FIRST TRUST SPECIAL SITUATIONS TRUST SER 116
487, 1995-03-16
Previous: SELECT ADVISORS PORTFOLIOS, NSAR-B, 1995-03-16
Next: DEAN WITTER GLOBAL ASSET ALLOCATION FUND, 24F-2NT, 1995-03-16





                                
                                       Registration No.  33-57741
                                           1940 Act No. 811-05903
                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549

                         Amendment No. 2
                               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.

|XXX|Check  box  if it is proposed that this filing  will  become
     effective  on March 16, 1995 at 2:00 p.m. pursuant  to  Rule
     487.
                ________________________________
                                
*Previously paid
      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 ITEM NUMBER              FORM S-6 HEADING IN PROSPECTUS
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
     periodic payment plan certificates       *

58.

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




*Inapplicable, answer negative or not required.



     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 Commonwealth 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" for each Trust. 
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 values 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 November 15, 2006 (the "Treasury Obligations Maturity 
Date"). The Treasury Obligations deposited in the Pennsylvania 
Growth & Treasury Securities Trust, Series 2 on the

    

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


               First Trust (registered trademark)

   
          The date of this Prospectus is March 16, 1995
    


Page 1


   

Initial Date of Deposit will mature on November 15, 2006 (the 
"Treasury Obligations Maturity Date"). The Treasury 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 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 April 1, 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


Page 2

prices based upon the aggregate bid price of the Treasury Obligations 
plus 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. 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-March 16, 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                    $      500,000
Initial Number of Units                                                                         50,000
Fractional Undivided Interest in the Trust per Unit                                           1/50,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $      425,160
        Aggregate Offering Price Evaluation of Securities per Unit                      $       8.5032
        Sales Charge of 5.5% of the Public Offering Price per Unit,
           (5.82% of the net amount invested)                                           $        .4949
        Public Offering Price per Unit (2)                                              $       8.9981
Sponsor's Initial Repurchase Price per Unit                                             $       8.5032
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying 
        value of Equity Securities) $.5046 less than Public 
        Offering Price per Unit; $.0097 less than Sponsor's 
        Initial Repurchase Price per Unit (3)                                           $       8.4935
</TABLE>

   

CUSIP Number                            33734W 749 

First Settlement Date                   March 23, 1995 

Treasury Obligations Maturity Date      November 15, 2006

Mandatory Termination Date              November 15, 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 4

                                 Summary of Essential Information
   
        At the Opening of Business on the Initial Date of Deposit
                                 of the Securities-March 16, 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                    $      500,000
Initial Number of Units                                                                         50,000
Fractional Undivided Interest in the Trust per Unit                                           1/50,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $      425,222
        Aggregate Offering Price Evaluation of Securities per Unit                      $       8.5044
        Sales Charge of 5.5% of the Public Offering Price per Unit,
           (5.82% of the net amount invested)                                           $        .4950
        Public Offering Price per Unit (2)                                              $       8.9994
Sponsor's Initial Repurchase Price per Unit                                             $       8.5044
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying 
        value of Equity Securities) $.5046 less than Public 
        Offering Price per Unit; $.0096 less than Sponsor's 
        Initial Repurchase Price per Unit (3)                                           $       8.4948
</TABLE>

   

CUSIP Number                            33734W  764 

First Settlement Date                   March 23, 1995 

Treasury Obligations Maturity Date      November 15, 2006

Mandatory Termination Date              November 15, 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 Commonwealth 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 
values 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 50.50% Treasury Obligations 
and approximately 49.50% 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 50.49% Treasury Obligations and approximately 
49.51% Equity Securities. The original percentage relationship 
of each Equity Security to a Trust is set forth herein under "Schedule 
of Investments" for each Trust. 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 $4.29 per Unit 
for the California Growth & Treasury Securities Trust, Series 
1 and approximately $4.29 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 $5.59 per 
Unit for the California Growth & Treasury Securities Trust, Series 
1 and approximately $5.59 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 each Trust 
on January 1 of each year except for the year or years in which 
an initial offering period occurs in which case the fee for a 
month is based on the number of Units outstanding at the end of 
such month. Each fee may exceed the actual costs of providing 
such supervisory services for these 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 each Trust outstanding based upon the largest 
aggregate number of Units of such Trust outstanding at any time 
during the year. For a discussion of the services performed by 
the Trustee pursuant to its obligations under the Indenture, reference 
is made to the material set forth under "Rights of Unit Holders."

The Trustee's and Evaluator's fees are payable from the Income 
Account of the 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 each Trust to be audited on an annual basis 
at the expense of such Trust by independent auditors selected 
by the Sponsor. So long as the Sponsor is making a secondary market 
for the Units of a Trust, the Sponsor is required to bear the 
cost of such annual audit to the extent such cost exceeds


Page 8

$0.0050 per Unit for such Trust. Unit holders of a Trust covered 
by an audit may obtain a copy of the audited financial statements 
upon request.

What is the Federal Tax Status of Unit Holders?

