FIRST TRUST SPECIAL SITUATIONS TRUST SER 117
487, 1995-05-16
Previous: ENSERCH EXPLORATION INC, 10-Q/A, 1995-05-16
Next: FOODBRANDS AMERICA INC, 10-Q, 1995-05-16



      

                          
                                       Registration No.  33-58711
                                           1940 Act No. 811-05903
                                

               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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

A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 117

B.   Name of depositor:

                      NIKE SECURITIES L.P.

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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents 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 May 16, 1995 at 2:00 p.m. pursuant to Rule 487.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 117

                      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
      period payment certificates             *

58.

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



* Inapplicable, answer negative or not required.
                                



          Ryan Beck Banking Opportunity Trust, Series 2

The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 117 (the "Trust") is a unit investment trust consisting 
of a portfolio containing common stocks issued by financial institutions 
incorporated or headquartered in the United States.

The objective of the Trust is to provide for potential capital 
appreciation and increasing dividend income by investing the Trust's 
portfolio in common stocks issued by financial institutions which 
are incorporated or headquartered in the United States (the "Equity 
Securities"). See "Schedule of Investments." The Trust has a mandatory 
termination date ("Mandatory Termination Date" or "Trust Ending 
Date") as set forth under "Summary of Essential Information." 
There is, of course, no guarantee that the objective of the Trust 
will be achieved. Each Unit of the Trust represents an undivided 
fractional interest in all the Equity Securities deposited in 
the Trust. 

The Equity Securities deposited in the Trust's portfolio have 
no fixed maturity date and the value of these underlying Equity 
Securities will fluctuate with changes in the values of stocks 
in general. 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 
Equity Securities in the Trust. Such deposits of additional Equity 
Securities will, therefore, be done in such a manner that the 
original proportionate relationship amongst the individual issues 
of the Equity Securities shall be maintained. Any deposit by the 
Sponsor of additional Equity Securities will duplicate, as nearly 
as is practicable, the original proportionate relationship established 
on the Initial Date of Deposit, 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 Equity Securities deposited 
in the Trust on the Initial, or any subsequent, Date of Deposit. 
See "What is the First Trust Special Situations Trust?" and "How 
May Equity Securities be Removed from the Trust?" 

   
Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the ask prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust, plus a maximum sales charge 
of 4.75% (equivalent to 4.987% of the net amount invested). A 
pro rata share of accumulated dividends, if any, in the Income 
Account is included in the Public Offering Price. The secondary 
market Public Offering Price per Unit will be based upon the aggregate
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the bid prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust plus a maximum sales charge of 
4.75% (equivalent to 4.987% of the net amount invested) subject 
to reduction beginning June 1, 1996. The minimum purchase is $5,000 
($2,000 for IRAs and other retirement plans). The sales charge 
is reduced on a graduated scale for sales involving at least 10,000 
Units. See "How is the Public Offering Price Determined?"
    

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.

                        Ryan, Beck & Co.

   
           The date of this Prospectus is May 16, 1995
    

Page 1


   
Estimated Net Annual Distributions. The estimated net annual dividend 
distributions to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Equity Securities in the 
Trust) on the Initial Date of Deposit for the Ryan Beck Banking 
Opportunity Trust, Series 2 was $.2721 per Unit. The actual net 
annual dividend distributions per Unit will vary with changes 
in fees and expenses of the Trust, with changes in dividends received 
and with the sale or liquidation of Equity Securities; therefore, 
there is no assurance that the net annual dividend distributions 
will be realized in the future.
    

Dividend and Capital Distributions. Distributions of dividends 
and capital, if any, received by the Trust, net of expenses of 
the Trust, will be paid quarterly on the Distribution Date to 
Unit holders of record on the Record Date as set forth in the 
"Summary of Essential Information." Distributions of funds in 
the Capital Account, if any, will be made at least annually in 
December of each year. Any distribution of income and/or capital 
will be net of the expenses of the Trust. See "What is the Federal 
Tax Status of Unit Holders?" Additionally, upon termination of 
the Trust, the Trustee will distribute, upon surrender of Units 
for redemption, to each Unit holder his pro rata share of the 
Trust's assets, less expenses, in the manner set forth under "Rights 
of Unit Holders-How are Income and Capital Distributed?"

Secondary Market for Units. After the initial offering period, 
while under no obligation to do so, the Sponsor and the Underwriter 
intend to maintain a market for Units of the Trust and offer to 
repurchase such Units at prices which are based on the aggregate 
underlying value of Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the bid prices of over-the-counter traded Equity Securities) 
plus or minus cash, if any, in the Capital and Income Accounts 
of the Trust. If a secondary market is maintained during the initial 
offering period, the prices at which Units will be repurchased 
will also be based upon the aggregate underlying value of the 
Equity Securities in the Trust (generally determined by the closing 
sale prices of listed Equity Securities and the ask prices of 
over-the-counter traded Equity Securities) plus or minus cash, 
if any, in the Capital and Income Accounts of the Trust. If a 
secondary market is not maintained, a Unit holder may redeem Units 
through redemption at prices based upon the aggregate underlying 
value of the Equity Securities in the Trust (generally determined 
by the closing sale prices of listed Equity Securities and the 
bid prices of over-the-counter traded Equity Securities) plus 
or minus a pro rata share of cash, if any, in the Capital and 
Income Accounts of the Trust. A Unit holder tendering 2,500 Units 
or more for redemption may request a distribution of shares of 
Equity Securities (reduced by customary transfer and registration 
charges) in lieu of payment in cash. See "How May Units be Redeemed?"

Termination. Commencing on the Mandatory Termination Date, Equity 
Securities will begin to be sold in connection with the termination 
of the Trust. The Sponsor will determine the manner, timing and 
execution of the sale of the Equity Securities. Written notice 
of any termination of the Trust specifying the time or times at 
which Unit holders may surrender their certificates for cancellation 
shall be given by the Trustee to each Unit holder at his address 
appearing on the registration books of the Trust maintained by 
the Trustee. At least 60 days prior to the Mandatory Termination 
Date of the Trust, the Trustee will provide written notice thereof 
to all Unit holders and will include with such notice a form to 
enable Unit holders to elect a distribution of shares of Equity 
Securities (reduced by customary transfer and registration charges) 
if such Unit holder owns at least 2,500 Units of the Trust, rather 
than to receive payment in cash for such Unit holder's pro rata 
share of the amounts realized upon the disposition by the Trustee 
of Equity Securities. 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 Mandatory Termination Date of the Trust. 
Unit holders not electing a distribution of shares of Equity Securities 
will receive a cash distribution within a reasonable time after 
the Trust is terminated. See "Rights of Unit Holders-How are Income 
and Capital Distributed?"

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


Page 2

                                 Summary of Essential Information


   
        At the Opening of Business on the Initial Date of Deposit
                            of the Equity Securities-May 16, 1995
    


        Underwriter:    Ryan, Beck & Co.
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    FT Evaluators L.P.

<TABLE>
<CAPTION>

General Information

<S>                                                                                     <C>
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 Equity 
           Securities in Portfolio (1)                                                  $475,242
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $ 9.5048
        Sales Charge of 4.75% of the Public Offering Price per Unit
           (4.987% of the net amount invested)                                          $  .4740
        Public Offering Price per Unit (2)                                              $ 9.9788
Sponsor's Initial Repurchase Price per Unit                                             $ 9.5048
Redemption Price per Unit (based on aggregate 
           underlying value of Equity Securities) (3)                                   $ 9.5048

</TABLE>

   
CUSIP Number                            33734W 814
First Settlement Date                   May 23, 1995
Mandatory Termination Date              June 1, 1999
Discretionary Liquidation Amount        The Trust may be terminated 
                                        if the value thereof is less 
                                        than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in the Trust 
                                        during the primary offering period.
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding, 
                                        payable to an affiliate of the Sponsor. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading (4:00 
                                        p.m. eastern standard time) on the New 
                                        York Stock Exchange on each day on 
                                        which it is open.
Supervisory Fee (4)                     Maximum of $0.0035 per Unit out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         Fifteenth day of each February, 
                                        May, August and November 
                                        commencing August 15, 1995.
Income Distribution Date (5)            Last day of each February, May, 
                                        August and November 
                                        commencing August 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.
(2)     On the Initial Date of Deposit there will be no accumulated 
dividends in the Income Account. Anyone ordering Units after such 
date will pay a pro rata share of any accumulated dividends in 
such Income Account. The Public Offering Price as shown reflects 
the value of the Equity Securities at the opening of business 
on the Initial Date of Deposit and establishes the original proportionate 
relationship amongst the individual securities. No sales to investors 
will be executed at this price. Additional Equity Securities will 
be deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. Eastern time and sold to investors 
at a Public Offering Price per Unit based on this valuation.
(3)     See "How May Units be Redeemed?"
(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.0010 per Unit.
(5)     Distributions from the Capital Account will be made monthly 
payable 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 3

               Ryan Beck Banking Opportunity Trust
                            Series 2
      The First Trust Special Situations Trust, Series 117 

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 117 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
Ryan Beck Banking Opportunity Trust, Series 2. The Trust was created 
under the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, United States Trust Company of New 
York, as Trustee, First Trust Advisors L.P., as Portfolio Supervisor 
and FT Evaluators L.P. as Evaluator.

