FIRST TRUST SPECIAL SITUATIONS TRUST SER 116
S-6EL24/A, 1995-02-27
Previous: DEAN WITTER SELECT EQUITY TRUST BANK STOCK PORTFOLIO SER 2, 24F-2NT, 1995-02-27
Next: NATIONAL MUNICIPAL TRUST SERIES 176, S-6, 1995-02-27



      
                          
As filed with the Securities and Exchange Commission on February 27, 1995.


                                       Registration No.  33-57741


               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 116

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.
                                
                    _________________________

The  registrant hereby amends this Registration Statement on such
date  or  dates  as may be necessary to delay its effective  date
until  the  registrant  shall  file  a  further  amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 116
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

10.  (a)  Registered or bearer          Rights of Unit Holders
          securities

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

13.  (a)  Load, fees, expenses, etc.    Summary of Essential
                                        Information; Public
                                        Offering; The First Trust
                                        Special Situations Trust

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

24.       Other material provisions
          of trust agreement                 *
                                
III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

33.       Remuneration of other              *
          persons for certain
          services rendered to trust

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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



__________________________
*    Inapplicable, answer negative or not required.




          SUBJECT TO COMPLETION DATED FEBRUARY 27, 1995

     California Growth & Treasury Securities Trust, Series 1
    Pennsylvania Growth & Treasury Securities Trust, Series 2

The Trusts. The First Trust (registered trademark) Special Situations 
Trust, Series 116 consists of the underlying separate unit investment 
trusts set forth above. The various trusts are sometimes collectively 
referred to herein as the "Trusts."

The California Growth & Treasury Securities Trust, Series 1 is 
a unit investment trust consisting of a portfolio containing zero 
coupon U.S. Treasury bonds and common stocks issued by companies 
which are incorporated or headquartered in the State of California.

The Pennsylvania Growth & Treasury Securities Trust, Series 2 
is a unit investment trust consisting of a portfolio containing 
zero coupon U.S. Treasury bonds and common stocks issued by companies 
which are incorporated or headquartered in the State of Pennsylvania.

The objectives of the Trusts are to protect Unit holders' capital 
and provide potential for capital appreciation or income by investing 
a portion of their portfolios in zero coupon U.S. Treasury bonds 
("Treasury Obligations"), and the remainder of the Trusts' portfolios 
in common stocks ("Equity Securities"). Collectively, the Treasury 
Obligations and the Equity Securities are referred to herein as 
the "Securities." See "Schedule of Investments." The Trusts have 
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 Trusts, 
whose net asset value will fluctuate and, prior to maturity, may 
be worth more or less than a purchaser's acquisition cost. There 
is, of course, no guarantee that the objectives of the Trusts 
will be achieved.

Each Unit of a Trust represents an undivided fractional interest 
in all the Securities deposited in such Trust. The Trusts have 
been organized so that purchasers of Units should receive, at 
the termination of the Trusts, an amount per Unit at least equal 
to $10.00 (which is equal to the per Unit value upon maturity 
of the Treasury Obligations), even if the Trusts 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 Trusts provides Unit holders who purchase Units at a price 
of $10.00 or less per Unit with total principal protection, including 
any sales charges paid, although they might forego any earnings 
on the amount invested. To the extent that Units are purchased 
at a price less than $10.00 per Unit, this feature may also provide 
a potential for capital appreciation. As a result of the volatile 
nature of the market for zero coupon U.S. Treasury bonds, Units 
sold or redeemed prior to maturity will fluctuate in price and 
the underlying Treasury Obligations may be valued at a price greater 
or less than their value as of the Initial Date of Deposit. UNIT 
HOLDERS DISPOSING OF THEIR UNITS PRIOR TO THE MATURITY OF THE 
TRUSTS MAY RECEIVE MORE OR LESS THAN $10.00 PER UNIT, DEPENDING 
ON MARKET CONDITIONS ON THE DATE UNITS ARE SOLD OR REDEEMED.

The Treasury Obligations deposited in the California Growth & 
Treasury Securities Trust, Series 1 on the Initial Date of Deposit 
will mature on                , 2006 (the "Treasury Obligations 
Maturity Date"). The Treasury Obligations deposited in the Pennsylvania 
Growth & Treasury Securities Trust, Series 2 on the Initial Date 
of Deposit will mature on                     , 2006 (the "Treasury 
Obligations Maturity Date"). The Treasury

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

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

               First Trust (registered trademark)



    The date of this Prospectus is                     , 1995


Page 1

Obligations in the Trusts have a maturity value equal to or greater 
than the aggregate Public Offering Price (which includes the sales 
charge) of the Units of the Trusts on the Initial Date of Deposit. 
The Equity Securities deposited in the Trusts' portfolios 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 Trusts. See "Portfolio."

The Sponsor may, from time to time during a period of up to approximately 
360 days after the Initial Date of Deposit, deposit additional 
Securities in the Trusts, provided it maintains the original percentage 
relationship between the Treasury Obligations and Equity Securities 
in the Trusts' portfolios. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of each Unit should always be an amount at least equal to $10.00, 
and that the original proportionate relationship amongst the individual 
issues of the Equity Securities shall be maintained. Any such 
difference may be due to the sale, redemption or liquidation of 
any Securities deposited in the Trusts 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 
Trusts?"

Public Offering Price. The Public Offering Price per Unit of a 
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 such 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 such 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 
a 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 such Trust plus a maximum 
sales charge of 5.5% (equivalent to 5.82% of the net amount invested), 
subject to reduction beginning                      , 1996. The 
minimum purchase for each Trust is $1,000. The sales charge for 
each Trust is reduced on a graduated scale for sales involving 
at least 10,000 Units. See "How is the Public Offering Price Determined?"

Dividend and Capital Distributions. Distributions of dividends 
and capital, if any, received by the Trusts 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 Trusts. 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 Trusts, the Trustee will distribute, upon surrender of Units 
for redemption, to each Unit holder his pro rata share of the 
Trusts' assets, less expenses, in the manner set forth under "Rights 
of Unit Holders-How are Income and Capital Distributed?"

Secondary Market for Units. After the initial offering period, 
while under no obligation to do so, the Sponsor may maintain a 
market for Units of the Trusts 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 a 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 such 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 
a 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 such 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

Page 2

of the Equity Securities in a 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 such 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 Trusts. The Sponsor will determine the manner, 
timing and execution of the sale of the Equity Securities. Written 
notice of any termination of the Trusts 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 Trusts 
maintained by the Trustee. At least 60 days prior to the Treasury 
Obligations Maturity Date the Trustee will provide written notice 
thereof to all Unit holders and will include with such notice 
a form to enable Unit holders to elect a distribution of shares 
of Equity Securities (reduced by customary transfer and registration 
charges) if such Unit holder owns at least 2,500 Units of a 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 a 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 Trusts 
are terminated. See "Rights of Unit Holders-How are Income and 
Capital Distributed?"

Risk Factors. An investment in the Trusts 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 Trusts or the general condition of 
the stock market, volatile interest rates or an economic recession. 
The Trusts are not actively managed and Equity Securities will 
not be sold by the Trusts 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-                    , 1995





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

<TABLE>
<CAPTION>

                                                                                        California
                                                                                        Growth & Treasury
                                                                                        Securities Trust
                                                                                        Series 1
                                                                                        _________________

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

</TABLE>

CUSIP Number                               
First Settlement Date                    
Treasury Obligations Maturity Date                     , 2006
Mandatory Termination Date                             , 2006
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading (4:00 
                                        p.m. Eastern time) on the New York 
                                        Stock Exchange on each day on 
                                        which it is open.
Supervisory Fee (4)                     Maximum of $0.0025 per Unit out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         Fifteenth day of each June and 
                                        December, commencing           , 1995.
Income Distribution Date (5)            Last day of each June and December, 
                                        commencing                , 1995.