The following is a general discussion of certain of the Federal 
income tax consequences of the purchase, ownership and disposition 
of the Units. The summary is limited to investors who hold the 
Units as "capital assets" (generally, property held for investment) 
within the meaning of Section 1221 of the Internal Revenue Code 
of 1986 (the "Code"). Unit holders should consult their tax advisers 
in determining the Federal, state, local and any other tax consequences 
of the purchase, ownership and disposition of Units in the 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 a Trust 
as such original issue discount accrues and will in general be 
subject to Federal income tax with respect to the total amount 
of such original issue discount that accrues for such year even 
though the income is not distributed to the Unit holders during 
such year to the extent it is not less than a "de minimis" amount 
as determined under a Treasury Regulation issued on December 28, 
1992 relating to stripped bonds. To the extent the amount of such 
discount is less than the respective "de minimis" amount, such 
discount shall be treated as zero. In general, original issue 
discount accrues daily under a constant interest rate method which 
takes into account the semi-annual compounding of accrued interest. 
In the case of the Treasury Obligations, this method will generally 
result in an increasing amount of income to the Unit holders each 
year. Unit holders should consult their tax advisers regarding 
the Federal income tax consequences and accretion of original 
issue discount under the stripped bond rules. For Federal income 
tax purposes, a Unit holder's pro rata portion of dividends, as 
defined by Section 316 of the Code, paid by a corporation with 
respect to an Equity Security held by a Trust are taxable as ordinary 
income to the extent of such corporation's current and accumulated 
"earnings and profits." A Unit holder's pro rata portion of dividends 
paid on such Equity Security which exceed such current and accumulated 
earnings and profits will first reduce a Unit holder's tax basis 
in such Equity Security, and to the extent that such dividends 
exceed a Unit holder's tax basis in such Equity Security shall 
generally be treated as capital gain. In general, any such capital 
gain will be short-term unless a Unit holder has held his Units 
for more than one year.

3.      A Unit holder's portion of gain, if any, upon the sale or 
redemption of Units or the disposition of Securities held by 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 a Trust, 
including fees of the Trustee and the Evaluator.

Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by a Trust (to the extent such dividends are taxable as ordinary 
income, as discussed above) in the same manner as if such corporation 
directly owned the Equity Securities paying such dividends (other 
than corporate shareholders, such as "S" corporations, which are 
not eligible for the deduction because of their special characteristics 
and other than for purposes of special taxes such as the accumulated 
earnings tax and the personal holding corporation tax). However, 
a corporation owning Units should be aware that Sections 246 and 
246A of the Code impose additional limitations on the eligibility 
of dividends for the 70% dividends received deduction. These limitations 
include a requirement that stock (and therefore Units) must generally 
be held at least 46 days (as determined under Section 246(c) of 
the Code). Proposed regulations have been issued which address 
special rules that must be considered in determining whether the 
46 day holding requirement is met. Moreover, the allowable percentage 
of the deduction will be reduced from 70% if a corporate Unit 
holder owns certain stock (or Units) the financing of which is 
directly attributable to indebtedness incurred by such corporation. 
It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction.

Recognition of Taxable Gain or Loss Upon Disposition of Securities 
by a Trust 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 of a Trust may request an 
In-Kind Distribution upon the termination of such 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 a Trust 
will not be distributed to a Unit holder as part of an In-Kind 
Distribution. The tax consequences relating to the sale of Treasury 
Obligations are discussed above. As previously discussed, prior 
to the termination of a Trust, a Unit holder is considered as 
owning a pro rata portion of each of


Page 10

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

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

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


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

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


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 Commonwealth of Pennsylvania. The stocks 
chosen for the portfolio were selected for their growth potential 
and diversification within the Commonwealth 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 State. 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.

   
The California Growth & Treasury Securities Trust, Series 1 concentrates 
its equity securities in the technology industry and, as a result, 
the value of the Units of the Trust may be susceptible to factors 
affecting the technology industry. The products and services of 
technology companies may be subject to rapid obsolescence. These 
factors could affect the value of a Trust's Units. Certain types 
of technology companies represented in the Trust's portfolio are 
engaged in fierce competition for a share of the market of their 
products. As a result, competitive pressures are intense and the 
stocks are subject to rapid price volatility. While the Trust's 
portfolio includes securities of established suppliers of technology 
products and services, the Trust also invests in small technology 
companies which may benefit from the development of new products 
and services. These smaller companies may present greater opportunities 
for capital appreciation, and may also involve greater risk than 
large, established issuers. Such smaller companies may have limited 
product lines, market or financial resources, and their securities 
may trade less frequently and in limited volume than the securities 
of larger, more established companies. As a result, the prices of 
the securities of such smaller companies may fluctuate to a 
greater degree than the prices of securities of other issuers.
    

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 Commonwealth 
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 Commonwealth of Pennsylvania which may have an adverse 
effect on the performance of the issuers which have significant 
business activities within this Commonwealth. 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 Commonwealth of Pennsylvania. 

Each Trust consists of such Securities listed under "Schedule 
of Investments" for each Trust as may continue to be held from 
time to time in such Trust 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 a Trust 
will retain for any length of time its 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.


Page 13

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 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.


Page 14

   
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.

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 Corporation, 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,


Page 15

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.

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


Page 16

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.

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 banking 
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 reha-
bilitation therapy, pharmacy and subacute care services. 


Page 17

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." 

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, manufactures 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,


Page 18

New Hampshire, New Jersey and New York. For a fixed monthly payment, 
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.