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

The objective of the Trust is to provide for potential capital 
appreciation and increasing dividend income through an investment 
in equity securities issued by banking and thrift companies incorporated
or headquartered in the United States (the "Equity Securities"). 
In the Underwriter's opinion, the financial institution stocks 
selected for deposit in the Trust have the potential to achieve 
above average capital appreciation over the life of the Trust 
due to the strong or improving fundamental characteristics of 
the issuing companies. The Underwriter believes that each stock 
selected for the portfolio is attractively valued based on its 
price and earnings outlook, as well as having the potential to 
benefit from possible full conversion in the case of mutual holding 
companies and from ongoing consolidation activity marking the 
bank and thrift industry. The Underwriter further believes that 
many of the financial institutions chosen for the portfolio are 
in a position to be acquired by larger institutions or to acquire 
existing institutions themselves. There is, of course, no guarantee 
that the objective of the Trust will be achieved. 

With the deposit of the Equity Securities on the Initial Date 
of Deposit, the Sponsor established a percentage relationship 
between the amounts of Equity Securities in the Trust's portfolio. 
From time to time following the Initial Date of Deposit, the Sponsor, 
pursuant to the Indenture, may deposit additional Equity Securities 
in the Trust and Units may be continuously offered for sale to 
the public by means of this Prospectus, resulting in a potential 
increase in the outstanding number of Units of the Trust. Any 
deposit by the Sponsor of additional Equity 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 Equity Securities deposited in the Trust on the 
Initial, or any subsequent, Date of Deposit. See "How May Equity 
Securities be Removed from the Trust?" The original percentage 
relationship of each Equity Security to the Trust is set forth 
herein under "Schedule of Investments." Since the prices of the 
underlying Equity Securities will fluctuate daily, the ratio, 
on a market value basis, will also change daily. The portion of 
Equity Securities represented by each Unit will not change as 
a result of the deposit of additional Equity Securities in the 
Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Equity Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
To the extent that Units of the Trust are redeemed, the aggregate 
value of the Equity Securities in the Trust will be reduced and 
the undivided fractional interest represented by each outstanding 
Unit of the Trust will increase. However, if additional Units 
are issued by the Trust in connection with the deposit of additional 
Equity Securities by the Sponsor, the aggregate value of the Equity 
Securities in the Trust will be increased by amounts


Page 4

allocable to additional Units, and the fractional undivided interest 
represented by each Unit of the Trust will be decreased proportionately.
See "How May Units be Redeemed?" The Trust has a Mandatory Termination 
Date as set forth herein under "Summary of Essential Information."

What are the Expenses and Charges?

At no cost to the Trust, the Sponsor has borne all the expenses 
of creating and establishing the Trust, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses 
and other out-of-pocket expenses. With the exception of bookkeeping 
and other administrative services provided to the Trust, for which 
the Sponsor will be reimbursed in amounts as set forth under "Summary 
of Essential Information," the Sponsor will not receive any fees 
in connection with its activities relating to the Trust. Such 
bookkeeping and administrative charges may be increased without 
approval of the Unit holders by amounts not exceeding proportionate 
increases under the category "All Services Less Rent of Shelter" 
in the Consumer Price Index published by the United States Department 
of Labor. The fees payable to the Sponsor for such services may 
exceed the actual costs of providing such services for this Trust, 
but at no time will the total amount received for such services 
rendered to unit investment trusts of which Nike Securities L.P. 
is the Sponsor in any calendar year exceed the aggregate cost 
to the Sponsor of supplying such services in such year. First 
Trust Advisors L.P., an affiliate of the Sponsor, will receive 
an annual supervisory fee, which is not to exceed the amount set 
forth under "Summary of Essential Information," for providing 
portfolio supervisory services for the Trust. Such fee is based 
on the number of Units outstanding in the Trust on January 1 of 
each year except for the year or years in which an initial offering 
period occurs in which case the fee for a month is based on the 
number of Units outstanding at the end of such month. The fee 
may exceed the actual costs of providing such supervisory services 
for this Trust, but at no time will the total amount received 
for portfolio supervisory services rendered to unit investment 
trusts of which Nike Securities L.P. is the Sponsor in any calendar 
year exceed the aggregate cost to First Trust Advisors L.P. of 
supplying such services in such year.

Subsequent to the initial offering period, the Evaluator, 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 the Trust, but at no 
time will the total amount received for evaluation services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to FT Evaluators 
L.P. of supplying such services in such year. The Trustee pays 
certain expenses of the Trust for which it is reimbursed by the 
Trust. The Trustee will receive for its ordinary recurring services 
to the Trust an annual fee computed at $0.0090 per annum per Unit 
in the Trust outstanding based upon the largest aggregate number 
of Units of the Trust outstanding at any time during the year. 
For a discussion of the services performed by the Trustee pursuant 
to its obligations under the Indenture, reference is made to the 
material set forth under "Rights of Unit Holders."

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

The following additional charges are or may be incurred by the 
Trust: all legal and annual auditing expenses of the Trustee incurred 
by or in connection with its responsibilities under the Indenture; 
the expenses and costs of any action undertaken by the Trustee 
to protect the Trust and the rights and interests of the Unit 
holders; fees of the Trustee for any extraordinary services performed 
under the Indenture; indemnification of the Trustee for any loss, 
liability or expense incurred by it without negligence, bad faith 
or willful misconduct on its part, arising out of or in connection 
with its acceptance or administration of the Trust; indemnification 
of the Sponsor for any loss, liability or expense incurred without 
gross negligence, bad


Page 5

faith or willful misconduct in acting as Depositor of the Trust; 
all taxes and other government charges imposed upon the Securities 
or any part of the Trust (no such taxes or charges are being levied 
or made or, to the knowledge of the Sponsor, contemplated). The 
above expenses and the Trustee's annual fee, when paid or owing 
to the Trustee, are secured by a lien on the Trust. In addition, 
the Trustee is empowered to sell Equity Securities in the Trust 
in order to make funds available to pay all these amounts if funds 
are not otherwise available in the Income and Capital Accounts 
of the Trust. Since the Equity Securities are all common stocks 
and the income stream produced by dividend payments is unpredictable, 
the Sponsor cannot provide any assurance that dividends will be 
sufficient to meet any or all expenses of the Trust. As described 
above, if dividends are insufficient to cover expenses, it is 
likely that Equity Securities will have to be sold to meet Trust 
expenses. These sales may result in capital gains or losses to 
Unit holders. See "What is the Federal Tax Status of Unit Holders?"

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

What is the Federal Tax Status of Unit Holders?

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

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

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

2.      Each Unit holder will have a taxable event when the Trust 
disposes of an Equity Security (whether by sale, exchange, redemption, 
or otherwise) 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 
Equity Security held by the Trust (in proportion to the fair market 
values thereof on the date the Unit holder purchases his Units) 
in order to determine his initial cost for his pro rata portion 
of each Equity Security held by the Trust. For Federal income 
tax purposes, a Unit holder's pro rata portion of dividends, as 
defined by Section 316 of the Code, paid by a corporation with 
respect to an Equity Security held by the Trust is 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 Equity Securities held 
by the Trust will generally be considered a capital gain except 
in the case of a dealer or a financial institution and will be 
long-term if the Unit holder has held his Units for more than 
one year (the date on which the Units are acquired (i.e., the 
trade date) is excluded for purposes of determining whether the 
Units have been held for more than one year). A Unit holder's 
portion of loss, if any, upon the sale or redemption of Units 
or the disposition of Equity Securities held by the Trust will 
generally be considered a capital loss except in the case of a 
dealer or a financial institution and,


Page 6

in general, will be long-term if the Unit holder has held his 
Units for more than one year. Unit holders should consult their 
tax advisers regarding the recognition of such capital gains and 
losses for Federal income tax purposes.

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

Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by the Trust (to the extent such dividends are taxable as ordinary 
income, as discussed above) in the same manner as if such corporation 
directly owned the Equity Securities paying such dividends (other 
than corporate Unit holders, 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). Final regulations have been recently issued which address 
special rules that must be considered in determining whether the 
46 day holding requirement is met. Moreover, the allowable percentage 
of the deduction will be reduced from 70% if a corporate Unit 
holder owns certain stock (or Units) the financing of which is 
directly attributable to indebtedness incurred by such corporation. 
It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction. 

Recognition of Taxable Gain or Loss Upon Disposition of Securities 
by the Trust or Disposition of Units. As discussed above, a Unit 
holder may recognize taxable gain (or loss) when an Equity Security 
is disposed of by the Trust or if the Unit holder disposes of 
a Unit. For taxpayers other than corporations, net capital gains 
are subject to a maximum stated 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 Redemption 
of Units or Termination of the Trust. As discussed in "Rights 
of Unit Holders-How are Income and Capital Distributed?", under 
certain circumstances a Unit holder who owns at least 2,500 Units 
may request an In-Kind Distribution upon the redemption of Units 
or the termination of the Trust. The Unit holder requesting an 
In-Kind Distribution will be liable for expenses related thereto 
(the "Distribution Expenses") and the amount of such In-Kind Distribution
will be reduced by the amount of the Distribution Expenses. See 
"Rights of Unit Holders-How are Income and Capital Distributed?" 
As previously discussed, prior to the redemption of Units or the 
termination of the Trust, a Unit holder is considered as owning 
a pro rata portion of each of the Trust assets for Federal income 
tax purposes. The receipt of an In-Kind Distribution upon the 
redemption of Units or the termination of the Trust would be deemed 
an exchange of such Unit holder's pro rata portion of each of 
the shares of stock and other assets held by the Trust in exchange 
for an undivided interest in whole shares of stock plus, possibly, 
cash. 