[FN]

________________

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

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

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

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

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


Page 4



                                 Summary of Essential Information



        At the Opening of Business on the Initial Date of Deposit
                     of the Securities-                    , 1995


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

<TABLE>
<CAPTION>

                                                                                        Pennsylvania
                                                                                        Growth & Treasury
                                                                                        Securities Trust  
                                                                                        Series 2
                                                                                        _________________
General Information 
<S>                                                                                     <C>
Aggregate Maturity Value of Treasury Obligations Initially Deposited                    $       
Initial Number of Units                                                                      
Fractional Undivided Interest in the Trust per Unit                                        1/
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $                
        Aggregate Offering Price Evaluation of Securities per Unit                      $        
        Sales Charge of 5.5% of the Public Offering Price per Unit,
           (5.82% of the net amount invested)                                           $             
        Public Offering Price per Unit (2)                                              $                 
Sponsor's Initial Repurchase Price per Unit                                             $           
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying value 
        of Equity Securities) $        less than Public Offering Price per Unit;
        $           less than Sponsor's Initial Repurchase Price per Unit (3)           $                 

</TABLE>

CUSIP Number                             
First Settlement Date                    
Treasury Obligations Maturity Date                          , 2006
Mandatory Termination Date                                  , 2006
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading (4:00 
                                        p.m. Eastern time) on the New York 
                                        Stock Exchange on each day on 
                                        which it is open.
Supervisory Fee (4)                     Maximum of $0.0025 per Unit out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         Fifteenth day of each June and 
                                        December, commencing June 15, 1995.
Income Distribution Date (5)            Last day of each June and December, 
                                        commencing June 30, 1995.

[FN]
________________

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

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

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

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

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

Page 5


     California Growth & Treasury Securities Trust, Series 1
        Pennsylvania Growth & Treasury Securities Trust,
                            Series 2

      The First Trust Special Situations Trust, Series 116


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 116 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. This Series consists of underlying 
separate unit investment trusts designated as: California Growth 
& Treasury Securities Trust, Series 1 and Pennsylvania Growth 
& Treasury Securities Trust, Series 2 (collectively, the "Trusts," 
and each individually, a "Trust"). The Series was created under 
the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, United States Trust Company of New 
York, as Trustee, 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 Trusts, the Trustee delivered to the Sponsor documents 
evidencing the entire ownership of the Trusts.

The objectives of the California Growth & Treasury Securities 
Trust, Series 1 are to protect Unit holders' capital and provide 
potential for capital appreciation or income through an investment 
in zero coupon U.S. Treasury bonds, such securities being referred 
to herein as the "Treasury Obligations," and in equity securities 
issued by companies incorporated or headquartered in the State 
of California.

The objectives of the Pennsylvania Growth & Treasury Securities 
Trust, Series 2 are to protect Unit holders' capital and provide 
potential for capital appreciation or income through an investment 
in zero coupon U.S. Treasury bonds, such securities being referred 
to herein as the "Treasury Obligations," and in equity securities 
issued by companies incorporated or headquartered in the State 
of Pennsylvania. See "What are Equity Securities?" The Treasury 
Obligations evidence the right to receive a fixed payment at a 
future date from the U.S. Government and are backed by the full 
faith and credit of the U.S. Government. The guarantee of the 
U.S. Government does not apply to the market value of the Treasury 
Obligations or the Units of the Trusts, 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 Trusts are referred to herein as 
the "Securities." There is, of course, no guarantee that the objectives 
of the Trusts 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 each 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 Trusts 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 Trusts. Any additional Securities deposited in a Trust will 
maintain, as nearly as is practicable, the original proportionate 
relationship of the Treasury Obligations and Equity Securities 
in such Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of the Treasury Obligations represented by each Unit should always 
be an amount at least equal to $10.00, and that the original proportionate 
relationship amongst the individual issues of the Equity Securities 
shall be maintained. Any deposit by the Sponsor of additional 
Securities will duplicate, as nearly as is practicable, the original 
proportionate relationship and not the actual proportionate relationship 
on the subsequent date of deposit, since the actual proportionate 
relationship may be different than the original proportionate 
relationship. Any such difference may be due to the sale, redemption 
or liquidation of any of the Securities deposited in the Trusts 
on the Initial, or any subsequent, Date of Deposit. See "How May 
Securities be Removed from the Trusts?" 

Page 6

On a cost basis to the California Growth & Treasury Securities 
Trust, Series 1, the original percentage relationship on the Initial 
Date of Deposit was approximately           % Treasury Obligations 
and approximately               % Equity Securities. On a cost 
basis to the Pennsylvania Growth & Treasury Securities Trust, 
Series 2, the original percentage relationship on the Initial 
Date of Deposit was approximately        % Treasury Obligations 
and approximately        % Equity Securities. The original percentage 
relationship of each Equity Security to a 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 a Trust.

On the Initial Date of Deposit, each Unit of a Trust represented 
the undivided fractional interest in the Securities deposited 
in such Trust set forth under "Summary of Essential Information." 
The Trusts have been organized so that purchasers of Units should 
receive, at the termination of each Trust, an amount per Unit 
at least equal to $10.00 per Unit (which is equal to the per Unit 
value upon maturity of the Treasury Obligations), even if the 
Equity Securities never paid a dividend and the value of the Equity 
Securities in the Trusts 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 Trusts as are necessary to maintain a maturity value of 
the Units of the Trusts at least equal to $10.00 per Unit. The 
receipt of only $10.00 per Unit upon the termination of a Trust 
(an event which the Sponsor believes is unlikely) represents a 
substantial loss on a present value basis. At current interest 
rates, the present value of receiving $10.00 per Unit as of the 
termination of each Trust would be approximately $           per 
Unit for the California Growth & Treasury Securities Trust, Series 
1 and approximately $            per Unit for the Pennsylvania 
Growth & Treasury Securities Trust, Series 2 (the present value 
is indicated by the amount per Unit which is invested in Treasury 
Obligations). Furthermore, the $10.00 per Unit in no respect protects 
investors against diminution in the purchasing power of their 
investment due to inflation (although expectations concerning 
inflation are a component in determining prevailing interest rates, 
which in turn determine present values). If inflation were to 
occur at the rate of 5% per annum during the period ending at 
the termination of each Trust, the present dollar value of $10.00 
per Unit at the termination of each Trust would be approximately 
$           per Unit for the California Growth & Treasury Securities 
Trust, Series 1 and approximately $             per Unit for the 
Pennsylvania Growth & Treasury Securities Trust, Series 2. To 
the extent that Units of the Trusts are redeemed, the aggregate 
value of the Securities in a Trust will be reduced and the undivided 
fractional interest represented by each outstanding Unit of such 
Trust will increase. However, if additional Units are issued by 
a Trust in connection with the deposit of additional Securities 
by the Sponsor, the aggregate value of the Securities in such 
Trust will be increased by amounts allocable to additional Units, 
and the fractional undivided interest represented by each Unit 
of such Trust will be decreased proportionately. See "How May 
Units be Redeemed?" The Trusts have a Mandatory Termination Date 
as set forth herein under "Summary of Essential Information."

What are the Expenses and Charges?

At no cost to the Trusts, the Sponsor has borne all the expenses 
of creating and establishing the Trusts, 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 Trusts, 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 Trusts. 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 these Trusts, 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

Page 7

the amount set forth under "Summary of Essential Information," 
for providing portfolio supervisory services for the Trusts. Such 
fee is based on the number of Units outstanding in the Trusts 
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 Trusts, but at no time will the 
total amount received for portfolio supervisory services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to First 
Trust Advisors L.P. of supplying such services in such year.

Subsequent to the initial offering period, the Evaluator, 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 these Trusts, 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 Trusts for which it is 
reimbursed by the Trusts. The Trustee will receive for its ordinary 
recurring services to the Trusts an annual fee computed at $0.0090 
per annum per Unit in the Trusts outstanding based upon the largest 
aggregate number of Units of the Trusts 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 Trusts to the extent funds are available and then 
from the Capital Account of the Trusts. 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 Trusts 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 
Trusts: 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 Trusts 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 Trusts; 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 Trusts; all taxes and 
other government charges imposed upon the Securities or any part 
of the Trusts (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 Trusts. In addition, the 
Trustee is empowered to sell Securities in a 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 such 
Trust except that the Trustee shall not sell Treasury Obligations 
to pay a Trust's 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 a 
Trust. As described above, if dividends are insufficient to cover 
expenses, it is likely that Equity Securities will have to be 
sold to meet such Trust's 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 Trusts to be audited on an annual basis 
at the expense of the Trusts by independent auditors selected 
by the Sponsor. So long as the Sponsor is making a secondary market 
for the Units, the Sponsor is required to bear the cost of such 
annual audits to the extent such cost exceeds $0.0050

Page 8

per Unit. Unit holders of the Trusts 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 Trusts. 


