North America in small- to medium-sized cities. The company has 
opened a new division to sell tools and safety equipment under 
the name Fastool.
    

   
Featherlite Manufacturing, Inc. (FTHR) designs, manufactures and 
markets Featherlite brand name specialty trailers and related 
parts and accessories through a network of 190 dealers located 
in North America. Its products are made of high-quality aluminum 
and are superior in terms of weight, durability and maintenance.
    

   
Fingerhut Companies, Inc. (FHT) is one of the largest U.S. catalog 
marketing companies selling brand name and private label merchandise 
primarily through catalogs; products offered include housewares, 
electronics, home textiles and apparel.
    

   
Grand Casinos, Inc. (GND) manages two casinos in Minnesota for 
the Mille Lacs band of Ojibwe Indians and also owns and operates 
two dockside casinos in Louisiana. The company has a controlling 
interest in Stratosphere Corp. which is building a free-standing 
observation tower in Las Vegas.
    

Page 14

   
Grist Mill Company (GRST) is a major U.S. producer of private 
label granola bars, natural cereals, dried fruit snacks and pre-formed 
pie crusts. These products are marketed under the Grist Mill brand 
name as well as under private labels for others.
    

   
Grow Biz International, Inc. (GBIZ) develops and franchises stores 
that sell used and new merchandise: Play It Again Sports offers 
sporting goods equipment; Once Upon A Child offers children's 
toys, clothing and furniture; Computer Renaissance offers personal 
computers and allied equipment; and Music Go Round offers musical 
instruments.
    

   
Minntech Corporation (MNTX) manufactures medical devices and sterilants 
used primarily in kidney dialysis and open-heart surgery. In addition, 
the company offers water filtration products for medical, industrial 
and laboratory use.
    

   
Norstan, Inc. (NRRD) markets, installs and services private telecommunication 
systems which are manufactured by others. The company serves business 
and institutional clients in 18 states as well as Canada.
    

   
Polaris Industries, Inc. (SNO) manufactures and markets snowmobiles, 
all-terrain vehicles and related equipment as well as accessories 
and clothing which are sold through dealers and distributors in 
67 countries. International operations account for 25% of revenues.
    

   
Regis Corporation (RGIS) owns and operates 1,500 hair salons in 
all 50 states, Canada, the United Kingdom and Mexico under the 
Regis Hairstyle, Master Cuts and Trade Secret names.
    

   
Shuffle Master, Inc. (SHFL) develops, manufactures and markets 
automatic card shuffling systems for casinos and other gaming 
operations. In addition, it offers its patented "Let It Ride" 
poker game to casinos throughout North America and has applied 
to the Nevada Gaming Commission for a tournament version of "Let 
It Ride."
    

   
Techne Corporation (TECH) is engaged in the manufacture and sale 
of hematology and biotechnology products for the clinical diagnostic 
and biotechnology research markets. Biotechnology products account 
for 66% of revenues and hematology products for 34%. An employee 
of John G. Kinnard & Co., Inc. is a member of Techne Corporation's
board of directors.
    

   
Tower Automotive, Inc. (TWER) designs and manufactures metal stampings 
and assemblies used by original equipment manufacturers in the 
North American automotive industry. The company's two largest 
customers are Ford and Honda.
    

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 
$1.00 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 $1.00 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 
$1.00 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

Page 15

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 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 5.82% 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 5.82% of the net amount invested), subject to reduction beginning 
February 1, 1996, 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:

Page 16


<TABLE>
<CAPTION>

                                                Primary and Secondary 
                                                _____________________

                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested   
_______________                         __________              __________
<S>                                     <C>                     <C>
  100,000 but less than 500,000         0.60%                   0.6036%
  500,000 but less than 1,000,000       1.30%                   1.3171%
1,000,000 or more                       2.10%                   2.1450%

</TABLE>

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 Underwriter 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 Underwriter 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. A person 
will become owner of the Units on the date of settlement provided 
payment has been received. 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