Page 7

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Equity Security owned by the Trust. An "Equity Security" 
for this purpose is a particular class of stock issued by a particular 
corporation. If the Unit holder receives only whole shares of 
an Equity Security in exchange for his or her pro rata portion 
in each share of such security held by the Trust, there is no 
taxable gain or loss recognized upon such deemed exchange pursuant 
to Section 1036 of the Code. If the Unit holder receives whole 
shares of a particular Equity Security plus cash in lieu of a 
fractional share of such Equity Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Equity Security exceeds his tax basis in his pro rata portion 
of such Equity 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 Equity Security which 
he receives as part of the In-Kind Distribution. Finally, if a 
Unit holder's pro rata interest in an Equity Security does not 
equal a whole share, he may receive entirely cash in exchange 
for his pro rata portion of a particular Equity 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 
Equity Security.

Because the Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
the Trust. In analyzing the tax consequences with respect to each 
Equity Security, such Unit holder must allocate the Distribution 
Expenses among the Equity Securities (the "Allocable Expenses"). 
The Allocable Expenses will reduce the amount realized with respect 
to each Equity Security so that the fair market value of the shares 
of such Equity 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 Equity 
Security received will be increased by the Allocable Expenses 
relating to such Equity 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 Equity Security owned 
by the Trust. Unit holders who request an In-Kind Distribution 
are advised to consult their tax advisers in this regard.

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

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

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

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

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


Page 8

Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are Equity Securities?

The Trust consists of different issues of Equity Securities issued 
by financial institutions and are listed on a national securities 
exchange or the NASDAQ National Market System or traded in the 
over-the-counter market. Each of the companies whose Equity Securities 
are included in the portfolio were selected based upon, but not 
limited to, asset quality, earnings momentum, low valuations, 
franchise strength, potential acquisition value and sound balance 
sheets. See "What are the Equity Securities Selected for Ryan 
Beck Banking Opportunity Trust, Series 2?" for a general description 
of the companies. 

Risk Factors. An investment in Units of the Trust should be made 
with an understanding of the problems and risks inherent in the 
financial institutions industry in general. Banks, thrifts and 
their holding companies are especially subject to the adverse 
effects of economic recession, volatile interest rates, portfolio 
concentrations in geographic markets and in commercial and residential 
real estate loans, and competition from new entrants in their 
fields of business. Banks and thrifts are highly dependent on 
net interest income. Recent profits have benefitted from the relatively 
high yield on earning assets and relatively low cost of funds. 
There is no certainty that such conditions will continue, especially 
in a rising interest rate environment. Commercial loan demand 
for banks has been weak and an increasing number of commercial 
loans have been securitized-a potential adverse affect on the 
market share of the commercial banking system. Bank and thrift 
institutions have received significant consumer mortgage fee income 
as a result of recent activity in mortgage and refinance markets. 
As initial home purchasing and refinancing activity subsides, 
this income is expected to diminish to a lower level. Economic 
conditions in the real estate markets, which have been weak in 
the recent past, can have a substantial effect upon banks and 
thrifts because they generally have a portion of their assets 
invested in loans secured by real estate, as has recently been 
the case for a number of banks and thrifts with respect to commercial 
real estate in the northeastern and southwestern regions of the 
United States. Banks, thrifts and their holding companies are 
subject to extensive federal regulation and, when such institutions 
are state-chartered, to state regulation as well. Such regulations 
impose strict capital requirements and limitations on the nature 
and extent of business activities that banks and thrifts may pursue. 
Furthermore, bank regulators have a wide range of discretion in 
connection with their supervisory and enforcement authority and 
may substantially restrict the permissible activities of a particular 
institution if deemed to pose significant risks to the soundness 
of such institution or the safety of the federal deposit insurance 
fund. Regulatory actions, such as increases in the minimum capital 
requirements applicable to banks and thrifts and increases in 
deposit insurance premiums required to be paid by banks and thrifts 
to the Federal Deposit Insurance Corporation ("FDIC"), can negatively 
impact earnings and the ability of a company to pay dividends. 
Neither federal insurance of deposits nor governmental regulations, 
however, insures the solvency or profitability of banks or their 
holding companies, or insures against any risk of investment in 
the securities issued by such institutions.

The statutory requirements applicable to and regulatory supervision 
of banks, thrifts and their holding companies have increased significantly
and have undergone substantial change in recent years. To a great 
extent, these changes are embodied in the Financial Institutions 
Reform, Recovery and Enforcement Act; enacted in August 1989, 
the Federal Deposit Insurance Corporation Improvement Act of 1991, 
the Resolution


Page 9

Trust Corporation Refinancing, Restructuring, and Improvement 
Act of 1991 and the regulations promulgated under these laws. 
Many of the regulations promulgated pursuant to these laws have 
only recently been finalized and their impact on the business, 
financial condition and prospects of the Equity Securities in 
the Trust's portfolio cannot be predicted with certainty. Periodic 
efforts by recent Administrations to introduce legislation broadening 
the ability of banks to compete with new products have not been 
successful, but if enacted could lead to more failures as a result 
of increased competition and added risks. Failure to enact such 
legislation, on the other hand, may lead to declining earnings 
and an inability to compete with unregulated financial institutions. 
Efforts to expand the ability of federal thrifts to branch on 
an interstate basis have been initially successful through promulgation 
of regulations, and legislation to liberalize interstate banking 
has recently been signed into law. Under the legislation, banks 
will be able to purchase or establish subsidiary banks in any 
state, one year after the legislation's enactment. Starting in 
mid-1997, banks would be allowed to turn existing banks into branches, 
though states could pass laws to permit interstate branch banking 
before then. Consolidation is likely to continue in both cases. 
The Securities and Exchange Commission and the Financial Accounting 
Standards Board require the expanded use of market value accounting 
by banks and have imposed rules requiring market accounting for 
investment securities held in trading accounts or available for 
sale. Adoption of additional such rules may result in increased 
volatility in the reported health of the industry, and mandated 
regulatory intervention to correct such problems. In late 1993 
the United States Treasury Department proposed a restructuring 
of the banks regulatory agencies which, if implemented, may adversely 
affect certain of the Equity Securities in the Trust's portfolio. 
Additional legislative and regulatory changes may be forthcoming. 
For example, the bank regulatory authorities have proposed substantial 
changes to the Community Reinvestment Act and fair lending laws, 
rules and regulations, and there can be no certainty as to the 
effect, if any, that such changes would have on the Equity Securities 
in the Trust's portfolio. In addition, from time to time the deposit 
insurance system is reviewed by Congress and federal regulators, 
and proposed reforms of that system could, among other things, 
further restrict the ways in which deposited moneys can be used 
by banks or reduce the dollar amount or number of deposits insured 
for any depositor. Such reforms could reduce profitability as 
investment opportunities available to bank institutions become 
more limited and as consumers look for savings vehicles other 
than bank deposits. Banks and thrifts face significant competition 
from other financial institutions such as mutual funds, credit 
unions, mortgage banking companies and insurance companies, and 
increased competition may result from legislative broadening of 
regional and national interstate banking powers as has been recently 
enacted. Among other benefits, the legislation allows banks and 
bank holding companies to acquire across previously prohibited 
state lines and to consolidate their various bank subsidiaries 
into one unit. The Sponsor makes no prediction as to what, if 
any, manner of bank and thrift regulatory actions might ultimately 
be adopted or what ultimate effect such actions might have on 
the Trust's portfolio.

The Federal Bank Holding Company Act of 1956 generally prohibits 
a bank holding company from (1) acquiring, directly or indirectly, 
more than 5% of the outstanding shares of any class of voting 
securities of a bank or bank holding company, (2) acquiring control 
of a bank or another bank holding company, (3) acquiring all or 
substantially all the assets of a bank, or (4) merging or consolidating 
with another bank holding company, without first obtaining Federal 
Reserve Board ("FRB") approval. In considering an application 
with respect to any such transaction, the FRB is required to consider 
a variety of factors, including the potential anti-competitive 
effects of the transaction, the financial condition and future 
prospects of the combining and resulting institutions, the managerial 
resources of the resulting institution, the convenience and needs 
of the communities the combined organization would serve, the 
record of performance of each combining organization under the 
Community Reinvestment Act and the Equal Credit Opportunity Act, 
and the prospective availability to the FRB of information appropriate 
to determine ongoing regulatory compliance with applicable banking 
laws. In addition, the federal Change In Bank Control Act and 
various state laws impose limitations on the ability of one or 
more individuals or other entities to acquire control of banks 
or bank holding companies.


Page 10

The FRB has issued a policy statement on the payment of cash dividends 
by bank holding companies. In the policy statement, the FRB expressed 
its view that a bank holding company experiencing earnings weaknesses 
should not pay cash dividends which exceed its net income or which 
could only be funded in ways that would weaken its financial health, 
such as by borrowing. The FRB also may impose limitations on the 
payment of dividends as a condition to its approval of certain 
applications, including applications for approval of mergers and 
acquisitions. The Sponsor makes no prediction as to the effect, 
if any, such laws will have on the Equity Securities or whether 
such approvals, if necessary, will be obtained.