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

1.      Each 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 a Trust under 
the Code; and the income of each 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 a Trust.

2.      Each Unit holder will have a taxable event when a Trust disposes 
of a Security (whether by sale, exchange, redemption, or payment 
at maturity) or upon the sale or redemption of Units by such Unit 
holder. The price a Unit holder pays for his Units, including 
sales charges, is allocated among his pro rata portion of each 
Security held by a Trust (in proportion to the fair market values 
thereof on the date the Unit holder purchases his Units) in order 
to determine his initial cost for his pro rata portion of each 
Security held by such Trust. The Treasury Obligations held by 
the Trusts 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 Trusts 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 
Trusts 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 Trusts 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 a 
Trust will generally be considered a capital gain except in the 
case of a dealer or a financial

Page 9

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 
a 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 deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by the 
Trusts, 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 Trusts (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 Trusts or Disposition of Units. As discussed above, a Unit 
holder may recognize taxable gain (or loss) when a Security is 
disposed of by a 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 a Trust. As discussed in "Rights of Unit Holders-How are Income 
and Capital Distributed?", under certain circumstances a Unit 
holder who owns at least 2,500 Units may request an In-Kind Distribution 
upon the termination of a 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 Trusts 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 a Trust, 
a Unit holder is considered as owning a pro rata portion of each 
of such Trust's

Page 10

assets for Federal income tax purposes. The receipt of an In-Kind 
Distribution upon the termination of a 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 such 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 Trusts. 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 
Trusts, there is no taxable gain or loss recognized upon such 
deemed exchange pursuant to Section 1036 of the Code. If the Unit 
holder receives whole shares of a particular Security plus cash 
in lieu of a fractional share of such Security, and if the fair 
market value of the Unit holder's pro rata portion of the shares 
of such Security exceeds his tax basis in his pro rata portion 
of such Security, taxable gain would be recognized in an amount 
not to exceed the amount of such cash received, pursuant to Section 
1031(b) of the Code. No taxable loss would be recognized upon 
such an exchange pursuant to Section 1031(c) of the Code, whether 
or not cash is received in lieu of a fractional share. Under either 
of these circumstances, special rules will be applied under Section 
1031(d) of the Code to determine the Unit holder's tax basis in 
the shares of such particular Security which he receives as part 
of the In-Kind Distribution. Finally, if a Unit holder's pro rata 
interest in a Security does not equal a whole share, he may receive 
entirely cash in exchange for his pro rata portion of a particular 
Security. In such case, taxable gain or loss is measured by comparing 
the amount of cash received by the Unit holder with his tax basis 
in such Security.

Because the Trusts 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 Trusts. 
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 Trusts. 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 a Trust to such 
Unit holder (including amounts received upon the redemption of 
Units) will be subject to back-up withholding. Distributions by 
the Trusts 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.

Page 11

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 Trusts Suitable for Retirement Plans?"

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

Why are Investments in the Trusts Suitable for Retirement Plans?

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

                           PORTFOLIOs

What are Treasury Obligations?

The Treasury Obligations deposited in the Trusts 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 Trusts' portfolios to 
be invested in Equity Securities.

What are Equity Securities?

The Trusts also consist 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 of the California Growth & Treasury 
Securities Trust, Series 1 consist of common stocks issued by 
companies incorporated or headquartered in the State of California. 
The stocks chosen for the portfolio were selected for their growth 
potential and diversification within the State of California. 
See "What are the Equity Securities Selected for California Growth 
& Treasury Securities Trust, Series 1?" for a general description 
of the companies.

The Equity Securities of the Pennsylvania Growth & Treasury Securities 
Trust, Series 2 consist of common stocks issued by companies incorporated 
or headquartered in the State of Pennsylvania. The stocks chosen 
for the portfolio were selected for their growth potential and 
diversification within the State of Pennsylvania. See "What are 
the Equity Securities Selected for Pennsylvania Growth & Treasury 
Securities Trust, Series 2?" for a general description of the 
companies. 

Risk Factors. An investment in Units of the Trusts should be made 
with an understanding of the risks such an investment may entail. 
Although actions have been taken to provide a diversified portfolio 
of Equity Securities with respect to the California Growth & Treasury 
Securities Trust, Series 1, some inherent risks exist due to the 
concentration of the Equity Securities within the State of California 
although a number of companies

Page 12

have significant business activities outside this region. Unpredictable 
factors include governmental, political, economic and fiscal policies 
of the State of California which may have an adverse effect on 
the performance of the issuers which have significant business 
activities within this region. In addition, regional influences 
may affect the performance of issuers, particularly if an economic 
downturn or contraction occurs in the mid-Pacific region of the 
United States or in the State of California.

Although actions have been taken to provide a diversified portfolio 
of Equity Securities with respect to the Pennsylvania Growth & 
Treasury Securities Trust, Series 2, some inherent risks exist 
due to the concentration of the Equity Securities within the State 
of Pennsylvania although a number of companies have significant 
business activities outside this region. Unpredictable factors 
include governmental, political, economic and fiscal policies 
of the State of Pennsylvania which may have an adverse effect 
on the performance of the issuers which have significant business 
activities within this region. In addition, regional influences 
may affect the performance of issuers, particularly if an economic 
downturn or contraction occurs in the mid-Atlantic region of the 
United States or in the State of Pennsylvania. 

The Trusts consist of such of the Securities listed under "Schedule 
of Investments" as may continue to be held from time to time in 
the Trusts and any additional Securities acquired and held by 
the Trusts pursuant to the provisions of the Trust Agreements 
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 a 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 
Trusts will retain for any length of time their present size and 
composition. Although each 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 a Trust, they may be accepted for deposit 
in such Trust and either sold by the Trustee or held in such 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 Trusts?" Equity Securities, however, will not 
be sold by the Trusts to take advantage of market fluctuations 
or changes in anticipated rates of appreciation or depreciation.

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

Page 13

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 Portfolios may be expected to fluctuate over the life of 
the Trusts to values higher or lower than those prevailing on 
the Initial Date of Deposit. 

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

Whether or not the Equity Securities are listed on a national 
securities exchange, the principal trading market for the Equity 
Securities may be in the over-the-counter market. As a result, 
the existence of a liquid trading market for the Equity Securities 
may depend on whether dealers will make a market in the Equity 
Securities. There can be no assurance that a market will be made 
for any of the Equity Securities, that any market for the Equity 
Securities will be maintained or of the liquidity of the Equity 
Securities in any markets made. In addition, the Trusts 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 
Trusts, 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 Portfolios, 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 Trusts 
and will vote such stocks in accordance with the instructions 
of the Sponsor. 

What are the Equity Securities Selected for California Growth 
& Treasury Securities Trust, Series 1?

Adaptec, Inc., headquartered in Milpitas, California, is a supplier 
of high-performance microcomputer input/output products including 
proprietary "VLSI" circuits, personal computer and small computer 
system interface-based controller and host controller boards and 
a family of small computer systems. In addition, the company is 
a supplier of integrated circuits to peripheral manufacturers 
for use in intelligent, high-performance peripherals.

Alza Corporation, headquartered in Palo Alto, California, develops 
and tests, primarily under joint arrangements, a variety of drug 
products which provide programmed amounts of medication over extended 
periods of time. In joint efforts, its clients pay development, 
testing, registration and commercialization costs, and obtain 
manufacturing and marketing rights to the products.