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 a Trust and may be 
more or less than the price at which they were deposited in such 
Trust. The Equity Securities may appreciate or depreciate in value 
(or pay dividends) depending on the full range of economic and 
market influences affecting these securities. However, the Sponsor 
believes that, upon termination of each Trust, even if the Equity 
Securities deposited in such Trust are worthless, an event which 
the Sponsor considers highly unlikely, the Treasury Obligations 
will provide sufficient principal to at least equal $10.00 per 
Unit (which is equal to the per Unit value upon maturity of the 
Treasury Obligations). This feature of the 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 a Trust on the Initial 
Date of Deposit (or another date when the value of the Units is 
$10.00 or less), total distributions, including distributions 
made upon termination of the 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 a Trust, the 
Sponsor is authorized under the Indenture to direct the Trustee 
to acquire other Treasury Obligations or Equity Securities ("Replacement 
Securities"). Any Replacement Security deposited in a Trust will, 
in the case of Treasury Obligations, have the same maturity value 
and, as closely as can be reasonably acquired by the Sponsor, 
the same maturity date or, in the case of Equity Securities, be 
identical to those which were the subject of the failed contract. 
The Replacement Securities must be purchased within 20 days after 
delivery of the notice of a failed contract and 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.


Page 19

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

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

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

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 
April 1, 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


Page 20

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 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 a Trust and create additional Units. Units reacquired 
by the Sponsor during the initial offering period (at prices based 
upon the aggregate offering price of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
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


Page 21

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 April 1, 
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 
of a Trust on the Initial Date of Deposit or $250,000 of a Trust 
on any day thereafter. Effective on each April 1 commencing April 
1, 1996, the sales charge will be reduced by 1/2 of 1% to a minimum 
of 3.5%. However, resales of Units of the 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 a Trust may receive nominal 
awards from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units during a specified 
time period. In addition, at various times the Sponsor may implement 
other programs under which the sales force of a 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 a Trust. Such payments are made 
by the Sponsor out of its own assets, and not out of the assets 
of a Trust. These programs will not change the price Unit holders 
pay for their Units or the amount that a Trust will receive from 
the Units sold.

The Sponsor may from time to time in its advertising and sales 
materials compare the then current estimated returns on a Trust 
and returns over specified periods on other similar Trusts sponsored 
by Nike Securities L.P. with returns on other taxable investments 
such as corporate or U.S. Government bonds, bank CDs and money 
market accounts or money market funds, each of which has investment 
characteristics that may differ from those of the Trust. U.S. 
Government bonds, for example, are backed by the full faith and 
credit of the U.S. Government and bank CDs and money market accounts 
are insured by an agency of the federal government. Money market 
accounts and money market funds provide stability of principal, 
but pay interest at rates that vary with the condition of the 
short-term debt market. The investment characteristics of each 
Trust 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


Page 22

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" for each Trust. 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 Initial Date of Deposit in the Public Offering Price 
received by such dealers and others upon the sale of Units.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 5.5% 
subject to reduction beginning April 1, 1996) or redeemed. The 
secondary market public offering price of Units may be greater 
or less than the cost of such Units to the Sponsor.

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


Page 23

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

Within a reasonable time after 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 the Trust, less 
expenses of the Trust, subject to the limitation that Treasury 
Obligations may not be sold to pay for Trust expenses. Not less 
than 60 days prior to the Treasury Obligations Maturity Date the 
Trustee will provide written notice thereof to all Unit holders 
and will include with such notice a form to enable Unit holders 
to elect a distribution of shares of Equity Securities (an "In-Kind 
Distribution"), if such Unit holder owns at least 2,500 Units 
of such 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


Page 24

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 of a Trust 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 each 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.

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.


Page 25

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 a Trust is assured of retaining a sufficient 
principal amount of Treasury Obligations to provide funds upon 
maturity of a 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 a Trust plus or minus cash, 
if any, in the Income and Capital Accounts of such Trust, while 
the Public Offering Price per Unit during the initial offering 
period will be determined on the basis of the offering price of 
such Treasury Obligations, as of the close of trading on the New 
York Stock Exchange on the date any such determination is made 
and the aggregate underlying value of the Equity Securities in 
a Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of such 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 such Unit 
determined by the Trustee by adding: (1) the cash on hand in a 
Trust other than cash deposited in such 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 a 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 such 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 a Trust; (2) an amount representing estimated accrued expenses 
of a 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 a Trust as of the business day prior 
to the evaluation being made; and (4) other liabilities incurred 
by a Trust; and finally dividing the results of such computation 
by the number of Units of the Trust outstanding as of the date 
thereof.

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

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


Page 26

How May Units be Purchased by the Sponsor?

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

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

How May Securities be Removed from the 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 a Trust. Treasury Obligations may be sold by the Trustee only 
pursuant to the liquidation of a Trust or to meet redemption requests. 
Except as stated under "Portfolio-What are Some Additional Considerations 
for Investors?" For Failed Contract Obligations, the acquisition 
by a Trust of any securities other than the Securities is prohibited. 
Pursuant to the Indenture and with limited exceptions, the Trustee 
may sell any securities or other property acquired in exchange 
for Equity Securities such as those acquired in connection with 
a merger or other transaction. If offered such new or exchanged 
securities or property, the Trustee shall reject the offer. However, 
in the event such securities or property are nonetheless acquired 
by a Trust, they may be accepted for deposit in the Trust and 
either sold by the Trustee or held in the Trust pursuant to the 
direction of the Sponsor (who may rely on the advice of the Portfolio 
Supervisor). Proceeds from the sale of Securities by the Trustee 
are credited to the Capital Account of the Trust for distribution 
to Unit holders or to meet redemptions.

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

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


Page 27


        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 $9 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of December 31, 1994 the total partners' capital of Nike Securities 
L.P. was $10,863,058 (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


Page 28

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.