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

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

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

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 Trust have a right to 
receive dividends only


Page 11

when and if, and in the amounts, declared by the issuer's board 
of directors and have a right to participate in amounts available 
for distribution by the issuer only after all other claims on 
the issuer have been paid or provided for. Common stocks do not 
represent an obligation of the issuer and, therefore, do not offer 
any assurance of income or provide the same degree of protection 
of capital as do debt securities. The issuance of additional debt 
securities or preferred stock will create prior claims for payment 
of principal, interest and dividends which could adversely affect 
the ability and inclination of the issuer to declare or pay dividends 
on its common stock or the rights of holders of common stock with 
respect to assets of the issuer upon liquidation or bankruptcy. 
The value of common stocks is subject to market fluctuations for 
as long as the common stocks remain outstanding, and thus the 
value of the Equity Securities in the Portfolio may be expected 
to fluctuate over the life of the Trust to values higher or lower 
than those prevailing on the Initial Date of Deposit. 

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

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

The Underwriter has acquired or will acquire the Equity Securities 
for the Sponsor and thereby may benefit. The Underwriter in its 
general securities business acts as agent or principal in connection 
with the purchase and sale of equity securities, including the 
Equity Securities in the Trust, and may act as a market maker 
in certain of the Equity Securities. The Underwriter also from 
time to time may issue reports on and make recommendations relating 
to equity securities, which may include the Equity Securities. 
The Underwriter has performed investment banking services for 
certain of the issuers of the Equity Securities.

What are the Equity Securities Selected for Ryan Beck Banking 
Opportunity Trust, Series 2?

Banks
_____

Commerce Bancorp, Inc. is headquartered in Cherry Hill, New Jersey, 
and serves southern New Jersey and the greater Philadelphia, Pennsylvania 
area. Through its subsidiaries, Commerce Bank, N.A., Commerce 
Bank/Pennsylvania and Commerce Bank/Shore, N.A., the bank provides 
personalized, general and commercial banking services.

First American Corporation, headquartered in Nashville, Tennessee, 
is the holding company for First American National Bank. The bank 
attracts deposits and offers real estate mortgage, consumer and 
commercial loans in the State of Tennessee. First American Corporation 
also owns First American Trust Company, N.A., which provides trust 
services, and First American Community Development Corporation.

First Hawaiian, Inc., headquartered in Honolulu, Hawaii, is the 
holding company for First Hawaiian Bank and Pioneer Federal Savings 
Bank. The banks attract deposits and offer real estate, commercial, 
financial, consumer and lease financing loans. First Hawaiian 
operates branches in the Hawaiian Islands, in Guam, an offshore 
branch in Grand Cayman and a representative office in Tokyo.

First Western Bancorp, Inc. is a bank holding company for First 
Western Bank, N.A. and First Western Bank, F.S.B. The company 
is headquartered in New Castle, Pennsylvania, and its banks offer 
commercial bank and trust services in western Pennsylvania and 
eastern Ohio.

   
Homeland Bankshares Corporation, headquartered in Waterloo, Iowa, 
is a multi-bank holding company with offices throughout Iowa. 
Subsidiary bank services include commercial and individual loan 
origination, checking and savings accounts and other financial 
services.
    

Page 12


ONBANCorp, Inc. is a holding company which operates three wholly-owned 
subsidiaries, Franklin First Savings Bank in Wilkes-Barre and 
northeastern Pennsylvania and OnBank & Trust Company and OnBank 
in upstate New York. The company is headquartered in Syracuse, 
New York, and its subsidiaries offer specialized lending services, 
trust and investment services as well as mutual funds.

Summit Bancorporation, through its banking subsidiaries, provides 
corporate, consumer and private banking services, as well as trust 
and investment services. Summit Bancorporation is headquartered 
in Chatham, New Jersey, and serves customers throughout northern 
and central New Jersey.

Susquehanna Bancshares, Inc. is a bank holding company headquartered 
in Lititz, Pennsylvania. The company's subsidiaries include Farmers 
First Bank, First National Trust Bank, Williamsport National Bank, 
Citizens National Bank, Spring Grove National Bank and Farmers 
and Merchant Bank. These subsidiaries operate branches in southern 
Pennsylvania and northern Maryland.

   
UMB Financial Corporation, headquartered in Kansas City, Missouri, 
is a multi-bank holding company operating subsidiary banks in 
Missouri, Illinois, Colorado and Kansas. UMB Financial Corporation 
operates a trust and securities processing company in New York, 
a consumer credit bank in Delaware and a trust benefit office 
in California. 
    

Vermont Financial Services Corporation, headquartered in Brattleboro, 
Vermont, is a holding company for Vermont National Bank. The bank 
conducts business through a network of offices located throughout 
Vermont. The bank offers a full line of banking and related services 
to individuals, businesses and governmental units, including demand, 
savings and time deposits, secured and unsecured loans, and letters 
of credit.

Whitney Holding Corporation, headquartered in New Orleans, Louisiana, 
is a bank holding company for Whitney National Bank and Whitney 
National Bank in St. Tammany Parish. The banks provide general 
banking services including the accepting of deposits, originating 
secured and unsecured loans, financing commercial transactions 
and trust services. The banks operate throughout Louisiana. 

Thrifts
________

Bell Bancorp, Inc., is a holding company for Bell Federal Savings 
and Loan Association which operates out of Chicago, suburban Cook 
County, DuPage County, Lake County and Winnebago County, Illinois. 
Bell Federal Savings and Loan Association has been and continues 
to be a traditional thrift institution offering a variety of deposit 
and mortgage loan products. The company is headquartered in Chicago, 
Illinois.

California Financial Holding Company is headquartered in Stockton, 
California. The company offers a full range of financial services 
to customers in the San Joaquin Valley and the Sierra Foothills 
of California through its subsidiary, Stockton Savings Bank. The 
bank's services include construction loans on residential subdivisions,
and single-family and permanent multi-family residential loans.

CENFED Financial Corporation, headquartered in Pasadena, California, 
is a savings and loan holding company of CenFed Bank, a Federal 
Savings Bank which conducts business through branches located 
in southern California. The bank attracts deposits and makes and 
purchases residential mortgage loans, as well as multi-family 
and commercial real estate loans.

   
CitFed Bancorp, headquartered in Dayton, Ohio, is the holding 
company for Citizens Federal Bank, a federally chartered savings 
bank. The bank operates retail deposit branches and mortgage offices 
primarily in Dayton, Ohio. 
    

   
Fed One Bancorp, headquartered in Wheeling, West Virginia, is 
a federally chartered savings bank. Fed One Bancorp operates branches 
in West Virginia and Ohio. The bank attracts deposits and offers 
real estate mortgage, consumer and commercial loans.
    

Fidelity Federal Savings Bank of Florida, headquartered in West 
Palm Beach, Florida, is a full-service bank that attracts deposits 
and offers a wide range of real estate, commercial and consumer 
loans. The bank has branches serving Palm Beach and Martin counties 
in Florida.

   
GreenPoint Financial Corporation, headquartered in Flushing, New York,
is the holding company for Green Point Savings Bank. The bank's 
full-service branch offices attract deposits and also offer one- 
to four-family mortgage


Page 13

loans in New York City, the boroughs of Brooklyn and Queens and 
the counties of Nassau, Suffolk, Westchester and Rockland.
    

Life Bancorp, Inc., headquartered in Norfolk, Virginia, is the 
holding company for Life Savings Bank, FSB. The bank's primary 
lending emphasis is on one- to four-family residential real estate 
mortgages. The bank operates through full-service branch offices 
located in the Hampton Roads area of Virginia, including the cities 
of Virginia Beach, Chesapeake, Norfolk, Portsmouth, Hampton, Suffolk,
Newport News and Williamsburg.

Northwest Savings Bank, headquartered in Warren, Pennsylvania, 
operates full-service offices throughout northwest, southwest 
and central Pennsylvania. The bank has mortgage lending offices 
that operate in eastern Pennsylvania, New York and South Carolina. 
Northwest Savings Banks has a consumer finance office in New York 
in addition to those throughout Pennsylvania. 

   
People's Bank, MHC, headquartered in Bridgeport, Connecticut, 
is a mutual holding company that provides a full line of banking 
services to individuals and businesses throughout Connecticut. 
Through its subsidiary, the bank offers credit cards, consumer 
and commercial loans, corporate banking services and discount 
brokerage services.
    

Peoples Heritage Financial Group, Inc. is the holding company 
for Peoples Heritage Savings Bank and First Coastal Banks, Inc. 
The company is headquartered in Portland, Maine, and has full-service 
banking offices in Maine and coastal New Hampshire.

Republic Security Financial Corporation is headquartered in West 
Palm Beach, Florida and operates branches in eastern coastal Florida. 
Republic Security Financial Corporation is a financial services 
company which provides financial services and products through 
its subsidiaries. The company provides mortgage loans for residential 
and commercial properties through its primary operating subsidiary, 
Republic Security Bank.

Webster Financial Corporation is the holding company for the First 
Federal Bank, headquartered in Waterbury, Connecticut and Bristol 
Saving Bank, a state-chartered savings bank headquartered in Bristol, 
Connecticut. Webster Financial Corporation provides financial 
services to individuals and businesses in the Connecticut counties 
of New Haven, Fairfield, Hartford and Litchfield.