Page 17

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 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 February 1, 1996). Effective 
on each February 1, commencing February 1, 1996, 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. Any broker/dealer 
or bank will receive additional concessions for purchases made 
from the Sponsor or Underwriter on the Initial Date of Deposit 
resulting in total concessions as contained in the following table:
    

                 Total Concessions (Per Unit)* 

        $250,000-499,999        $500,000-999,999        $1,000,000 or more
        Purchased               Purchased               Purchased
        ________________        ________________        ________________
        3.7%                    3.8%                    4.0%

*       The applicable concession will be allotted to broker/dealers 
or banks who purchase Units from the Sponsor or Underwriter only 
on the Date of Deposit of the Trust.

What are the Sponsor's and Underwriter's Profits?

The Underwriter of the Trust will receive a gross sales commission 
equal to 5.5% of the Public Offering Price of the Units (equivalent 
to 5.82% of the net amount invested), less any reduced sales charge 
for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Underwriting" for 
information regarding the receipt of the excess gross sales commissions 
by the Sponsor from the Underwriter and additional concessions 
available to Underwriters, dealers and others. In addition, the 
Sponsor may be considered to have realized a profit or to have 
sustained a loss, as the case may be, in the amount of any difference 
between the cost of the Equity Securities to the Trust (which 
is based on the Evaluator's determination of the aggregate offering 
price of the underlying Equity Securities of such Trust on the 
Initial Date of Deposit as well as subsequent deposits) and the 
cost of such Equity Securities

Page 18

to the Sponsor. See "Underwriting" and Note (2) of "Schedule of 
Investments." During the initial offering period, the Underwriter 
also may realize profits or sustain losses as a result of fluctuations 
after the Date of Deposit in the Public Offering Price received 
by the Underwriter upon the sale of Units.

   
In maintaining a market for the Units, the Sponsor and Underwriter 
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 February 1, 1996) 
or redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor 
or the Underwriter.
    

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, both the Sponsor and the Underwriter intend to 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.

                     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

Page 19

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 $0.001 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?"

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 25,000 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 25,000 
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

Page 20

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 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 $1.00 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

Page 21

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 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 or Underwriter?

The Trustee shall notify the Sponsor or Underwriter of any tender 
of Units for redemption. If the Sponsor's or Underwriter'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 or Underwriter may be tendered 
to the Trustee for redemption as any other Units. In the event 
the Sponsor or Underwriter 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 or Underwriter 
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 or Underwriter.

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

Page 22

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 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 $1.00 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.)

Page 23

Who is the Trustee?

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

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

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

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

   
The Evaluator is FT Evaluators L.P., an Illinois limited partnership 
formed in 1994 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.
    

Page 24

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 
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 25,000 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.

Page 25

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.

                          UNDERWRITING

The Underwriter named below has purchased Units in the following 
amount:

<TABLE>
<CAPTION>
                                                                                                Number of
Name                                    Address                                                 Units
____                                    _______                                                 _________
<S>                                     <C>                                                     <C>

Underwriter
John G. Kinnard                         920 Second Ave. South, Minneapolis, MN 55402            500,000
  & Co., Incorporated
                                                                                                =========

</TABLE>


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

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

   
The Underwriter has agreed to underwrite additional Units of the 
Trust as they become available. The Sponsor will receive from 
the Underwriter the difference between the gross sales concession 
and 4.1% of the Public Offering Price of the Units, which is retained 
by the Underwriter.
    