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 Trust 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


Page 29

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 and any amounts required as a reserve to 
provide for payment of any applicable taxes or other governmental 
charges. Any sale of Securities in a Trust upon termination may 
result in a lower amount than might otherwise be realized if such 
sale were not required at such time. The Trustee will then distribute 
to each Unit holder his pro rata share of the balance of the Income 
and Capital Accounts.

Legal Opinions

The legality of the Units offered hereby and certain matters relating 
to Federal tax law have been passed upon by Chapman and Cutler, 
111 West Monroe Street, Chicago, Illinois 60603, as counsel for 
the Sponsor. Carter, Ledyard & Milburn, will act as counsel for 
the Trustee and as special New York tax counsel for the 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 March 16, 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 March 16, 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 
present 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 March 16, 1995 in conformity with generally 
accepted accounting principles.

    







                                          ERNST & YOUNG LLP

   

Chicago, Illinois
March 16, 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
                                                   March 16, 1995
    

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                     <C>

Investment in Securities represented by purchase
  contracts (1) (2)                                     $425,160
                                                        ==========
Units outstanding                                         50,000
                                                        ==========
</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                     <C>

Cost to investors (3)                                   $449,905
Less sales charge (3)                                    (24,745)
                                                        __________
Net Assets                                              $425,160
                                                        ==========

</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 $600,000 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
                                                   March 16, 1995
    

<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                     <C>

Investment in Securities represented by purchase
  contracts (1) (2)                                     $425,222
                                                        ==========
Units outstanding                                         50,000
                                                        ==========
</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                     <C>

Cost to investors (3)                                   $449,970
Less sales charge (3)                                    (24,748)
                                                        __________
Net Assets                                              $425,222
                                                        ==========
</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 $600,000 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 2 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
                                                   March 16, 1995
    

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

$500,000        Zero coupon U.S. Treasury bonds                 50.50%                                  $214,687
                maturing November 15, 2006                      

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

235             ADPT    Adaptec, Inc.                            1.98%                  $ 35.875           8,431
373             AZA     ALZA Corporation                         2.00%                    22.750           8,486
129             AMGN    Amgen, Inc.                              1.99%                    65.625           8,466
163             AMAT    Applied Materials, Inc.                  2.00%                    52.125           8,496
230             ATML    Atmel Corporation                        1.93%                    35.750           8,222
177             BAC     BankAmerica Corporation                  1.99%                    47.750           8,452
180             CHV     Chevron Corporation                      1.99%                    47.000           8,460
143             CHIR    Chiron Corporation                       1.99%                    59.125           8,455
242             CSCO    Cisco Systems, Inc.                      2.00%                    35.125           8,500
138             CLX     Clorox Company                           1.98%                    61.000           8,418
332             ERTS    Electronic Arts, Inc.                    1.97%                    25.250           8,383
215             FICI    Fair Isaac & Company, Inc.               1.98%                    39.250           8,439
107             I       First Interstate Bancorp                 1.99%                    79.125           8,466
267             GPS     Gap, Inc.                                1.99%                    31.750           8,477
 70             HWP     Hewlett-Packard Company                  1.99%                   120.625           8,444
103             INTC    Intel Corporation                        1.99%                    82.000           8,446
150             LLTC    Linear Technology Corporation            1.96%                    55.500           8,325
365             MAT     Mattel, Inc.                             1.97%                    23.000           8,395
257             ORCL    Oracle Systems Corporation               1.99%                    32.875           8,449
279             PAC     Pacific Telesis Group                    1.99%                    30.375           8,475
244             SGI     Silicon Graphics, Inc.                   1.99%                    34.625           8,448
311             SUP     Superior Industries International, Inc.  1.98%                    27.000           8,397
195             SYBS    Sybase, Inc.                             1.95%                    42.500           8,287
145             COMS    3Com Corporation                         1.95%                    57.250           8,301
154             DIS     Walt Disney Company                      1.96%                    54.250           8,355
                                                                ________                                ____________

                                Total Equity Securities         49.50%                                   210,473
                                                                ________                                ____________

                                Total Investments                 100%                                  $425,160
                                                                ========                                ============

</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 March 
15, 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 $424,677. Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $214,445 and $242, respectively. Cost and 
loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $210,658 and $185, respectively.


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
                                                   March 16, 1995
    

<TABLE>
<CAPTION>

                                                                                        Market
                                                                                        Value per
                                                                Percentage of           Share of        Cost of
Maturity                                                        Aggregate               Equity          Securities
Value           Name of Issuer and Title of Security (1)        Offering Price          Securities      to Trust (2)
________        ________________________________________        __________________      _________       ___________
<C>             <S>                                             <C>                     <C>             <C>

$500,000        Zero coupon U.S. Treasury bonds                 50.49%                                  $214,687
                maturing November 15, 2006                      