Amgen, Inc. is a developer, manufacturer and marketer of drugs 
that are based on advanced cellular and molecular biology. The 
company's principal drugs are "Epogen" (which promotes the production 
of red blood cells) and "Neupogen" (an agent that stimulates the 
production of some white blood cells). Amgen, Inc. is headquartered 
in Thousand Oaks, California, and markets its products throughout 
the United States and internationally.

Applied Materials, Inc. is headquartered in Santa Clara, California, 
where it develops, manufactures, sells and services semiconductor 
wafer fabrication equipment worldwide. The company's product line 
includes deposition, etching and ion implantation systems. Applied 
Materials, Inc. has an equity interest in Applied Komatsu Technology, 
Inc., a producer of thin-film transistor fabrication systems for 
flat-panel displays.

Page 14

Atmel Corporation, headquartered in San Jose, California, designs, 
develops, manufactures and markets high-performance memory and 
logic integrated circuits using proprietary technology. The company's 
products are used for computing, telecommunications, data communications, 
industrial control, consumer automotive, instrumentation and military 
aviation applications.

BankAmerica, through its subsidiaries, Bank of America and SeaFirst 
Corporation, provides retail and wholesale banking services in 
the western United States and other select markets. BankAmerica's 
commercial banking group focuses on commercial banking services 
for middle market customers, while the world group serves large 
corporate and institutional customers worldwide. BankAmerica is 
headquartered in San Francisco, California.

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

Chiron Corporation is a provider of genetic engineering for the 
development of healthcare products used in the treatment, prevention 
and diagnosis of diseases. The company's target markets include 
infectious disease diagnostics, adult vaccines, specialty pharmaceuticals 
and ophthalmics. Chiron Corporation is headquartered in Emeryville, 
California, and provides services to companies which include Johnson 
& Johnson, Daiichi Pure Chemicals, Ltd. and CIBA-GEIGY.

Cisco Systems, Inc. is engaged in the development, manufacturing, 
marketing and support of multi-protocol inter-networking systems 
that enable the construction of large-scale computer networks. 
The company's main products are routers with concurrent bridging 
and terminal services. Cisco Systems, Inc., with its headquarters 
in San Jose, California, sells its products internationally to 
system integrators. The products are then resold, mainly to government 
customers.

Clorox Company develops, manufactures and markets grocery store 
products for the food service industry, both domestically and 
internationally. The company, based in Oakland, California, conducts 
bottled water operations in the northeast and in Florida. Clorox 
Company products are marketed to grocery stores, mass merchandisers 
and other retail outlets.

Electronic Arts, Inc. creates, markets and distributes interactive 
entertainment software for various hardware platforms. The products 
are developed primarily for 16- and 32-bit computer platforms 
(such as Sega Genesis, the Super Nintendo Entertainment System 
and floppy disk-based computers). The company is headquartered 
in San Mateo, California. Electronic Arts, Inc. sells its products 
in retail outlets throughout the United States and Canada.

Fair Isaac & Company, Inc., headquartered in San Rafael, California, 
is a developer of statistical tools and scoring algorithms that 
are applied to various business decision processes. Additionally, 
the company is engaged in the production of software and stand-alone 
computers for the implementation of its scoring algorithms, which 
are supplied to the U.S. Internal Revenue Service, financial institutions, 
retailers, insurers and direct marketers. 

First Interstate Bancorp is a bank holding company with headquarters 
in Los Angeles, California. The subsidiaries conduct retail banking 
operations in the western states, concentrating on California, 
Washington and Texas. The company's banks attract deposits and 
provide lending services, mainly to small, middle-market and selected 
large corporations.

Gap, Inc. retails apparel and operates stores that sell 
tops, shorts, sweaters, jackets and jeans for children and adults. 
The Gap operates "Gap," "Gapkids" and "Banana Republic" stores 
throughout the United States. The Gap is headquartered in San 
Francisco, California.

Page 15

Hewlett-Packard Company, headquartered in Palo Alto, California, 
designs, manufactures and services electronic measurement, analysis 
and computation instruments. The company produces computers, calculators, 
workstations, video displays, printers, disc and tape drives, 
medical diagnostic and monitoring devices and mass spectrometers. 
Hewlett-Packard Company sells its products in the United States 
and other countries.

Intel Corporation designs and manufactures computer components 
and software. The company produces microprocessors, peripherals, 
microcontrollers, microcommunications products, microcomputer 
modules and systems and software for computer operating systems. 
Intel Corporation sells its products internationally and is headquartered 
in Santa Clara, California.

Linear Technology Corporation is headquartered in Milpitas, California, 
where it manufactures linear integrated circuits. The company's 
products include operational and instrumentation amplifiers, voltage 
and switching regulators, voltage references, monolithic switched-capacitor 
filters, high-frequency and high-current voltage converters and 
other circuits. The company sells its products to original equipment 
manufacturers (OEMs) in the United States and other countries.

Mattel, Inc. is headquartered in El Segundo, California, where 
it designs, manufactures and markets children's toys worldwide. 
Mattel, Inc.'s principal product line includes "Barbie Dolls," 
"Disney" preschool and infant toys and "Hot Wheels" miniature 
vehicles. The company also has products which include activity 
toys with the "Nickelodeon" brand name and the "See 'n Say" line 
of toys.

Oracle Systems Corporation designs, develops, markets and supports 
software products with a variety of uses, including database management, 
applications development, decision support, end-user applications 
and office automation. Oracle Systems Corporation's primary product, 
the Oracle Relational Database Management System, runs on a broad 
range of mainframes, minicomputers, microcomputers and personal 
computers. The company is based in Redwood City, California.

Pacific Telesis Group, comprised of Pacific Bell, Pacific Bell 
Directory and Nevada Bell, provides a wide variety of communications 
services in California and Nevada, including local exchange and 
toll service, network access and directory advertising. The company 
is one of seven regional holding companies formed in connection 
with the divestiture by AT&T Corporation. The company is headquartered 
in San Francisco, California.

Silicon Graphics, Inc., headquartered in Mountain View, California, 
designs, manufactures, markets and services a family of visual 
processing computer systems that are used mainly by engineers, 
scientists and other related professionals. The computer systems 
are used to develop, analyze and simulate complex 3-D objects 
and phenomena. MIPS Technologies, Inc., the company's subsidiary, 
designs and licenses RISC processor technology for computer systems.

Superior Industries International, Inc. designs and manufactures 
automotive products for vehicle manufacturers and the automotive 
aftermarket. The company's products include custom road wheels, 
steering wheel covers, seat belts, safety equipment and suspension 
parts. Superior Industries International sells its wheels to Ford, 
GM and Mazda. Aftermarket products are sold to Sears, Wal-Mart 
and Western Auto. The company is headquartered in Van Nuys, California.

Sybase, Inc. is engaged in the development, marketing and support 
of a full line of client/server-based relational database management 
software products and services for online applications in networked 
computing environments. Sybase, Inc.'s product line includes a 
broad range of relational database management system servers, 
application development tools and connectivity software. The company 
is headquartered in Emeryville, California, and its products are 
marketed worldwide.

3Com Corporation is headquartered in Santa Clara, California, 
where it designs, produces and markets a broad range of ISO 9000-compliant 
global data networking solutions. 3Com Corporation's products 
include routers, hubs, switches and adapters for Ethernet, Token 
Ring, FDDI and ATM networks.

Walt Disney Company, headquartered in Burbank, California, is a diversified
international family entertainment company which consists of theme parks
and resorts, filmed entertainment and consumer products.  The company's
attractions include "Disneyland," "Walt Disney World," "Epcot Center" and
"Disney MGM Studios" in addition to motion pictures for home and theater,
including the Disney Channel.

Page 16

What are the Equity Securities Selected for Pennsylvania Growth 
& Treasury Securities Trust, Series 2?

AMP, Inc., based in Harrisburg, Pennsylvania, is a worldwide producer 
of electronic connection programming and switching devices. The 
company supplies over 100,000 types and sizes of connectors, terminals, 
switches and data entry systems to customers throughout the world.