What are Some Additional Considerations for Investors?

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

The value of the Equity Securities will fluctuate over the life 
of the Trust and may be more or less than the price at which they 
were deposited in the Trust. The Equity Securities may appreciate 
or depreciate in value (or pay dividends) depending on the full 
range of economic and market influences affecting these securities. 

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 Equity Security will not be delivered ("Failed 
Contract Obligations") to the Trust, the Sponsor is authorized 
under the Indenture to direct the Trustee to acquire other Equity 
Securities ("Replacement Securities"). Any Replacement Security 
will be identical to those which were the subject of the failed 
contract. The Replacement Securities must be purchased within 
20 days after delivery of the notice of a failed contract and 
the purchase price may not exceed the amount of funds reserved 
for the purchase of the Failed Contract Obligations.

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


Page 14

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

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

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
underlying value of the Equity Securities in the Trust, plus or 
minus cash, if any, in the Income and Capital Accounts of the 
Trust, plus a sales charge of 4.75% (equivalent to 4.987% of the 
net amount invested) subject to reduction beginning June 1, 1996, 
divided by the amount of Units of the Trust outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust divided by the number of Units of the Trust 
outstanding. For secondary market sales after the completion of 
the initial offering period, the Public Offering Price is also 
based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust, plus a maximum sales charge of 4.75% of 
the Public Offering Price (equivalent to 4.987% of the net amount 
invested) divided by the number of outstanding Units of the Trust.

The minimum purchase of the Trust is $5,000 ($2,000 for IRAs and 
other retirement plans). The applicable sales charge for both 
primary and secondary market sales is reduced by a discount as 
indicated below for volume purchases:

   Number of Units                              Discount  
   _______________                              ________

  10,000 to 24,999                              0.50%
  25,000 to 49,999                              1.00%
  50,000 or more                                1.50%

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


Page 15

and trustees, custodians or fiduciaries for the benefit of such 
persons) of the Sponsor and the Underwriter and their subsidiaries, 
the sales charge is reduced by 2.0% of the Public Offering Price 
for purchases of Units during the primary and secondary public 
offering periods.

Had the Units of the Trust been available for sale on the business 
day prior to the Initial Date of Deposit, the Public Offering 
Price would have been as indicated in "Summary of Essential Information."
The Public Offering Price of Units on the date of the prospectus 
or during the initial offering period may vary from the amount 
stated under "Summary of Essential Information" in accordance 
with fluctuations in the prices of the underlying Equity Securities. 
During the initial offering period, the aggregate value of the 
Units of the Trust shall be determined on the basis of the aggregate 
underlying value of the Equity Securities therein plus or minus 
cash, if any, in the Income and Capital Accounts of the Trust. 
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 prices 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 aggregate underlying 
value of the Equity Securities therein, plus or minus cash, if 
any, in the Income and Capital Accounts of the Trust plus the 
applicable sales charge. 

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

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

   
It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of 2.9% of the Public Offering Price, and, for secondary 
market sales, 2.9% of the Public Offering Price (or 65% of the 
then current maximum sales charge after June 1, 1996). Effective 
on each June 1, commencing June 1, 1996, such sales charge will 
be reduced by  1/2 of 1% to a minimum sales charge of 3.25%. However,
resales of


Page 16

Units of the Trust by such dealers and others to the public will 
be made at the Public Offering Price described in the prospectus. 
The Sponsor reserves the right to change the amount of the concession 
or agency commission from time to time. Certain commercial banks 
may be making Units of the Trust available to their customers 
on an agency basis. A portion of the sales charge paid by these 
customers is retained by or remitted to the banks in the amounts 
indicated in the fourth preceding sentence. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. In Texas 
and in certain other states, any banks making Units available 
must be registered as broker/dealers under state law.
    

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

The Underwriter of the Trust will receive a gross sales commission 
equal to 4.75% of the Public Offering Price of the Units (equivalent 
to 4.987% of the net amount invested), less any reduced sales 
charge for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Underwriting" for 
information regarding the receipt of the excess gross sales commissions 
by the Sponsor from the Underwriter and additional concessions 
available to Underwriters, dealers and others. In addition, the 
Sponsor may be considered to have realized a profit or to have 
sustained a loss, as the case may be, in the amount of any difference 
between the cost of the Equity Securities to the Trust (which 
is based on the Evaluator's determination of the aggregate offering 
price of the underlying Equity Securities of such Trust on the 
Initial Date of Deposit as well as subsequent deposits) and the 
cost of such Equity Securities to the Sponsor. See "Underwriting" 
and Note (2) of "Schedule of Investments." During the initial 
offering period, the Underwriter also may realize profits or sustain 
losses as a result of fluctuations after the Initial Date of Deposit 
in the Public Offering Price received by the Underwriter upon 
the sale of Units.

In maintaining a market for the Units, the Sponsor and Underwriter 
will also realize profits or sustain losses in the amount of any 
difference between the price at which Units are purchased and 
the price at which Units are resold (which price includes a sales 
charge of 4.75% subject to reduction beginning June 1, 1996) or 
redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor 
or the Underwriter.


Will There be a Secondary Market?

After the initial offering period, although they are not obligated 
to do so, both the Sponsor and Underwriter intend to maintain 
a market for the Units and continuously offer to purchase Units 
at prices, subject to change at any time, based upon the aggregate 
underlying value of the Equity Securities in the Trust plus or 
minus cash, if any, in the Income and Capital Accounts of the 
Trust. All expenses incurred in maintaining a secondary market, 
other than the fees of the Evaluator and the costs of the Trustee 
in transferring and recording the ownership of Units, will be 
borne by the Sponsor. If the supply of Units exceeds demand, or 
for some other business reason, the Sponsor may discontinue purchases 
of Units at such prices. IF A UNIT HOLDER WISHES TO DISPOSE OF 
HIS UNITS, HE SHOULD INQUIRE OF THE UNDERWRITER OR 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,


Page 17

as may be accepted by the Trustee. In certain instances the Trustee 
may require additional documents such as, but not limited to, 
trust instruments, certificates of death, appointments as executor 
or administrator or certificates of corporate authority. Record 
ownership may occur before settlement.

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

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

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

How are Income and Capital Distributed?

The Trustee will distribute any net income received with respect 
to any of the securities in the Trust on or about the Income Distribution 
Dates to Unit holders of record on the preceding Income Record 
Date. See "Summary of Essential Information." Persons who purchase 
Units will commence receiving distributions only after such person 
becomes a record owner. Notification to the Trustee of the transfer 
of Units is the responsibility of the purchaser, but in the normal 
course of business such notice is provided by the selling broker-dealer. 
The pro rata share of cash in the Capital Account of the Trust 
will be computed as of the fifteenth day of each month. Proceeds 
received on the sale of any Equity Securities in the Trust, to 
the extent not used to meet redemptions of Units or pay expenses, 
will, however, be distributed on the last day of each month to 
Unit holders of record on the fifteenth day of such month if the 
amount available for distribution equals at least $0.01 per Unit. 
The Trustee is not required to pay interest on funds held in the 
Capital Account of a Trust (but may itself earn interest thereon 
and therefore benefit from the use of such funds). Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made on the last day of each December to Unit holders of record 
as of December 15. See "What is the Federal Tax Status of Unit Holders?"

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

Within a reasonable time after the Trust is terminated, each Unit 
holder will, upon surrender of his Units for redemption, receive: 
(i) the pro rata share of the amounts realized upon the disposition 
of Equity Securities, unless he elects an In-Kind Distribution 
as described below and (ii) a pro rata share of any other assets


Page 18

of the Trust, less expenses of the Trust. Not less than 60 days 
prior to the Mandatory Termination Date of the Trust, the Trustee 
will provide written notice thereof to all Unit holders and will 
include with such notice a form to enable Unit holders to elect 
a distribution of shares of Equity Securities (an "In-Kind Distribution"), 
if such Unit holder owns at least 2,500 Units of the Trust, rather 
than to receive payment in cash for such Unit holder's pro rata 
share of the amounts realized upon the disposition by the Trustee 
of Equity Securities. An In-Kind Distribution will be reduced 
by customary transfer and registration charges. To be effective, 
the election form, together with surrendered certificates and 
other documentation required by the Trustee, must be returned 
to the Trustee at least five business days prior to the Mandatory 
Termination Date of the Trust. A Unit holder may, of course, at 
any time after the Equity Securities are distributed, sell all 
or a portion of the shares. 

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

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

What Reports will Unit Holders Receive?

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

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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with 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 standard 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.

Any Unit holder tendering 2,500 Units or more for redemption may 
request by written notice submitted at the time of tender from 
the Trustee in lieu of a cash redemption a distribution of shares 
of Equity Securities in an amount and value of Equity Securities 
per Unit equal to the Redemption Price Per Unit as determined 
as of the evaluation next following tender. To the extent possible, 
in-kind distributions ("In-Kind Distributions") shall be made 
by the Trustee through the distribution of each of the Equity 
Securities in book-entry form to the account of the Unit holder's 
bank or broker-dealer at the Depository Trust Company. An In-Kind 
Distribution will be reduced by customary transfer and registration 
charges. The tendering Unit holder will receive his pro rata number 
of whole shares of each of the Equity Securities comprising


Page 19

the portfolio and cash from the Capital Account equal to the fractional 
shares to which the tendering Unit holder is entitled. The Trustee 
may adjust the number of shares of any issue of Equity Securities 
included in a Unit holder's In-Kind Distribution to facilitate 
the distribution of whole shares, such adjustment to be made on 
the basis of the value of Equity Securities on the date of tender. 
If funds in the Capital Account are insufficient to cover the 
required cash distribution to the tendering Unit holder, the Trustee 
may sell Equity Securities in the manner described above.