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

230             AMP     AMP, Inc.                                1.99%                  $36.750            8,452
334             ARG     Airgas, Inc.                             1.99%                   25.375            8,475
220             AA      Aluminum Company of America (ALCOA)      1.97%                   38.125            8,388
182             ACK     Armstrong World Industries, Inc.         1.99%                   46.500            8,463
442             AIND    Arnold Industries, Inc.                  1.97%                   19.000            8,398
158             BEL     Bell Atlantic Corporation                1.99%                   53.625            8,473
280             CFL     CoreStates Financial Corporation         1.97%                   29.875            8,365
194             CCK     Crown Cork & Seal Company, Inc.          1.98%                   43.375            8,415
239             XRAY    Dentsply International                   1.98%                   35.250            8,425
275             GHV     Genesis Health Ventures, Inc.            1.97%                   30.500            8,388
215             HNZ     Heinz (H.J.) Company                     1.98%                   39.125            8,412
168             HSY     Hershey Foods Corporation                1.98%                   50.000            8,400
317             KMT     Kennametal, Inc.                         1.97%                   26.375            8,361
325             KLIC    Kulicke & Soffa Industries               1.97%                   25.750            8,369
275             MRDN    Meridian Bancorp                         1.96%                   30.375            8,353
276             MYL     Mylan Laboratories, Inc.                 1.97%                   30.375            8,383
240             PPG     PPG Industries, Inc.                     1.98%                   35.125            8,430
257             PBY     Pep Boys-Manny, Moe & Jack               1.99%                   33.000            8,481
287             RESP    Respironics, Inc.                        1.99%                   29.500            8,466
208             RPR     Rhone-Poulenc Rorer, Inc.                1.99%                   40.625            8,450
219             TFX     Teleflex, Inc.                           1.99%                   38.625            8,459
198             USHC    U.S. Healthcare, Inc.                    1.98%                   42.500            8,415
162             UNP     Union Pacific Corporation                1.98%                   51.875            8,404
168             VFC     VF Corporation                           1.99%                   50.375            8,463
155             VSH     Vishay Intertechnology, Inc.             1.99%                   54.500            8,447
                                                                ________                                ____________

                                Total Equity Securities         49.51%                                   210,535
                                                                ________                                ____________

                                Total Investments                 100%                                  $425,222
                                                                ========                                ============

</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 March 
15, 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 $424,739. Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $214,445 and $242, respectively. Cost and 
loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $210,732 and $197, respectively.


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?                                 17
        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?                          23
        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?                  24
        What Reports will Unit Holders Receive?                  25
        How May Units be Redeemed?                               25
        How May Units be Purchased by the Sponsor?               27
        How May Securities be Removed from the Trusts?           27
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                      28
        Who is the Trustee?                                      28
        Limitations on Liabilities of Sponsor and Trustee        28
        Who is the Evaluator?                                    29
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


   
                         March 16, 1995

    



                                
               CONTENTS OF REGISTRATION STATEMENT



A.   BONDING ARRANGEMENTS OF DEPOSITOR:

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



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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     Financial Data Schedule

     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  116, hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
116, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
March 16, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 116

                              By    NIKE SECURITIES L.P.
                                         Depositor




                              By      Carlos E. Nardo
                                   Senior Vice President




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

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      ) March 16, 1995
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )








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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated March 16,  1995,  in
Amendment  No. 2 to the Registration Statement (Form  S-6)  (File
No.  33-57741) and related Prospectus of The First Trust  Special
Situations Trust, Series 116.



                                               ERNST & YOUNG LLP


Chicago, Illinois
March 16, 1995
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                  CONSENT OF FT EVALUATORS L.P.
     
     The consent of FT Evaluators L.P. to the use of its name  in
the  Prospectus  included in the Registration Statement  will  be
filed as Exhibit 4.1 to the Registration Statement.
     
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

1.1      Form  of Standard Terms and Conditions of Trust for  The
         First  Trust  Special Situations Trust,  Series  18  and
         subsequent Series effective October 15, 1991 among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company  of  New York as Trustee, Securities  Evaluation
         Service, Inc., as Evaluator, and Nike Financial Advisory
         Services  L.P. as Portfolio Supervisor (incorporated  by
         reference to Amendment No. 1 to Form S-6 [File  No.  33-
         42683]  filed  on  behalf  of The  First  Trust  Special
         Situations Trust, Series 18).

1.1.1    Form  of  Trust  Agreement for  Series  116  among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company of New York, as Trustee, FT Evaluators L.P.,  as
         Evaluator,  and First Trust Advisors L.P., as  Portfolio
         Supervisor.

1.2      Copy  of  Certificate  of Limited  Partnership  of  Nike
         Securities L.P. (incorporated by reference to  Amendment
         No. 1 to Form S-6 [File No. 33-42683] filed on behalf of
         The First Trust Special Situations Trust, Series 18).

1.3      Copy   of   Amended  and  Restated  Limited  Partnership
         Agreement  of  Nike  Securities  L.P.  (incorporated  by
         reference to Amendment No. 1 to Form S-6 [File  No.  33-
         42683]  filed  on  behalf  of The  First  Trust  Special
         Situations Trust, Series 18).

1.4      Copy  of  Articles of Incorporation of  Nike  Securities
         Corporation,  the  general partner  of  Nike  Securities
         L.P.,  Depositor (incorporated by reference to Amendment
         No. 1 to Form S-6 [File No. 33-42683] filed on behalf of
         The First Trust Special Situations Trust, Series 18).

1.5      Copy  of  By-Laws  of Nike Securities  Corporation,  the
         general  partner  of  Nike  Securities  L.P.,  Depositor
         (incorporated by reference to Amendment No. 1 to Form S-
         6 [File No. 33-42683] filed on behalf of The First Trust
         Special Situations Trust, Series 18).

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

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

                               S-5

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

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

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

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

4.1      Consent of FT Evaluators L.P.

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

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

EX-27   Financial Data Schedule.