Airgas, Inc. and its wholly-owned subsidiaries manufacture and 
distribute industrial, medical and specialty gases, protective 
equipment and welding accessories and design cryogenic systems. 
The company, headquartered in Radnor, Pennsylvania, distributes 
its products in the United States and Canada.

Aluminum Company of America (ALCOA) produces aluminum products 
which are used by packaging, transportation, building and industrial 
customers worldwide. Headquartered in Pittsburgh, Pennsylvania, 
ALCOA also produces alumina, primary aluminum and a variety of 
finished products, components and systems for a multitude of industrial 
applications.

Armstrong World Industries, Inc. is a leading manufacturer of 
interior furnishings such as floor coverings, ceramic tiling, 
ceilings and furniture. Headquartered in Lancaster, Pennsylvania, 
the company also produces specialty products for the building, 
automotive and textile industries.

Arnold Industries, Inc., through its subsidiaries, assembles, 
transports, warehouses and delivers truckload and less-than-truckload 
shipments for contract customers. The company is headquartered 
in Lebanon, Pennsylvania and operates in the continental United 
States, Canada and Puerto Rico. Arnold transports food, building, 
metal and paper products; textiles; pharmaceuticals; office equipment 
and apparel.

Bell Atlantic Corporation, located in Philadelphia, Pennsylvania, 
owns and operates various telephone subsidiaries in the Middle 
Atlantic states and the District of Columbia. In addition, the 
company operates cellular telephone services in its geographic 
service area, maintains computer equipment and associated peripherals 
and sells and repairs computer parts. The company also provides 
telephone consulting outside the United States.

CoreStates Financial Corporation is based in Philadelphia, Pennsylvania. 
The company's subsidiaries serve New Jersey and Pennsylvania, 
providing lending services, cash management, and general transactions. 
Non-bank activities consist of consumer and commercial finance 
and trust services.

Crown Cork & Seal Company, Inc. is a major producer of crowns 
and closures for bottles and containers and a manufacturer and 
seller of metal cans. The company is based in Philadelphia, Pennsylvania, 
and sells its products to the food, citrus, brewing, soft drink, 
paint, toiletries, drug, anti-freeze, chemical and pet food industries.

Dentsply International, headquartered in York, Pennsylvania, designs, 
manufactures and markets x-ray systems for the dental and medical 
markets. The company also manufactures and distributes crown and 
bridge materials and x-ray film mounts and distributes dental 
products internationally under established brand names.

Genesis Health Ventures, Inc., headquartered in Kennett Square, 
Pennsylvania, provides geriatric healthcare services. The company's 
facilities offer room and board, recreational therapy, social, 
housekeeping and laundry services. The company also provides rehabilitation 
therapy, pharmacy and subacute care services. 

Heinz (H.J.) Company, headquartered in Pittsburgh, Pennsylvania, 
makes ketchup, sauces, baby food, beans, vinegar, pickles, soups, 
canned tuna, pet food, frozen potatoes, meat products and corn 
syrup. Heinz's subsidiary, Weight Watchers International, operates 
and franchises weight control classes and licenses diet foods 
to other manufacturers. The company sells in the United States, 
Canada, Europe, Australia and Japan. 

Hershey Foods Corporation is headquartered in Hershey, Pennsylvania. 
The company produces chocolate and confectionery products under 
brand names which include "Hershey's," "Kit Kat," "Reese's," "Mr. 
Goodbar" and "Whatchamacallit" candy bars. Hershey Foods Corporation 
also makes pasta, tomato sauce and cheese under brand names such 
as "San Giorgio," "American Beauty," "Delmonico Light 'n Fluffy," 
"Skinner" and "Ronzini." 

Page 17

Kennametal, Inc., headquartered in Latrobe, Pennsylvania, makes 
and sells a wide range of tools, tooling systems and supplies 
for the metalworking, mining and construction industries, including 
cutting tools, abrasives, carbide-tipped bits for trenching, grader 
blades and metallurgical powders. The company sells its products 
in the United States, Canada, Asia and Western Europe through 
mail order catalogs and direct sales.

Kulicke & Soffa Industries designs, makes and sells wire bonders, 
wafer saws, die bonders, micro tools and resistivity probes used 
in the production of semiconductor devices. The company is headquartered 
in Willow Grove, Pennsylvania and has manufacturing plants in 
both Pennsylvania and England as well as leased plants in Israel 
and Hong Kong.

Meridian Bancorp, headquartered in Reading, Pennsylvania, is a 
bank holding company with branch offices in eastern and central 
Pennsylvania, New Jersey and Delaware. The company owns Meridian 
Bank, First National Bank of Pike County, Delaware Trust Company 
and Commonwealth Bancshares. Meridian Bancorp also has other non-banking 
subsidiaries providing financial and real estate services.

Mylan Laboratories, Inc., headquartered in Pittsburgh, Pennsylvania, 
manufactures generic pharmaceutical products for resale by others 
under their own labels. Products are made in tablet, capsule and 
powder dosage forms and include anti-anxiety, antidepressant, 
antihistamine and anti-inflammatory drugs. Mylan jointly owns 
Somerset Pharmaceuticals (with Circa Pharmaceuticals) which markets 
Eldepryl, a treatment for Parkinson's disease. 

PPG Industries, Inc., based in Pittsburgh, Pennsylvania, manufactures 
flat and fiber glass, industrial and specialty chemicals, coatings 
and resins, and medical instruments. The company's products include 
replacement glass for autos, aircraft transparencies, metal pretreatments, 
adhesives, printing inks and chlorinated solvents. The company's 
primary customers are the automotive, transportation and construction 
industries. 

Pep Boys-Manny, Moe & Jack is a retailer of automotive parts and 
accessories and automotive maintenance, service and installation. 
The company is headquartered in Philadelphia, Pennsylvania, and 
operates "PEP BOYS" stores throughout the United States. The "PEP 
BOYS" product line includes batteries, tires, new and rebuilt 
parts for domestic and imported cars, antifreeze and other related 
automotive accessories.

Respironics, Inc. is headquartered in Murrysville, Pennsylvania. 
The company manufactures respiratory medical products that can 
be used in the home as well as in the hospital. Respironics products 
include manual ventilators, obstructive sleep apnea therapy products 
and patient ventilation face masks.

Rhone-Poulenc Rorer, Inc., located in Collegeville, Pennsylvania, 
develops, manufactures and markets prescription and over-the-counter 
pharmaceuticals in the United States and abroad. The company's 
operations involve the production and sale of pharmaceuticals, 
primarily gastrointestinal, cardiovascular, bone metabolism, dermatological, 
respiratory and plasma derivative products. 

Teleflex, Inc. is a designer and manufacturer of mechanical, electrical, 
electromechanical and hydraulic control equipment for the aerospace, 
commercial, medical, auto, marine and industrial markets. The 
company is headquartered in Plymouth Meeting, Pennsylvania.

U.S. Healthcare, Inc. is headquartered in Blue Bell, Pennsylvania. 
The company owns and operates health maintenance organizations 
(HMOs) in Connecticut, Delaware, Pennsylvania, Maryland, Massachusetts, 
New Hampshire, New Jersey and New York. For a fixed monthly payment, 
almost complete health care is provided by the company's HMOs. 
Available to members at an additional cost are dental care plans, 
prescription drug plans and vision care plans.

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

VF Corporation, headquartered in Wyomissing, Pennsylvania, designs, 
manufactures and markets jeanswear, sportswear, activewear, intimate 
apparel and occupational apparel. The clothes are marketed under 
such brand names as "Lee," "Wrangler," "Vanity Fair" and "Red 
Kap." Customers are primarily national and regional department, 
discount and specialty stores.

Page 18

Vishay Intertechnology, Inc., headquartered in Malvern, Pennsylvania, 
develops and manufactures a broad range of electronic resistors 
and resistive sensors. Products include resistance stress sensors, 
ultra-precision and precision commercial resistors and thick and 
thin film resistor chips. The company markets its products to 
the computer, telecommunications, military/aerospace, instrument 
and automotive industries.

What are Some Additional Considerations for Investors?