From time to time the Sponsor may implement programs under which 
Underwriters and dealers of the Trust may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units during a specified 
time period. In addition, at various times the Sponsor may implement 
other programs under which the sales force of an Underwriter or 
dealer may be eligible to win other nominal awards for certain 
sales efforts, or under which the Sponsor will reallow to any 
such Underwriter or dealer that sponsors sales contests or recognition 
programs conforming to criteria established by the Sponsor, or 
participates in sales programs sponsored by the Sponsor, an amount 
not exceeding the total applicable sales charges on the sales 
generated by such person at the public offering price during such 
programs. Also, the Sponsor in its discretion may from time to 
time pursuant to objective criteria established by the Sponsor 
pay fees to qualifying Underwriters or dealers for certain services 
or activities which are primarily intended to result in sales 
of Units of the 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 with the Dow Jones Industrial Average, the S&P 500 Composite 
Price Stock Index, or performance data from Lipper Analytical 
Services, Inc. and Morningstar Publications, Inc. or from publications 
such as Money Magazine, The New York Times, U.S. News and World 
Report, Business Week, Forbes Magazine or Fortune Magazine. As 
with other performance data, performance comparisons should not 
be considered representative of the Trust's relative performance 
for any future period.


Page 26



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 112

   
We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 112, comprised of Select 1995 Growth & Treasury 
Securities Trust, as of the opening of business on January 18, 
1995. This statement of net assets is the responsibility of the 
Trust's Sponsor. Our responsibility is to express an opinion on 
this statement of net assets based on our audit.
    

   
We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on January 18, 1995. 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 112, comprised 
of Select 1995 Growth & Treasury Securities Trust, at the opening 
of business on January 18, 1995 in conformity with generally accepted 
accounting principles.
    







                                  ERNST & YOUNG LLP

   
Chicago, Illinois
January 18, 1995
    

Page 27


                                          Statement of Net Assets


   

                   Select 1995 Growth & Treasury Securities Trust
             The First Trust Special Situations Trust, Series 112
        At the Opening of Business on the Initial Date of Deposit
                                                 January 18, 1995

    

<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                     <C>
Investment in Securities represented by purchase
  contracts (1) (2)                                     $  461,509
                                                        ==========
Units outstanding                                          500,000
                                                        ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                     <C>
Cost to investors (3)                                   $  488,369
Less sales charge (3)                                      (26,860)
                                                        __________
Net Assets
                                                        $  461,509
                                                        ==========

</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 
5.82% of the net amount invested), assuming no reduction of sales 
charge for quantity purchases.


Page 28



                                          Schedule of Investments



   

                   Select 1995 Growth & Treasury Securities Trust
             The First Trust Special Situations Trust, Series 112
        At the Opening of Business on the Initial Date of Deposit
                                                 January 18, 1995

    


<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                 49.17%                                  $ 226,944
                maturing May 15, 2005


 Number         Ticker Symbol and
of Shares       Name of Issuer of Equity Securities 
__________      ___________________________________
1,938           ATSI    ATS Medical, Inc.                       1.73%                   $   4.125           7,994
  587           ADVC    Advance Circuits, Inc.                  1.73%                      13.625           7,998
1,163           ATCC    AirTran Corporation                     1.73%                       6.875           7,996
1,207           AMRI    Amrion, Inc.                            1.83%                       7.000           8,449
1,453           ANCR    Ancor Communications, Inc.              1.77%                       5.625           8,173
  799           AVEC    AVECOR Cardiovascular, Inc.             1.73%                      10.000           7,990
1,640           BVAS    Bio Vascular, Inc.                      1.73%                       4.875           7,995
  771           CNXS    CNS, Inc.                               1.76%                      10.500           8,096
1,184           CTCQ    Check Technology Corporation            1.73%                       6.750           7,992
  561           CHMD    Chronimed Inc.                          1.73%                      14.250           7,994
  666           CSII    Communications Systems, Inc.            1.77%                      12.250           8,158
  571           CFBX    Community First Bankshares, Inc.        1.73%                      14.000           7,994
1,254           CMNT    Computer Network Technology
                                  Corporation                   1.73%                       6.375           7,994
  346           DAIG    Daig Corporation                        1.74%                      23.250           8,045
  208           DFS     Department 56, Inc.                     1.74%                      38.500           8,008
  999           DBII    Digital Biometrics, Inc.                1.73%                       8.000           7,992
  180           FAST    Fastenal Company                        1.77%                      45.250           8,145
  790           FTHR    Featherlite Manufacturing, Inc.         1.73%                      10.125           7,999
  516           FHT     Fingerhut Companies, Inc.               1.76%                      15.750           8,127
  529           GND     Grand Casinos, Inc.                     1.75%                      15.250           8,067
  888           GRST    Grist Mill Company                      1.81%                       9.375           8,325
  766           GBIZ    Grow Biz International, Inc.            1.79%                      10.750           8,235
  542           MNTX    Minntech Corporation                    1.82%                      15.500           8,401
  426           NRRD    Norstan, Inc.                           1.73%                      18.750           7,987
  168           SNO     Polaris Industries, Inc.                1.72%                      47.125           7,917
  551           RGIS    Regis Corporation                       1.73%                      14.500           7,989
  633           SHFL    Shuffle Master, Inc.                    1.78%                      13.000           8,229
  780           TECH    Techne Corporation                      1.78%                      10.500           8,190
  761           TWER    Tower Automotive, Inc.                  1.75%                      10.625           8,086
                                                                ________                                ___________
                                Total Equity Securities         50.83%                                    234,565
                                                                ________                                ___________
                                Total Investments               100%                                    $ 461,509
                                                                ========                                ===========