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

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

The Trustee is empowered to sell Equity Securities of the Trust 
in order to make funds available for redemption. To the extent 
that Equity Securities are sold, the size and diversity of the 
Trust will be reduced. Such sales may be required at a time when 
Equity Securities would not otherwise be sold and might result 
in lower prices than might otherwise be realized.

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
aggregate underlying value of the Equity Securities in the Trust 
plus or minus cash, if any, in the Income and Capital Accounts 
of the Trust. The Redemption Price per Unit is the pro rata share 
of each Unit determined by the Trustee by adding: (1) the cash 
on hand in the Trust other than cash deposited in the Trust to 
purchase Equity Securities not applied to the purchase of such 
Equity Securities; (2) the aggregate value of the Equity Securities 
held in the Trust, as determined by the Evaluator on the basis 
of the aggregate underlying value of the Equity Securities in 
the Trust next computed; and (3) dividends receivable on the Equity 
Securities trading ex-dividend as of the date of computation; 
and deducting therefrom: (1) amounts representing any applicable 
taxes or governmental charges payable out of the Trust; (2) any 
amounts owing to the Trustee for its advances; (3) an amount representing 
estimated accrued expenses of the Trust, including but not limited 
to fees and expenses of the Trustee (including legal and auditing 
fees), the Evaluator and supervisory fees, if any; (4) cash held 
for distribution to Unit holders of record of the Trust as of 
the business day prior to the evaluation being made; and (5) other 
liabilities incurred by the Trust; and finally dividing the results 
of such computation by the number of Units of the Trust outstanding 
as of the date thereof.

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

Page 20


restricted or any emergency exists, as a result of which disposal 
or evaluation of the Securities is not reasonably practicable, 
or for such other periods as the Securities and Exchange Commission 
may by order permit. Under certain extreme circumstances, the 
Sponsor may apply to the Securities and Exchange Commission for 
an order permitting a full or partial suspension of the right 
of Unit holders to redeem their Units. The Trustee is not liable 
to any person in any way for any loss or damage which may result 
from any such suspension or postponement.

How May Units be Purchased by the Sponsor or Underwriter?

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

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

How May Equity Securities be Removed from the Trust?

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

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


Page 21



  INFORMATION AS TO UNDERWRITER, SPONSOR, TRUSTEE AND EVALUATOR

Who is the Underwriter?

Ryan, Beck & Co. is one of the nation's leading investment banking 
firms providing investment banking and consulting services to 
regional and community financial institutions. Ryan Beck was organized 
in 1946 and has been publicly held since 1986. The firm is registered 
as a broker-dealer with the Securities and Exchange Commission 
and is a member of the National Association of Securities Dealers, 
Inc. and the Securities Investor Protection Corporation. Ryan 
Beck maintains sales and research departments that specialize 
in the securities of financial institutions, and is among the 
largest market makers for such securities. Ryan Beck's Corporate 
Finance Department is dedicated solely to financial institutions 
and is one of the nation's largest such specialized groups. Community 
Capital Group, a division of Ryan Beck, provides administrative, 
marketing and sales assistance for subscription and community 
offerings of mutual institutions converting to stock form.

The research team for the Ryan Beck Banking Opportunity Trust 
is led by James P. Benson, CFA, Senior Vice President, and Director 
of Equity Research. Mr. Benson has been involved in the analysis 
of financial institutions since 1981 and has been a Chartered 
Financial Analyst since 1984.

Prior to joining Ryan Beck in 1993, Mr. Benson worked in the Chairman's 
Office of the Dime Savings Bank of New York. Before joining the 
Dime, he was a senior equity analyst with Drexel Burnham Lambert 
for several years.

Mr. Benson is a member of the Association for Investment Management 
and Research, as well as the New York Society of Security Analysts.

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

Who is the Trustee?

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

The Trustee, whose duties are ministerial in nature, has not participated 
in the selection of the Equity 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


Page 22

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 Equity Securities. 
In the event of the failure of the Sponsor to act under the Indenture, 
the Trustee may act thereunder and shall not be liable for any 
action taken by it in good faith under the Indenture.

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

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

Who is the Evaluator?

The Evaluator is FT Evaluators L.P., an Illinois limited partnership 
formed in 1994 and an affiliate of the Sponsor. The Evaluator's 
address is 1001 Warrenville Road, Lisle, Illinois 60532. The Evaluator 
may resign or may be removed by the Sponsor or 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,


Page 23

or (2) to make such other provisions as shall not adversely affect 
the interest of the Unit holders (as determined in good faith 
by the Sponsor and the Trustee).

The Indenture provides that the Trust shall terminate upon the 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100% of the Unit holders of the Trust or by the 
Trustee when the value of the Equity Securities owned by the Trust 
as shown by any evaluation, is less than the lower of $2,000,000 
or 20% of the total value of Equity Securities deposited in such 
Trust during the primary offering period, or in the event that 
Units of the Trust not yet sold aggregating more than 60% of the 
Units of the Trust are tendered for redemption by the Underwriter, 
including the Sponsor. If the Trust is liquidated because of the 
redemption of unsold Units of the Trust by the Underwriter, the 
Sponsor will refund to each purchaser of Units of the Trust the 
entire sales charge and the transaction fees paid by such purchaser. 
In the event of termination, written notice thereof will be sent 
by the Trustee to all Unit holders of the Trust. Within a reasonable 
period after termination, the Trustee will follow the procedures 
set forth under "How are Income and Capital Distributed?"

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

Legal Opinions

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

Experts

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


Page 24

                          UNDERWRITING

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

<TABLE>
<CAPTION>
                                                                                                Number of
Name                                    Address                                                 Units
____                                    _______                                                 _________
<S>                                     <C>                                                     <C>
Underwriter
Ryan, Beck & Co.                        80 Main Street, West Orange, New Jersey 07052           50,000
                                                                                                =========

</TABLE>

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

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

The Underwriter has agreed to underwrite additional Units of the 
Trust as they become available. The Sponsor will receive from 
the Underwriter the difference between the gross sales commission 
and the Underwriter concession listed below. The Underwriter concession 
will be calculated as a percentage of the Public Offering Price 
per Unit according to the following schedule:


        Underwriting                            Concession
___________________________________             __________
Less than $5,000,000                            3.50%
$5,000,000 but less than $7,500,000             3.60%
$7,500,000 but less than $10,000,000            3.70%
$10,000,000 or more                             3.75%


From time to time the Sponsor may implement programs under which 
Underwriters and dealers of the Trust may receive nominal awards 
from the Sponsor for each of their registered representatives 
who have sold a minimum number of UIT Units during a specified 
time period. In addition, at various times the Sponsor may implement 
other programs under which the sales force of an Underwriter or 
dealer may be eligible to win other nominal awards for certain 
sales efforts, or under which the Sponsor will reallow to any 
such Underwriter or dealer that sponsors sales contests or recognition 
programs conforming to criteria established by the Sponsor, or 
participates in sales programs sponsored by the Sponsor, an amount 
not exceeding the total applicable sales charges on the sales 
generated by such person at the public offering price during such 
programs. Also, the Sponsor in its discretion may from time to 
time pursuant to objective criteria established by the Sponsor 
pay fees to qualifying Underwriters or dealers for certain services 
or activities which are primarily intended to result in sales 
of Units of the Trust. Such payments are made by the Sponsor out 
of its own assets, and not out of the assets of the Trust. These 
programs will not change the price Unit holders pay for their 
Units or the amount that the Trust will receive from the Units 
sold.

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

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


Page 25



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 117



   
We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 117, comprised of Ryan Beck Banking Opportunity 
Trust, Series 2, at the opening of business on May 16, 1995. This 
statement of net assets is the responsibility of the Trust's Sponsor. 
Our responsibility is to express an opinion on this statement 
of net assets based on our audit.
    

   
We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on May 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 statement of net assets. We believe that our audit of the 
statement of net assets provides a reasonable basis for our opinion.
    

   
In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of The First Trust Special Situations Trust, Series 117, comprised 
of Ryan Beck Banking Opportunity Trust, Series 2, at the opening 
of business on May 16, 1995 in conformity with generally accepted 
accounting principles.
    




                                        ERNST & YOUNG LLP




   
Chicago, Illinois
May 16, 1995
    


Page 26

                                          Statement of Net Assets


   

                    Ryan Beck Banking Opportunity Trust, Series 2
             The First Trust Special Situations Trust, Series 117
        At the Opening of Business on the Initial Date of Deposit
                                                     May 16, 1995

    

<TABLE>
<CAPTION>



                           NET ASSETS

<S>                                                                     <C>
Investment in Equity Securities represented by purchase 
    contracts (1) (2)                                                   $475,242
                                                                        ========
Units outstanding                                                         50,000
                                                                        ========

</TABLE>


<TABLE>
<CAPTION>



                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>
Cost to investors (3)                                                   $498,942
Less sales charge (3)                                                    (23,700)
                                                                        ________
Net Assets                                                              $475,242
                                                                        ========

</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     Aggregate cost of the Equity Securities listed under "Schedule 
of Investments" is based on their aggregate underlying value.