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

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

Unless a Unit holder purchases Units of the Trusts on the Initial 
Date of Deposit (or another date when the value of the Units is 
$10.00 or less), total distributions, including distributions 
made upon termination of the Trusts, 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 Trusts, 
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 Trusts 
will, in the case of Treasury Obligations, have the same maturity 
value and, as closely as can be reasonably acquired by the Sponsor, 
the same maturity date or, in the case of Equity Securities, be 
identical to those which were the subject of the failed contract. 
The Replacement Securities must be purchased within 20 days after 
delivery of the notice of a failed contract and 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 a 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 such 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 such Trust.

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

The Trusts consist 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 Trusts and any additional 
Securities acquired and held by the Trusts pursuant to the provisions 
of the Indenture (including provisions with respect to deposits 
into the Trusts of Securities in connection with the issuance 
of additional Units).

Once all of the Securities in the Trusts are acquired, the Trustee 
will have no power to vary the investments of the Trusts, 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 Trusts?"

Page 19

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 Trusts. 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 Trusts.

                         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 
a Trust and the aggregate underlying value of the Equity Securities 
in such Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of such Trust, plus a sales charge of 5.5% (equivalent 
to 5.82% of the net amount invested) divided by the number of 
Units of such 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 a Trust, plus or minus cash, if any, in the 
Income and Capital Accounts of such Trust divided by the number 
of Units of such 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 a Trust, plus or minus cash, if any, 
in the Income and Capital Accounts of such 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 
                     , 1996, divided by the number of outstanding 
Units of such Trust.

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

<TABLE>
<CAPTION>

                                                Primary and Secondary
                                                ______________________
                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested
_______________                         __________              __________
<S>                                     <C>                     <C>
10,000 but less than 50,000             0.60%                   0.6036%
50,000 but less than 100,000            1.30%                   1.3171%
100,000 or more                         2.10%                   2.1450%

</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling broker/dealer, bank or other. The reduced sales charge 
structure will apply on all purchases of Units in a Trust by the 
same person on any one day from any one broker/dealer, bank or 
other. 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 broker/dealer, bank or other 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, broker/dealers, banks or others and their affiliates, 
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 Trusts 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

Page 20

underlying Securities. During the initial offering period, the 
aggregate value of the Units of a 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 such 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 a Trust plus the applicable 
sales charge. The offering price of the Treasury Obligations in 
the Trusts 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 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 Trusts 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 
a Trust plus or minus a pro rata share of cash, if any, in the 
Income and Capital Accounts of such 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 Trusts 
for sale in a number of states. Sales initially will be made to 
broker/dealers, banks 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        
              , 1996). Volume concessions or agency commissions 
of an additional 0.40% of the Public Offering Price will be given 
to any broker/dealer, bank or other, who purchases from the Sponsor 
at least $100,000 on the Initial Date of Deposit or $250,000 on

Page 21

any day thereafter. Effective on each commencing              
        , 1996, the sales charge will be reduced by 1/2 of 1% 
to a minimum of 3.5%. However, resales of Units of the Trusts 
by such broker/dealers, banks 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 Trusts 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 Units of the Trusts; 
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. 

From time to time the Sponsor may implement programs under which 
broker/dealers, banks or others of the Trusts may receive nominal 
awards from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units during a specified 
time period. In addition, at various times the Sponsor may implement 
other programs under which the sales force of a broker/dealer, 
bank or other may be eligible to win other nominal awards for 
certain sales efforts, or under which the Sponsor will reallow 
to any such broker/dealer, bank or other 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 broker/dealers, banks or others 
for certain services or activities which are primarily intended 
to result in sales of Units of the Trusts. Such payments are made 
by the Sponsor out of its own assets, and not out of the assets 
of the Trusts. These programs will not change the price Unit holders 
pay for their Units or the amount that the Trusts 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 Trusts 
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 Trusts. 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 
Trusts are described more fully elsewhere in this Prospectus. 

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

What are the Sponsor's Profits?

The Sponsor of the Trusts 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 "Public Offering-How 
are Units Distributed?" for information regarding the receipt 
of additional concessions available to broker/dealers, banks and 
others. In addition, the Sponsor may be considered to have realized 
a profit or to have sustained a loss, as the case may be, in the 
amount of any difference between the cost of the Securities to 
the Trusts (which is based on the Evaluator's determination of 
the aggregate offering price of the underlying Securities of the 
Trusts on the Initial Date of Deposit as well as on subsequent 
deposits)

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

Page 22

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 5.5% 
subject to reduction beginning                      , 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.

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor intends to maintain a market for the Units 
and continuously 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 a Trust and the aggregate 
underlying value of the Equity Securities in such Trust plus or 
minus cash, if any, in the Income and Capital Accounts of such 
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 a 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

Page 23

in connection with each such transfer or exchange. For new certificates 
issued to replace destroyed, stolen or lost certificates, the 
Unit holder may be required to furnish indemnity satisfactory 
to the Trustee and pay such expenses as the Trustee may incur. 
Mutilated certificates must be surrendered to the Trustee for 
replacement.

How are Income and Capital Distributed?

The Trustee will distribute any net income (other than accreted 
interest on the Treasury Obligations) received with respect to 
any of the Securities in a 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 a Trust, to the extent not used to meet redemptions 
of Units or pay expenses, will, however, be distributed on the 
last day of each month to Unit holders of record on the fifteenth 
day of each month if the amount available for distribution equals 
at least $0.01 per Unit. The Trustee is not required to pay interest 
on funds held in the Capital Account of the Trusts (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 Trusts 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 Trusts 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 each 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 each Trust, 
less expenses of each Trust, subject to the limitation that Treasury 
Obligations may not be sold to pay for Trust expenses. Not less 
than 60 days prior to the Treasury Obligations Maturity Date the 
Trustee will provide written notice thereof to all Unit holders 
and will include with such notice a form to enable Unit holders 
to elect a distribution of shares of Equity Securities (an "In-Kind 
Distribution"), if such Unit holder owns at least 2,500 Units 
of each 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 each Trust, those Unit holders with 
at least 2,500 Units will be offered the option of having the 
proceeds from the Equity Securities distributed "in-kind," or 
they will be paid in cash, as indicated above. A Unit holder may, 
of course, at any time after the Equity Securities are distributed, 
sell all or a portion of the shares. 

The Trustee will credit to the Income Account of each 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 
each Trust for state and local taxes, if any, and any governmental 
charges payable out of each Trust.

Page 24

What Reports will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of income, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per Unit. Within a reasonable 
period of time after the end of each calendar year, the Trustee 
shall furnish to each person who at any time during the calendar 
year was a Unit holder of a Trust the following information in 
reasonable detail: (1) a summary of transactions in such Trust 
for such year; (2) any Securities sold during the year and the 
Securities held at the end of such year by such 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 a 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 each 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 each Trust.

The Trustee is empowered to sell Securities of each Trust in order 
to make funds available for redemption. To the extent that Securities 
are sold, the size and diversity of each 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 each Trust is assured of retaining 
a sufficient principal amount of Treasury Obligations to provide 
funds upon maturity of each Trust at least equal to $10.00 per 
Unit.

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Treasury Obligations and the aggregate underlying 
value of the Equity Securities in each Trust plus or minus cash, 
if any, in the Income and Capital Accounts of each Trust, while 
the Public Offering Price per Unit during the initial offering 
period will be determined on the basis of the

Page 25

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 each Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of each 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 each Trust and includes the sales 
charge) exceeded the Unit value at which Units could have been 
redeemed (based upon the current bid prices of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
each 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 each 
Trust other than cash deposited in each 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 each 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 each 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 each Trust; (2) an amount representing estimated accrued 
expenses of each 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 each Trust as of the business day 
prior to the evaluation being made; and (4) other liabilities 
incurred by each Trust; and finally dividing the results of such 
computation by the number of Units of each 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?

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

Page 26

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

How May Securities be Removed from the Trusts?