</TABLE>
[FN]

Page 29

(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 January 
17, 1995.

(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 $460,834. Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $225,705 and $1,239, respectively. Cost 
and loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $234,608 and $43, respectively.


Page 30



             This page is intentionally left blank.


Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 4
Select 1995 Growth & Treasury Securities Trust
The First Trust Special Situations Trust, Series 112:
        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?                          11
        What are Equity Securities?                             11
        Risk Factors                                            11
        What are the Equity Securities Selected for 
          Select 1995 Growth & Treasury Securities Trust?       13
        What are Some Additional Considerations
          for Investors?                                        15
Public Offering:
        How is the Public Offering Price Determined?            16
        How are Units Distributed?                              18
        What are the Sponsor's and Underwriter's 
          Profits?                                              18
        Will There be a Secondary Market?                       19
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
          and Transferred?                                      19
        How are Income and Capital Distributed?                 20
        What Reports will Unit Holders Receive?                 20
        How May Units be Redeemed?                              21
        How May Units be Purchased by the Sponsor or
          Underwriter?                                          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?                                     24
        Limitations on Liabilities of Sponsor and Trustee       24
        Who is the Evaluator?                                   24
Other Information:
        How May the Indenture be Amended or 
          Terminated?                                           25
        Legal Opinions                                          25
        Experts                                                 26
Underwriting                                                    26
Report of Independent Auditors                                  27
Statement of Net Assets                                         28
Schedule of Investments                                         29

</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.


                   John G. Kinnard & Co., Inc.

                         Select 1995 
                           Growth & 
                           Treasury 
                       Securities Trust

 
                   John G. Kinnard & Co., Inc.
                    Kinnard Financial Center
                      920 Second Ave. South
                      Minneapolis, MN 55402
                         (800) 444-7884
                         (612) 370-2700

                            Trustee:

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


                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE


   
                        January 18, 1995

    


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  112, 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
112, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
January 18, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 112

                              By    NIKE SECURITIES L.P.
                                         Depositor




                              By      Carlos E. Nardo
                                   Senior Vice President




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

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      ) January 18, 1995
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )



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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated January 18, 1995, in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-57051) and related Prospectus of The First Trust  Special
Situations Trust, Series 112.



                                               ERNST & YOUNG LLP


Chicago, Illinois
January 18, 1995
                                
                                
                       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 FT EVALUATORS L.P.
     
     The consent of FT Evaluators 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  112  among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company of New York, as Trustee, FT Evaluators 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 FT Evaluators 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 112
                                
                         TRUST AGREEMENT
                                
                    Dated:  January 18, 1995
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
FT Evaluators L.P., as Evaluator and First Trust Advisors L.P. as
Portfolio Supervisor, sets forth certain provisions in  full  and
incorporates  other  provisions  by  reference  to  the  document
entitled  "Standard Terms and Conditions of Trust for  The  First
Trust  Special Situations Trust, Series 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 500,000 Units.