                                
                               S-6







      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 116
                                
                         TRUST AGREEMENT
                                
                     Dated:  March 16, 1995
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor,  United States Trust Company of New York,  as  Trustee
and  FT  Evaluators L.P., as Evaluator and Portfolio  Supervisor,
sets  forth  certain  provisions in full and  incorporates  other
provisions by reference to the document entitled "Standard  Terms
and  Conditions  of Trust for The First Trust Special  Situations
Trust,  Series  18 and subsequent Series, Effective  October  15,
1991"  (herein  called  the "Standard  Terms  and  Conditions  of
Trust"),  and  such provisions as are incorporated  by  reference
constitute  a  single  instrument.   All  references  herein   to
Articles  and  Sections  are  to Articles  and  Sections  of  the
Standard Terms and Conditions of Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST

     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to the same extent as tough said provisions had been set forth in
full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
   FOR CALIFORNIA GROWTH & TREASURY SECURITIES TRUST, SERIES 1
     
     The following special terms and conditions are hereby agreed
to:

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

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

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

      C.   The Percentage Ratio is as follows on the Initial Date
of Deposit:
     
     1.98%  Adaptec, Inc., 2.00% ALZA Corporation, 1.99%
     Amgen, Inc., 2.00% Applied Materials, Inc., 1.93% Atmel
     Corporation, 1.99%   BankAmerica Corporation,   1.99%    
     Chevron Corporation, 1.99% Chiron  Corporation, 2.00% Cisco
     Systems,  Inc., 1.98% Clorox Company, 1.97%  Electronic
     Arts,  Inc., 1.98% Fair Isaac & Company,  Inc., 1.99%
     First  Interstate Bancorp, 1.99%  Gap,  Inc., 1.99%
     Hewlett-Packard Company, 1.99% Intel Corporation, 1.96%
     Linear  Technology  Corporation, 1.97%  Mattel,  Inc.,
     1.99% Oracle Systems Corporation, 1.99% Pacific Telesis
     Group, 1.99%  Silicon Graphics, Inc., 1.98%  Superior
     Industries  International, Inc., 1.95%  Sybase,  Inc.,
     1.95% 3Com Corporation, 1.96% Walt Disney Company.

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

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

      F.   The Mandatory Termination Date for the Trust shall  be
November 15, 2006.

      G.    The Treasury Obligations Maturity Date for the  Trust
shall be November 15, 2006.

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

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

      J.   The Initial Date of Deposit for the Trust is March 16,
1995.

      K.   The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 1,000 shares.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
  FOR PENNSYLVANIA GROWTH & TREASURY SECURITIES TRUST, SERIES 2
     
     The following special terms and conditions are hereby agreed
to:

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

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

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

      C.   The Percentage Ratio is as follows on the Initial Date
of Deposit:
     
     1.99%  AMP, Inc., 1.99% Airgas, Inc., 1.97% Aluminum
     Company  of  America  (ALCOA), 1.99%  Armstrong  World
     Industries, Inc., 1.97% Arnold Industries, Inc., 1.99%
     Bell  Atlantic Corporation, 1.97% CoreStates  Financial
     Corporation, 1.98%  Crown Cork & Seal  Company,  Inc.,
     1.98%  Dentsply  International, 1.97%  Genesis  Health
     Ventures,  Inc., 1.98%  Heinz  (H.J.)  Company, 1.98%
     Hershey  Foods  Corporation, 1.97%  Kennametal,  Inc.,
     1.97%  Kulicke  &  Soffa  Industries, 1.96%  Meridian
     Bancorp, 1.97%  Mylan Laboratories,  Inc., 1.98%  PPG
     Industries,  Inc., 1.99% Pep Boys-Manny,  Moe  &  Jack,
     1.99%  Respironics,  Inc., 1.99% Rhone-Poulenc  Rorer,
     Inc., 1.99%  Teleflex,  Inc., 1.98%  U.S.  Healthcare,
     Inc., 1.98%  Union  Pacific  Corporation, 1.99%   VF
     Corporation, 1.99% Vishay Intertechnology, Inc.

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

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

      F.   The Mandatory Termination Date for the Trust shall  be
November 15, 2006.

      G.    The Treasury Obligations Maturity Date for the  Trust
shall be November 15, 2006.

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

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

      J.   The Initial Date of Deposit for the Trust is March 16,
1995.

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

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

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

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

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

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

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


                              By   Carlos E. Nardo
                                   Senior Vice President

                             UNITED STATES TRUST COMPANY OF NEW
                              YORK, Trustee



(SEAL)                        By   Thomas Porrazzo
                                   Vice President

Attest:

Rosalia A. Raviele
Assistant Vice President


                              FT EVALUATORS L.P., Evaluator


                              By   Carlos E. Nardo
                                   Senior Vice President



                             FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor


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

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 116
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                         March 16, 1995

Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 116

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 116 in connection with the preparation,  execution
and delivery of a Trust Agreement dated March 16, 1995 among Nike
Securities L.P., as Depositor, United States Trust Company of New
York,  as  Trustee, FT Evaluators L.P., as Evaluator,  and  First
Trust  Advisors L.P., as Portfolio Supervisor, pursuant to  which
the  Depositor  has  delivered to and  deposited  the  Securities
listed in Schedule A to the Trust Agreement with the Trustee  and
pursuant  to which the Trustee has issued to or on the  order  of
the Depositor a certificate or certificates representing units of
fractional  undivided  interest in  and  ownership  of  the  Fund
created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:

      1.    the execution and delivery of the Trust Agreement and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and

      2.   the certificates evidencing the Units in the Fund when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-57741)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.