The Portfolios of the Trusts are not "managed" by the Sponsor 
or the Trustee; their activities described herein are governed 
solely by the provisions of the Indenture. The Indenture provides 
that the Sponsor may (but need not) direct the Trustee to dispose 
of an Equity Security in the event that an issuer defaults in 
the payment of a dividend that has been declared, that any action 
or proceeding has been instituted restraining the payment of dividends 
or there exists any legal question or impediment affecting such 
Equity Security, that the issuer of the Equity Security has breached 
a covenant which would affect the payments of dividends, the credit 
standing of the issuer or otherwise impair the sound investment 
character of the Equity Security, that the issuer has defaulted 
on the payment on any other of its outstanding obligations, that 
the price of the Equity Security has declined to such an extent 
or other such credit factors exist so that in the opinion of the 
Sponsor, the retention of such Equity Securities would be detrimental 
to the Trusts. Treasury Obligations may be sold by the Trustee 
only pursuant to the liquidation of the Trusts 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 Trusts 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 Trusts, they may be accepted for deposit 
in the Trusts and either sold by the Trustee or held in the Trusts 
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 Trusts 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 Trusts 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 Trusts are assured of retaining a sufficient principal 
amount of Treasury Obligations to provide funds upon maturity 
of the Trusts at least equal to $10.00 per Unit. Treasury Obligations 
may not be sold by the Trustee to meet Trust expenses.

The Sponsor, in designating Equity Securities to be sold by the 
Trustee, will generally make selections in order to maintain, 
to the extent practicable, the proportionate relationship among 
the number of shares of individual issues of Equity Securities. 
To the extent this is not practicable, the composition and diversity 
of the Equity Securities may be altered. In order to obtain the 
best price for the Trusts, 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

Page 27

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 Trusts or to any series 
thereof or to any other Underwriter. The information is included 
herein only for the purpose of informing investors as to the financial 
responsibility of the Sponsor and its ability to carry out its 
contractual obligations. More detailed financial information will 
be made available by the Sponsor upon request.)

Who is the Trustee?

The Trustee is United States Trust Company of New York with its 
principle place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Trusts may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and 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 Trusts 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 Trusts as provided herein, or (c) 
continue to act as Trustee without terminating the Indenture.

Page 28


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.

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 a Trust shall terminate upon the maturity, 
redemption or other disposition of the last of the Treasury Obligations 
held in such Trust, but in no event beyond the Mandatory Termination 
Date indicated herein under "Summary of Essential Information." 
A Trust may be liquidated at any time by consent of 100% of the 
Unit holders of such Trust or by the Trustee in the event that 
Units of the Trusts not yet sold aggregating more than 60% of 
the Units of such Trust are tendered for redemption by the Sponsor. 
If a Trust is liquidated because of the redemption of unsold Units 
of such Trust, the Sponsor will refund to each purchaser of Units 
of such 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 a 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 a 
Trust. The Sponsor will determine the manner, timing and execution 
of the sale of the Equity Securities. Written notice of any termination 
of a 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 such Trust maintained by the Trustee. 
At least 60 days prior to the Treasury Obligations Maturity Date 
the Trustee will provide written notice thereof to all Unit holders 
and will include with such notice a form to enable Unit holders 
to elect a distribution of shares of Equity Securities (reduced 
by customary transfer and registration charges), if such Unit 
holder owns at least 2,500 Units of a 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 a 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 a Trust is terminated. Regardless of the distribution 
involved, the Trustee will deduct from the funds of a Trust any 
accrued costs, expenses, advances or indemnities provided by the 
Trust Agreement, including estimated compensation of the Trustee 
and costs of liquidation

Page 29

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 Trusts 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 Trusts.

Experts

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

Page 30


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 116

We have audited the accompanying statements of net assets, including 
the schedules of investments, of The First Trust Special Situations 
Trust, Series 116, comprised of California Growth & Treasury Securities 
Trust, Series 1 and Pennsylvania Growth & Treasury Securities 
Trust, Series 2, as of the opening of business on             
        , 1995. These statements of net assets are the responsibility 
of the Trusts' Sponsor. Our responsibility is to express an opinion 
on these statements 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 statements 
of net assets are free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statements of net assets. Our procedures included 
confirmation of the letters of credit held by the Trustee and 
deposited in the Trusts on                     , 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 statements of net assets. We believe that 
our audit of the statements of net assets provides a reasonable 
basis for our opinion.

In our opinion, the statements of net assets referred to above 
presents fairly, in all material respects, the financial position 
of The First Trust Special Situations Trust, Series 116, comprised 
of California Growth & Treasury Securities Trust, Series 1 and 
Pennsylvania Growth & Treasury Securities Trust, Series 2, at 
the opening of business on                     , 1995 in conformity 
with generally accepted accounting principles.





                                  ERNST & YOUNG LLP

Chicago, Illinois
                    , 1995


Page 31


                                          Statement of Net Assets




          California Growth & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 116
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                     <C>
Investment in Securities represented by purchase
  contracts (1) (2)                                     $    
                                                        ==========
Units outstanding                                           
                                                        ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                     <C>
Cost to investors (3)                                   $    
Less sales charge (3)                                   (       )
                                                        __________

Net Assets                                              $    
                                                        ==========

</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     Aggregate cost of the Securities listed under "Schedule of 
Investments" for California Growth & Treasury Securities Trust, 
Series 1 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 $               
issued by Bankers Trust Company has been deposited with the Trustee 
covering the monies necessary for the purchase of the Securities 
in the California Growth & Treasury Securities Trust, Series 1 
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 32



                                          Statement of Net Assets



        Pennsylvania Growth & Treasury Securities Trust, Series 2
             The First Trust Special Situations Trust, Series 116
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                     <C>
Investment in Securities represented by purchase
  contracts (1) (2)                                     $    

                                                        ==========
Units outstanding                                           
                                                        ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                     <C>
Cost to investors (3)                                   $    
Less sales charge (3)                                       
                                                        __________

Net Assets                                              $          
                                                        ==========

</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     Aggregate cost of the Securities listed under "Schedule of 
Investments" for Pennsylvania Growth & Treasury Securities Trust, 
Series 2 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 $               
issued by Bankers Trust Company has been deposited with the Trustee 
covering the monies necessary for the purchase of the Securities 
in the Pennsylvania Growth & Treasury Securities Trust, Series 
1 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 33

                                          Schedule of Investments



          California Growth & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 116
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>

                                                                                        Market
                                                                Approximate             Value per
                                                                Percentage of           Share of        Cost of
Maturity                                                        Aggregate               Equity          Securities
 Value          Name of Issuer and Title of Security (1)        Offering Price (3)      Securities      to Trust (2)
________        ________________________________________        __________________      _________       ___________
<C>             <S>                                             <C>                     <C>             <C>
$               Zero coupon U.S. Treasury bonds                    %                                    $        
                maturing                , 2006                  

Number          Ticker Symbol and
of Shares       Name of Issuer of Equity Securities 
__________      ___________________________________
                ADPT    Adaptec, Inc.                           1-4%                                    
                AZA     Alza Corporation                        1-4%                                    
                AMGN    Amgen, Inc.                             1-4%                                    
                AMAT    Applied Materials, Inc.                 1-4%                                    
                ATML    Atmel Corporation                       1-4%                            
                BAC     BankAmerica                             1-4%                            
                CHV     Chevron Corporation                     1-4%                            
                CHIR    Chiron Corporation                      1-4%                            
                CISCO   Cisco Systems, Inc.                     1-4%                            
                CLX     Clorox Company                          1-4%                            
                ERTS    Electronic Arts, Inc.                   1-4%                            
                FICI    Fair Isaac & Company, Inc.              1-4%                            
                I       First Interstate Bancorp                1-4%                            
                GPS     Gap, Inc.                               1-4%                            
                HWP     Hewlett-Packard Company                 1-4%                            
                INTC    Intel Corporation                       1-4%                            
                LLTC    Linear Technology Corporation           1-4%                            
                MAT     Mattel, Inc.                            1-4%                            
                ORCL    Oracle Systems Corporation              1-4%                            
                PAC     Pacific Telesis Group                   1-4%                            
                SGI     Silicon Graphics, Inc.                  1-4%                            
                SUP     Superior Industries International, Inc. 1-4%                            
                SYBS    Sybase, Inc.                            1-4%                            
                COMS    3Com Corporation                        1-4%                            
                DIS     Walt Disney Company                     1-4%
                                                                ________                                ____________
                                 Total Equity Securities                                                          
                                                                ________                                ____________
                                Total Investments               100%                                    $       
                                                                ========                                ============

</TABLE>
[FN]

________________

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

        All securities are represented by regular way contracts to purchase 
such securities for the performance of which an irrevocable letter 
of credit has been deposited with the Trustee. The contracts to 
purchase securities were entered into by the Sponsor on       
              , 1995.