           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/500,000.
     
     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:
     
     1.73% ATS Medical,  Inc., 1.73% Advance  Circuits  Inc.,
     1.73%  AirTranCorporation, 1.83%  Amrion, Inc.,
     1.77%  Ancor Communications, Inc., 1.73% AVECOR 
     Cardiovascular, Inc., 1.73%  Bio   Vascular,
     Inc.,  1.76% CNS, Inc., 1.73%  Check Technology 
     Corporation, 1.73% Chronimed  Inc., 1.77%  Communications
     Systems, Inc., 1.73% Community First Bankshares, Inc.,
     1.73%  Computer Network Technology Corporation, 1.74%
     Daig  Corporation, 1.74% Department  56,  Inc., 1.73%
     Digital Biometrics, Inc., 1.77% Fastenal Company, 1.73%
     Featherlite Manufacturing, Inc., 1.76%  Fingerhut
     Companies, Inc., 1.75% Grand Casinos, Inc., 1.81%
     Grist  Mill  Company, 1.79% Grow Biz International,
     Inc., 1.82%  Minntech  Corporation, Inc., 1.73%
     Norstan, Inc., 1.72% Polaris Industries, Inc., 1.73%
     Regis  Corporation, 1.78% Shuffle Master, Inc., 1.78%
     Techne Corporation, 1.75% Tower Automotive, 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 $0.00030 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 $0.00090 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 January
18, 1995.

      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 FT Evaluators 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, FT Evaluators L.P. 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


                              FT EVALUATORS 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 112
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)






                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                        January 18, 1995

Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 112

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 112 in connection with the preparation,  execution
and  delivery of a Trust Agreement dated January 18,  1995  among
Nike  Securities L.P., as Depositor, United States Trust  Company
of  New  York, as Trustee, FT Evaluators 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.  33-57051)
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
                                
                                
                        January 18, 1995
                                
                                
                                
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 112

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  112  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests in the Trust (the "Trust"),  under  a  Trust
Agreement,  dated January 18, 1995 (the "Indenture"), among  Nike
Securities L.P., as Depositor, United States Trust Company of New
York,  as  Trustee,  FT Evaluators 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
     the Trust disposes of a Security (whether by sale, exchange,
     redemption,  or  payment at maturity) or upon  the  sale  or
     redemption of Units by such Unit holder.  The price  a  Unit
     holder  pays  for  his Units, including  sales  charges,  is
     allocated  among his pro rata portion of each Security  held
     by  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 capital gain from
     the  sale  or  exchange of property.  In general,  any  such
     capital  gain  will be short term unless a Unit  holder  has
     held his Units for more than one year.
     
         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.  33-57051)
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
                                
                                
                        January 18, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special
  Situations Trust, Series 112
  Select 1995 Growth & Treasury
  Securities Trust
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 112
         Select 1995 Growth & Treasury Securities Trust

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
112,   Select  1995  Growth  &  Treasury  Securities  Trust  (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");  FT
Evaluators  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.  33-57051)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    Carter, Ledyard & Milburn




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        January 18, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 112
  Select 1995 Growth & Treasury
  Securities Trust
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 112
         Select 1995 Growth & Treasury Securities Trust

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"); FT Evaluators 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  112  Select  1995  Growth  &
Treasury Securities Trust (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




January 18, 1995


FT Evaluators L.P.
1001 Warrenville Road
Lisle, Illinois  60532



Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 112

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
57051 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
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>                        1
<NAME>                          Select 1995 Growth & Treasury
                                Securities Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               JAN-18-1995
<PERIOD-START>                  JAN-18-1995
<PERIOD-END>                    JAN-18-1995
<INVESTMENTS-AT-COST>           461,509
<INVESTMENTS-AT-VALUE>          461,509
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  461,509
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        461,509
<SHARES-COMMON-STOCK>           500,000
<SHARES-COMMON-PRIOR>           500,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    461,509
<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