                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:jln



                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                         March 16, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 116

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  116  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided interests in each Trust (the "Trusts"), under  a  Trust
Agreement,  dated March 16, 1995 (the "Indenture"), between  Nike
Securities L.P., as Depositor, United States Trust Company of New
York,  as  Trustee,  FT Evaluators L.P., as Evaluator  and  First
Trust Advisors L.P., as Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trusts will be administered, and
investments  by the Trusts from proceeds of subsequent  deposits,
if  any,  will  be  made, in accordance with  the  terms  of  the
Indenture.  The Trusts hold both Treasury Obligations and  Equity
Securities  (collectively, the "Securities") as  such  terms  are
defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:
     
           I.    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 Internal Revenue  Code  of
     1986  (the "Code"); the income of such Trust will be treated
     as income of the Unit holders thereof under the Code; and an
     item  of  Trust income will have the same character  in  the
     hands of a Unit holder as it would have in the hands of  the
     Trustee.   Each  Unit  holder will  be  considered  to  have
     received  his  pro  rata share of income derived  from  each
     Trust asset when such income is received by a Trust.
     
          II.   Each Unit holder will have a taxable event when a
     Trust  disposes  of a Security (whether by  sale,  exchange,
     redemption,  or  payment at maturity) or upon  the  sale  or
     redemption of Units by such Unit holder.  The price  a  Unit
     holder  pays  for  his Units, including  sales  charges,  is
     allocated  among his pro rata portion of each Security  held
     by  a Trust (in proportion to the fair market values thereof
     on the date the Unit holder purchases his Units) in order to
     determine his initial cost for his pro rata portion of  each
     Security  held  by  a Trust.  The Treasury  Obligations  are
     treated  as bonds that were originally issued at an original
     issue  discount.  Because the Treasury Obligations represent
     interest  in "stripped" U.S. Treasury bonds, a Unit holder's
     initial  cost  for  his pro rata portion  of  each  Treasury
     Obligation  held  by  a Trust (determined  at  the  time  he
     acquires his Units, in the manner described above) shall  be
     treated as its "purchase price" by a Unit holder.  Under the
     special  rules  relating to stripped bonds,  original  issue
     discount  is  effectively treated as  interest  for  Federal
     income  tax  purposes  and  the  amount  of  original  issue
     discount  in  this case is generally the difference  between
     the bond's purchase price and its stated redemption price at
     maturity.   A  Unit holder will be required  to  include  in
     gross  income  for each taxable year the sum  of  his  daily
     portions  of  original issue discount  attributable  to  the
     Treasury Obligations held by a Trust as such original  issue
     discount  accrues and will in general be subject to  Federal
     income tax with respect to the total amount of such original
     issue  discount that accrues for such year even  though  the
     income  is  not distributed to the Unit holders during  such
     year  to  the extent it is greater than or equal  to  a  "de
     minimis" amount determined under a Treasury Regulation  (the
     "Regulation")  issued  on December  28,  1992  as  described
     below.   To the extent the amount of such discount  is  less
     than the respective "de minimis" amount, such discount shall
     be  treated  as  zero.  In general, original issue  discount
     accrues  daily under a constant interest rate  method  which
     takes  into  account the semi-annual compounding of  accrued
     interest.   In  the  case of the Treasury Obligations,  this
     method  will  generally result in an  increasing  amount  of
     income  to  the Unit holders each year.  For Federal  income
     tax purposes, a Unit holder's pro rata portion of dividends,
     as defined by Section 316 of the Code, paid by a corporation
     are  taxable  as  ordinary income  to  the  extent  of  such
     corporation's   current   and  accumulated   "earnings   and
     profits."   A  Unit holder's pro rata portion  of  dividends
     which  exceed  such  current and  accumulated  earnings  and
     profits will first reduce a Unit holder's tax basis in  such
     Security  (and accordingly his basis in his Units),  and  to
     the  extent  that such dividends exceed a Unit holder's  tax
     basis in such Security shall be treated as capital gain from
     the  sale  or  exchange of property.  In  general  any  such
     capital  gain  will be short term unless a Unit  holder  has
     held his Units for more than one year.
     
         III.   A Unit holder's portion of gain, if any, upon the
     sale or redemption of Units or the disposition of Securities
     held  by a Trust will generally be considered a capital gain
     except  in  the case of a dealer or a financial  institution
     and  will be generally long-term if the Unit holder has held
     his  Units for more than one year.  A Unit holder's  portion
     of loss, if any, upon the sale or redemption of Units or the
     disposition of Securities held by a Trust will generally  be
     considered a capital loss except in the case of a dealer  or
     a  financial institution and will be generally long-term  if
     the Unit holder has held his Units for more than one year.
     
          IV.    The  Code provides that "miscellaneous  itemized
     deductions"  are  allowable only to  the  extent  that  they
     exceed  two  percent  of an individual  taxpayer's  adjusted
     gross income.  Miscellaneous itemized deductions subject  to
     this  limitation under present law include a  Unit  holder's
     pro  rata share of expenses paid by a Trust, including  fees
     of the Trustee and the Evaluator.
     