Page 34



(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 $                 . Cost and 
profit to the Sponsor relating to the purchase of the Treasury 
Obligations sold to the Trust were $                   and $  
                , respectively. Cost and loss to Sponsor relating 
to the purchase of the Equity Securities sold to the Trust were 
$                   and $                  , respectively.

(3)     The portfolio may contain additional Equity Securities each 
of which will not exceed approximately 4% of the Aggregate Offering 
Price for Equity Securities. Although it is not the Sponsor's 
intention, certain of the Equity Securities listed above may not 
be included in the final portfolio. Also, the percentages of the 
Aggregate Offering Price for the Equity Securities are approximate 
amounts and may vary in the final portfolio.


Page 35

                                          Schedule of Investments



        Pennsylvania Growth & Treasury Securities Trust, Series 2
             The First Trust Special Situations Trust, Series 116
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995


<TABLE>
<CAPTION>
                                                                                        Market
                                                                Approximate             Value per
                                                                Percentage of           Share of        Cost of
Maturity                                                        Aggregate               Equity          Securities
 Value          Name of Issuer and Title of Security (1)        Offering Price (3)      Securities      to Trust (2)
________        ________________________________________        __________________      _________       ___________
<C>             <S>                                             <C>                     <C>             <C>
$               Zero coupon U.S. Treasury bonds                    %                                    $        
                maturing                     , 2006                     

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

                AMP     AMP, Inc.                               1-4%                            
                ARG     Airgas, Inc.                            1-4%                            
                AA      Aluminum Company of America (ALCOA)     1-4%                            
                ACK     Armstrong World Industries, Inc.        1-4%                            
                AIND    Arnold Industries, Inc.                 1-4%                            
                BEL     Bell Atlantic Corporation               1-4%                            
                CFL     CoreStates Financial Corporation        1-4%                            
                CCK     Crown Cork & Seal Company, Inc.         1-4%                            
                XRAY    Dentsply International                  1-4%                            
                GHV     Genesis Health Ventures, Inc.           1-4%                            
                HNZ     Heinz (H.J.) Company                    1-4%                            
                HSY     Hershey Foods Corporation               1-4%                            
                KMT     Kennametal, Inc.                        1-4%                            
                KLIC    Kulicke & Soffa Industries              1-4%                            
                MRDN    Meridian Bancorp                        1-4%                            
                MYL     Mylan Laboratories, Inc.                1-4%                            
                PPG     PPG Industries, Inc.                    1-4%                            
                PBY     Pep Boys-Manny, Moe & Jack              1-4%                            
                RESP    Respironics, Inc.                       1-4%                            
                RPR     Rhone-Poulenc Rorer, Inc.               1-4%                            
                TFX     Teleflex, Inc.                          1-4%                            
                USHC    U.S. Healthcare, Inc.                   1-4%                            
                UNP     Union Pacific Corporation               1-4%                            
                VFC     VF Corporation                          1-4%                            
                VSH     Vishay Intertechnology, Inc.            1-4%                            
                                                                ________                                ____________
                                Total Equity Securities            %                                              
                                                                ________                                ____________
                                Total Investments               100%                                    $        
                                                                ========                                ============

</TABLE>
[FN]

________________

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

        All securities are represented by regular way contracts to purchase 
such securities for the performance of which an irrevocable letter 
of credit has been deposited with the Trustee. The contracts to 
purchase securities were entered into by the Sponsor on       
              , 1995.


Page 36


(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 $       . Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $        and $       , respectively. Cost 
and loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $        and $       , respectively.

(3)     The portfolio may contain additional Equity Securities each 
of which will not exceed approximately 4% of the Aggregate Offering 
Price for Equity Securities. Although it is not the Sponsor's 
intention, certain of the Equity Securities listed above may not 
be included in the final portfolio. Also, the percentages of the 
Aggregate Offering Price for the Equity Securities are approximate 
amounts and may vary in the final portfolio.


Page 37




             This page is intentionally left blank.


Page 38




             This page is intentionally left blank.


Page 39


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
Summary of Essential Information
        California Growth & Treasury Securities Trust, 
                Series 1                                         4
        Pennsylvania Growth & Treasury Securities Trust, 
                Series 2                                         5
The First Trust Special Situations Trust, Series 116:
        What is The First Trust Special Situations Trust?        6
        What are the Expenses and Charges?                       7
        What is the Federal Tax Status of Unit Holders?          9
        Why are Investments in the Trusts Suitable for 
                Retirement Plans?                               12
Portfolios:
        What are Treasury Obligations?                          12
        What are Equity Securities?                             12
        Risk Factors                                            12
        What are the Equity Securities Selected for California 
                Growth & Treasury Securities Trust, Series 1?   14
        What are the Equity Securities Selected for 
                Pennsylvania Growth & Treasury Securities 
                Trust, Series 2?                                16
        What are Some Additional Considerations for 
                Investors?                                      19
Public Offering:
        How is the Public Offering Price Determined?            20
        How are Units Distributed?                              21
        What are the Sponsor's Profits?                         22
        Will There be a Secondary Market?                       23
Rights of Unit Holders:
        How is Evidence of Ownership Issued and 
                Transferred?                                    23
        How are Income and Capital Distributed?                 23
        What Reports will Unit Holders Receive?                 24
        How May Units be Redeemed?                              25
        How May Units be Purchased by the Sponsor?              26
        How May Securities be Removed from the Trusts?          26
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     27
        Who is the Trustee?                                     28
        Limitations on Liabilities of Sponsor and Trustee       28
        Who is the Evaluator?                                   28
Other Information:
        How May the Indenture be Amended or Terminated?         29
        Legal Opinions                                          30
        Experts                                                 30
Report of Independent Auditors                                  31
Statements of Net Assets:
        California Growth & Treasury Securities Trust, 
                Series 1                                        32
        Pennsylvania Growth & Treasury Securities Trust, 
                Series 2                                        33
Schedules of Investments:
        California Growth & Treasury Securities Trust, 
                Series 1                                        34
        Pennsylvania Growth & Treasury Securities Trust, 
                Series 2                                        36
</TABLE>
                           ______________

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

               FIRST TRUST (registered trademark)


                            California
                        Growth & Treasury 
                        Securities Trust
                            Series 1


                          Pennsylvania 
                        Growth & Treasury 
                        Securities Trust
                            Series 2



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




                            Trustee:

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


                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE


                                       , 1995

Page 40


                                
               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
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
116 has duly caused this Amendment No. 1 to Form S-6 to be signed
on  its behalf by the undersigned, thereunto duly authorized,  in
the Village of Lisle and State of Illinois on February 27, 1995.


                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 116
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By     Carlos E. Nardo
                                   Senior Vice President



     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment No. 1 to Form S-6 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         February 27, 1995
                       Corporation, the
                       General Partner of      Carlos E. Nardo
                       Nike Securities L.P.    Attorney-in-Fact**






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

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


                               S-2
                       CONSENTS OF COUNSEL

The  consents  of  counsel  to the use  of  their  names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                 CONSENT OF INDEPENDENT AUDITORS

The  consent of Ernst & Young to the use of its Report and to the
reference  to  such  firm  in  the Prospectus  included  in  this
Registration Statement will be filed by amendment.
                                
                                
                  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
by amendment.




                                
                               S-3
                          EXHIBIT INDEX

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

1.1.1*  Form  of  Trust  Agreement  for  Series  108  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-4

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).





                               S-5
________________________
* To be filed by amendment.





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