(2)     An irrevocable letter of credit totaling $600,000 issued 
by Bankers Trust Company has been deposited with the Trustee as colla-
eral, which is sufficient to cover the monies necessary for the purchase
of the Equity Securities pursuant to contracts for the purchase of
such Equity Securities.

(3)     The aggregate cost to investors includes a sales charge 
computed at the rate of 4.75% of the Public Offering Price (equivalent
to 4.987% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.


Page 27



                                          Schedule of Investments


   
                    Ryan Beck Banking Opportunity Trust, Series 2
             The First Trust Special Situations Trust, Series 117
        At the Opening of Business on the Initial Date of Deposit
                                                     May 16, 1995

    

<TABLE>
<CAPTION>

                                                                        Percentage              Market          Cost of
                                                                        of Aggregate            Value           Equity
 Number         Ticker Symbol and                                       Offering                per             Securities
of Shares       Name of Issuer of Equity Securities (1)                 Price                   Share           to Trust (2) 
_________       _______________________________________                 ____________            ______          _____________
<C>             <S>                                                     <C>                     <C>             <C>
Banks
_____

1,320           COBA    Commerce Bancorp, Inc.                          5.0%                    18.000            23,760
  410           FATN    First American Corporation                      3.0%                    34.750            14,248
  897           FHWN    First Hawaiian, Inc.                            5.0%                    26.500            23,770
  676           FWBI    First Western Bancorp, Inc.                     4.0%                    28.125            19,013
  413           HLND    Homeland Bankshares Corporation                 2.0%                    23.000             9,499
1,107           ONBK    ONBANCorp, Inc.                                 6.0%                    25.750            28,505
  933           SUBN    Summit Bancorporation                           4.0%                    20.375            19,010
1,233           SUSQ    Susquehanna Bancshares, Inc.                    6.0%                    23.125            28,513
  446           UMBF    UMB Financial Corporation                       3.0%                    32.000            14,272
1,039           VFSC    Vermont Financial Services Corporation          5.0%                    22.875            23,767
  724           WTNY    Whitney Holding Corporation                     4.0%                    26.250            19,005


Thrifts
_______

1,037           BELL    Bell Bancorp, Inc.                              6.0%                    27.500            28,517
  815           CFHC    California Financial Holding Company            3.0%                    17.500            14,262
  927           CENF    CENFED Financial Corporation                    4.0%                    20.500            19,004
  691           CTZN    CitFed Bancorp                                  4.0%                    27.500            19,003
1,435           FOBC    Fed One Bancorp                                 4.0%                    13.250            19,014
1,901           FFFL    Fidelity Federal Savings Bank of Florida        5.0%                    12.500            23,763
1,267           GNPT    GreenPoint Financial Corporation                6.0%                    22.500            28,507
  698           LIFB    Life Bancorp, Inc.                              2.0%                    13.625             9,510
1,320           NWSB    Northwest Savings Bank                          5.0%                    18.000            23,760
  650           PBCT    People's Bank, MHC                              2.0%                    14.625             9,506
1,278           PHBK    Peoples Heritage Financial Group, Inc.          4.0%                    14.875            19,010
5,432           RSFC    Republic Security Financial Corporation         5.0%                     4.375            23,765
  588           WBST    Webster Financial Corporation                   3.0%                    24.250            14,259
                                                                        ______                                  ___________
                        Total Investments                               100%                                    $475,242
                                                                        ======                                  ===========

</TABLE>
[FN]

(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The contracts to purchase Equity Securities were entered into 
by the Sponsor on May 15, 1995.

(2)     The cost of the Equity Securities to the Trust represents 
the aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the last sale prices of the 
listed Equity Securities and the ask prices of the over-the-counter 
traded Equity Securities on the business day prior to the Initial 
Date of Deposit). The valuation of the Equity Securities has been 
determined by the Evaluator, an affiliate of the Sponsor. The 
aggregate underlying value of the Equity Securities on the Initial 
Date of Deposit was $475,242. Cost to Sponsor relating to the 
Equity Securities sold to the Trust was $475,242, resulting in 
no profit or loss to the Sponsor.


Page 28



             This page is intentionally left blank.


Page 29



             This page is intentionally left blank.


Page 30



             This page is intentionally left blank.


Page 31



<TABLE>
<CAPTION>

CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 3
Ryan Beck Banking Opportunity Trust, Series 2
The First Trust Special Situations Trust, Series 117:
        What is The First Trust Special Situations Trust?        4
        What are the Expenses and Charges?                       5
        What is the Federal Tax Status of Unit Holders?          6
        Why are Investments in the Trust Suitable for 
            Retirement Plans?                                    9
Portfolio:
        What are Equity Securities?                              9
        Risk Factors                                             9
        What are the Equity Securities Selected
            for Ryan Beck Banking Opportunity 
            Trust, Series 2?                                    12
        What are Some Additional Considerations
            for Investors?                                      14
Public Offering:
        How is the Public Offering Price Determined?            15
        How are Units Distributed?                              16
        What are the Sponsor's and Underwriter's 
            Profits?                                            17
        Will There be a Secondary Market?                       17
Rights of Unit Holders:
        How is Evidence of Ownership
            Issued and Transferred?                             17
        How are Income and Capital Distributed?                 18
        What Reports will Unit Holders Receive?                 19
        How May Units be Redeemed?                              19
        How May Units be Purchased by the Sponsor
            or Underwriter?                                     21
        How May Equity Securities be Removed
            from the Trust?                                     21
Information as to Underwriter, Sponsor, Trustee
  and Evaluator:
        Who is the Underwriter?                                 22
        Who is the Sponsor?                                     22
        Who is the Trustee?                                     22
        Limitations on Liabilities of Sponsor 
            and Trustee                                         23
        Who is the Evaluator?                                   23
Other Information:
        How May the Indenture be
            Amended or Terminated?                              23
        Legal Opinions                                          24
        Experts                                                 24
Underwriting                                                    25
Report of Independent Auditors                                  26
Statement of Net Assets                                         27
Notes to Statement of Net Assets                                27
Schedule of Investments                                         28

</TABLE>
                           ___________

        THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, 
OR A SOLICITATION OF AN OFFER TO BUY, SECURITIES IN ANY JURISDICTION 
TO ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE SUCH OFFER IN SUCH 
JURISDICTION.
        THIS PROSPECTUS DOES NOT CONTAIN ALL THE INFORMATION SET 
FORTH IN THE REGISTRATION STATEMENTS AND EXHIBITS RELATING THERETO, 
WHICH THE FUND 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.


                          Ryan, Beck & Co.  



                       Ryan Beck Banking  
                          Opportunity
                             Trust
                           Series 2





                        Ryan, Beck & Co.
                         80 Main Street
                  West Orange, New Jersey 07052
                         1-800-342-2325




                            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

   
                          May 16, 1995
    

Page 32




                                
               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

B.   This Registration Statement on Form S-6 comprises the
     following papers and documents:

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     Financial Data Schedule
     
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  117, 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
117, 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  May
16, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 117

                              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      ) May 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 May  16,  1995,  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-58711) and related Prospectus of The First Trust  Special
Situations Trust, Series 117.



                                               ERNST & YOUNG LLP


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

1.1.1    Form  of  Trust  Agreement for  Series  117  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).



                                
                                
                               S-6




    THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 117


                       TRUST AGREEMENT
                              
                    Dated:  May 16, 1995
     
     This  Trust  Agreement among Nike Securities  L.P.,  as
Depositor,  United  States Trust Company  of  New  York,  as
Trustee,  FT Evaluators L.P., as Evaluator, and First  Trust
Advisors  L.P., as Portfolio Supervisor, sets forth  certain
provisions  in  full  and incorporates other  provisions  by
reference  to  the  document entitled  "Standard  Terms  and
Conditions  of Trust for The First Trust Special  Situations
Trust,  Series  22 and certain subsequent Series,  Effective
November  20, 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  though  said
provisions had been set forth in full in this instrument.
                              
                              
                           PART II
                              
            SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The  following special terms and conditions are  hereby
agreed to:
     
     A.    The  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:
          
          5.0% Commerce  Bancorp, Inc., 3.0%  First
          American  Corporation, 5.0%   First
          Hawaiian,  Inc., 4.0%  First  Western
          Bancorp, Inc., 2.0% Homeland Bankshares 
          Corporation, 6.0% ONBANCorp,  Inc.,
          4.0% Summit Bancorporation, 6.0%
          Susquehanna  Bancshares,  Inc., 3.0% UMB 
          Financial Corporation, 5.0% Vermont 
          Financial Services Corporation,
          4.0%  Whitney  Holding  Corporation,
          6.0%  Bell  Bancorp,  Inc., 3.0%
          California  Financial  Holding  Company,
          4.0%  CENFED  Financial Corporation,
          4.0% CitFed Bancorp, 4.0% Fed One Bancorp,
          5.0% Fidelity Federal Savings Bank of
          Florida, 6.0% GreenPoint Financial Corporation,
          2.0% Life Bancorp, Inc., 5.0% Northwest 
          Savings Bank, 2.0% People's Bank, MHC, 4.0% 
          Peoples Heritage Financial Group, Inc., 5.0%   
          Republic  Security Financial Corporation, 3.0% 
          Webster  Financial Corporation.
     