     The  Code  provides  a  complex set of rules  governing  the
accrual  of  original  issue discount,  including  special  rules
relating  to  "stripped" debt instruments such  as  the  Treasury
Obligations.   These rules provide that original  issue  discount
generally  accrues  on the basis of a constant compound  interest
rate.   Special rules apply if the purchase price of  a  Treasury
Obligation  exceeds its original issue price plus the  amount  of
original  issue  discount  which would have  previously  accrued,
based   upon  its  issue  price  (its  "adjusted  issue  price").
Similarly,  these special rules would apply to a Unit  holder  if
the  tax  basis of his pro rata portion of a Treasury  Obligation
issued  with original issue discount exceeds his pro rata portion
of its adjusted issue price.  The application of these rules will
also  vary depending on the value of the Treasury Obligations  on
the  date a Unit holder acquires his Units, and the price a  Unit
holder pays for his Units.  In addition, as discussed above,  the
Regulation provides that the amount of original issue discount on
a  stripped  bond  is  considered zero if the  actual  amount  of
original  issue  discount on such stripped  bond,  as  determined
under  Section  1286  of the Code, is less than  a  "de  minimis"
amount,  which,  the Regulation provides, is the product  of  (i)
0.25  percent of the stated redemption price at maturity and (ii)
the  number  of  full years from the date the  stripped  bond  is
purchased (determined separately for each new purchaser  thereof)
to the final maturity date of the bond.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the disposition of, a Security by a Trust will be included in the
computation  of  the  Superfund Tax by such corporations  holding
Units in such Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-57741)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CHAPMAN AND CUTLER
EFF/jln



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                         March 16, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special
  Situations Trust, Series 116
  California Growth & Treasury
  Securities Trust, Series 1
  Pennsylvania Growth & Treasury
  Securities Trust, Series 2
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 116
     California Growth & Treasury Securities Trust, Series 1
        Pennsylvania Growth & Treasury Securities Trust,
                            Series 2

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
116,  California  Growth & Treasury Securities  Trust,  Series  1
Pennsylvania  Growth & Treasury Securities Trust, Series  2  (the
"Trusts"), which will be established under a Standard  Terms  and
Conditions  of Trust dated October 15, 1991, and a related  Trust
Agreement  dated  as  of today (collectively,  the  "Indenture"),
among  Nike  Securities L.P., as Depositor (the "Depositor");  FT
Evaluators  L.P.,  as Evaluator; First Trust  Advisors  L.P.,  as
Portfolio Supervisor and United States Trust Company of New York,
as  Trustee  (the  "Trustee").  Pursuant  to  the  terms  of  the
Indenture,  units of fractional undivided interest in  the  Trust
(the "Units") will be issued in the aggregate number set forth in
the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-57741)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    Carter, Ledyard & Milburn




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        October 19, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 116
  California Growth & Treasury
  Securities Trust, Series 1
  Pennsylvania Growth & Treasury
  Securities Trust, Series 2
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President

         Re:  The First Trust Special Situations Trust,
                           Series 116
     California Growth & Treasury Securities Trust, Series 1
        Pennsylvania Growth & Treasury Securities Trust,
                            Series 2

Dear Sirs:

We  are acting as counsel for United States Trust Company of  New
York  (the "Trust Company") in connection with the execution  and
delivery  of  a  Standard  Terms and Conditions  of  Trust  dated
October  15,  1991, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as Depositor (the "Depositor"); FT Evaluators L.P., as Evaluator;
First Trust Advisors L.P., as Portfolio Supervisor; and the Trust
Company, as Trustee (the "Trustee"), establishing The First Trust
Special Situations Trust, Series 116 California Growth & Treasury
Securities  Trust,  Series  1  Pennsylvania  Growth  &   Treasury
Securities  Trust, Series 2 (the "Trust"), and the  execution  by
the  Trust  Company,  as  Trustee  under  the  Indenture,  of   a
certificate  or certificates evidencing ownership of units  (such
certificate or certificates and such aggregate units being herein
called  "Certificates" and "Units"), each of which represents  an
undivided  interest in the Trust,which consists  of  zero  coupon
U.S. Treasury bonds and common stocks (including confirmations of
contracts  for the purchase of certain obligations not  delivered
and cash, cash equivalents or an irrevocable letter of credit  or
a  combination thereof, in the amount required for such  purchase
upon  the  receipt  of such obligations), such obligations  being
defined in the Indenture as Securities and listed in the Schedule
to the Indenture.

We  have  examined  the Indenture, the Closing  Memorandum  dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:

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

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

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

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

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

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

                                    Very truly yours,
                                    
                                    
                                    
                                    Carter, Ledyard & Milburn




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




March 16, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 116
     CALIFORNIA GROWTH & TREASURY SECURITIES TRUST, SERIES 1

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
57741 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
Senior Vice President




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




March 16, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 116
     PENNSYLVANIA GROWTH & TREASURY SECURITIES TRUST, SERIES 2

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
57741 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
Senior Vice President


<TABLE> <S> <C>




<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        1
<NAME>                          California Growth & Treasury 
                                 Securities Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               MAR-16-1995
<PERIOD-START>                  MAR-16-1995
<PERIOD-END>                    MAR-16-1995
<INVESTMENTS-AT-COST>           425,160
<INVESTMENTS-AT-VALUE>          425,160
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  425,160
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        425,160
<SHARES-COMMON-STOCK>           50,000
<SHARES-COMMON-PRIOR>           50,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    425,160
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        




</TABLE>

<TABLE> <S> <C>




<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        2
<NAME>                          Pennsylvania Growth & Treasury
                                 Securities Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               MAR-16-1995
<PERIOD-START>                  MAR-16-1995
<PERIOD-END>                    MAR-16-1995
<INVESTMENTS-AT-COST>           425,222
<INVESTMENTS-AT-VALUE>          425,222
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  425,222
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        425,222
<SHARES-COMMON-STOCK>           50,000
<SHARES-COMMON-PRIOR>           50,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    425,222
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        


</TABLE>


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