     D.    The  Record Dates shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     E.    The  Distribution Dates shall be as set forth  in
the Prospectus under "Summary of Essential Information."
     
     F.   The Mandatory Termination Date for the Trust shall
be June 1, 1999.
     
     G.    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.
     
     H.     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.
     
     I.    The Initial Date of Deposit for the Trust is  May
16, 1995.
     
     J.   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 100 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  (g) of Section 6.01  of  the  Standard
Terms and Conditions of Trust is hereby amended by inserting
the following after the first word thereof:

     "(i)  the value of any Trust as shown by an evaluation
by the Trustee pursuant to Section 5.01 hereof shall be less
than the lower of $2,000,000 or 20% of the total value the
Equity of Securities deposited in such Trust, or (ii)"
     
     C.    Paragraph (c) of Subsection II of Section 3.05 of
the Standard Terms and Conditions of Trust is hereby amended
to read as follows:
          
          "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  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,
     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 1000 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."
     
     D.    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."

     
     E.    The  first  sentence  in  Section  4.03.  of  the
Standard Terms and Conditions of Trust is hereby amended  to
read in its entirety as follows:
          
          "As  compensations for its services hereunder, the
     Evaluator  shall  receive against a statement  therefor
     submitted to the Trustee on or before each Record  Date
     (upon  which  the  Trustee may rely as the  Evaluator's
     certification  that the amount stated does  not  exceed
     the   cost  incurred  by  the  Evaluator  in  providing
     services  as described below), an amount equal  to  the
     amount  specified as compensation for the Evaluator  in
     the  Trust Agreement provided, however, if at any  time
     the  fee  of  the  Trustee shall  have  been  increased
     pursuant  to  Section  6.04, the  compensation  of  the
     Evaluator  hereunder shall at the same time be  ratably
     increased."
     
     F.    Section 5.02 of the Standard Terms and Conditions
of  Trust  is amended by adding the following new  paragraph
after the second paragraph of such section:
     
     "In  lieu  of a cash redemption, Unit holders tendering
2,500  Units  or  more for redemption may request  from  the
Trustee by written notice submitted at the time of tender an
in  kind distribution of shares of Securities, to the extent
of   whole  shares.   To  the  extent  possible,   in   kind
distributions  of Securities shall be made  by  the  Trustee
through the distribution of each of the Securities in  book-
entry  form  to  the account of the Unit  holder's  bank  or
broker-dealer at the Depository Trust Company.  An  in  kind
distribution  will be reduced by all expenses in  connection
with  customary  transfer  and  registration  charges.   The
tendering  Unit holder will receive his pro rata  number  of
whole  shares  of  each  of  the Securities  comprising  the
portfolio and cash from the Principal Account equal  to  the
fractional  shares  to which the tendering  Unit  holder  is
entitled.   The Trustee may, but shall not be  required  to,
adjust  the  number  of shares of any  issue  of  Securities
included  in  a  Unit  holder's  in  kind  distribution   to
facilitate the distribution of whole shares, such adjustment
to  be  made on the basis of the value of Securities on  the
date  of  tender.   If  funds in the Principal  Account  are
insufficient to cover the required cash distribution to  the
tendering  Unit holder, the Trustee may sell  Securities  in
the manner described in this Section 5.02."
     
     G.    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  third
sentence of the second paragraph thereof.
     
     H.    The first paragraph of Section 3.05.II(a) of  the
Standard Terms and Conditions of Trust is hereby amended  to
read in its entirety as follows:
          
          "II.  (a)  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), 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, 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 100 Units."
          
     I.    Section  3.05.II(b)  of the  Standard  Terms  and
Conditions  of  Trust  is  hereby amended  to  read  in  its
entirety as follows:
          
          "(b)  For purposes of this Section 3.05, the  Unit
     holder's  Income Distribution shall be  equal  to  such
     Unit holder's pro rata share of the cash balance in the
     Income Account computed as of the close of business  on
     the  Record  Date  immediately  preceding  such  Income
     Distribution  after  deduction  of  (i)  the  fees  and
     expenses  then  deductible pursuant to Section  3.05.I.
     and  (ii)  the  Trustee's estimate  of  other  expenses
     properly  chargeable to the Income Account pursuant  to
     the  Indenture  which have accrued, as of  such  Record
     Date,  or  are otherwise properly attributable  to  the
     period to which such Income Distribution relates."
     
     J.    Section 3.11 of the Standard Terms and Conditions
of Trust is hereby deleted in its entirety and replaced with
the following language:
          
          "Section  3.11 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  the
     equity  securities (the "Equity Securities") (including
     but not limited to the making of any demand, direction,
     request, giving of any notice, consent or waiver or the
     voting  with respect to any amendment or supplement  to
     any   indenture,   resolution,   agreement   or   other
     instrument  under  or pursuant to  which  the  Contract
     Obligations,  if  any, have been  issued)  the  Trustee
     shall promptly notify the Depositor and shall thereupon
     take  such action or refrain from taking any action  as
     the   Depositor  shall  in  writing  direct;  provided,
     however,  that if the Depositor shall not  within  five
     Business  Days  of  the giving of such  notice  to  the
     Depositor  direct the Trustee to take or  refrain  from
     taking  any action, the Trustee shall take such  action
     as it, in its sole discretion, shall deem advisable.
          
          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 Equity 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  Equity Securities are voted  as  closely  as
     possible  in  the  same  manner and  the  same  general
     proportion as are the Equity 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  exchange  or  substitution   be
     effected  notwithstanding such rejection or without  an
     initial  offer,  any Securities, cash  and/or  property
     received  in exchange 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 3.11 other
     than failure to notify the Depositor.
          
          Whenever  new securities or property  is  received
     and  retained  by  the Trust pursuant to  this  Section
     3.11, the Trustee shall, within 5 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."
     
     K.    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."
     
     L.    Section 3.05 of Article III of the Standard Terms
and  Conditions  of Trust is hereby amended to  include  the
following subsection:
          
          "Section   3.05.I.(e)  deduct  from  the  Interest
     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 3.14.
     
     M.    Article  III of the Standard Terms and Conditions
of  Trust  is  hereby  amended by  inserting  the  following
paragraphs which shall be entitled Section 3.14.:
          
          "Section   3.14.  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
     Interest  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 Interest and Principal
     Accounts  shall be insufficient to provide for  amounts
     payable  pursuant  to this Section  3.14,  the  Trustee
     shall have the power to sell (i) Bonds from the current
     list of Bonds designated to be sold pursuant to Section
     5.02  hereof,  or (ii) if no such Bonds  have  been  so
     designated, such Bonds 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 3.14.
          
          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 117


     
     (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

                          May 16, 1995
                                
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 117

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 117 in connection with the preparation,  execution
and  delivery of a Trust Agreement  dated May 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.  33-58711)
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
                                
                                
                                
                          May 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 117

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  117  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under  a  Trust  Agreement, dated May 16, 1995 (the "Indenture"),
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.
     
     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 Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust holds Equity Securities as such term is defined in the
Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

       I.    The  Trust  is  not  an  association  taxable  as  a
corporation  for  Federal income tax purposes; each  Unit  holder
will  be treated as the owner of a pro rata portion of the assets
of  the  Trust  under  the Internal Revenue  Code  of  1986  (the
"Code"); the income of the 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 the Trust.

     II.    Each Unit holder will have a taxable event  when  the
Trust  disposes of an Equity Security (whether by sale, exchange,
redemption, or otherwise) 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 Equity Security held by the Trust (in proportion to  the
fair  market values thereof on the date the Unit holder purchases
his  Units)  in order to determine his initial cost for  his  pro
rata  portion  of each Equity Security held by  the  Trust.   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 Equity Security (and accordingly
his  basis  in his Units), and to the extent that such  dividends
exceed a Unit holder's tax basis in such Equity Security shall be
treated as gain from the sale or exchange of property.

    III.   A Unit holder's portion of gain, if any, upon the sale
or  redemption of Units or the disposition of Securities held  by
the  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  the 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 the Trust, including fees of the Trustee and the
Evaluator.
     
     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, an Equity Security by  the  Trust  will  be
included  in  the  computation  of  the  Superfund  Tax  by  such
corporations holding Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-58711)
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
                                
                                
                          May 16, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
The First Trust Special Situations
  Trust, Series 117
  Ryan Beck Banking Opportunity 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 117
          Ryan Beck Banking Opportunity 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
117  Ryan Beck Banking Opportunity Trust, Series 2 (the "Trust"),
which  will  be established under a Standard Terms and Conditions
of  Trust  dated November 20, 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.  33-58711)  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
                                
                                
                          May 16, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 117
  Ryan Beck Banking Opportunity 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 117
          Ryan Beck Banking Opportunity 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
November  20, 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  117   Ryan   Beck   Banking
Opportunity  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, consisting  of  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.
     
     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.
Suite 300
1001 Warrenville Road
Lisle, Illinois  60532




May 16, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 117

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
58711 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>                        2
<NAME>                          Ryan Beck Banking Opportunity
                                  Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               MAY-16-1995
<PERIOD-START>                  MAY-16-1995
<PERIOD-END>                    MAY-16-1995
<INVESTMENTS-AT-COST>           475,242
<INVESTMENTS-AT-VALUE>          475,242
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  475,242
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        475,242
<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>                    475,242
<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