FIRST TRUST SPECIAL SITUATIONS TRUST SER 118
S-6EL24, 1995-04-17
Previous: CORAM HEALTHCARE CORP, 8-K, 1995-04-17
Next: AMERICAN PREMIER GROUP INC, 8-B12B, 1995-04-17



                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            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 118

B.   Name of Depositor:               NIKE SECURITIES L.P.

C.   Complete Address of Depositor's  1001 Warrenville Road
     Principal Executive Offices:     Lisle, Illinois  60532

D.   Name and Complete Address of
     Agents for Service:              NIKE SECURITIES L.P.
                                      Attention:  James A. Bowen
                                      Suite 300
                                      1001 Warrenville Road
                                      Lisle, Illinois  60532

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 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 the Public:              ____ Check if it is
                                      proposed that this filing
                                      will become effective on
                                      _____ at ____ p.m.
                                      pursuant to Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 118
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

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

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

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

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

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

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

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

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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



__________________________
*    Inapplicable, answer negative or not required.



           SUBJECT TO COMPLETION DATED APRIL 17, 1995

     San Diego Growth & Treasury Securities Trust, Series 1 

The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 118 (the "Trust") is a unit investment trust consisting 
of a portfolio containing zero coupon U.S. Treasury bonds and 
common stocks issued by companies which are headquartered or based 
in the San Diego, California, area.

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

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

The Treasury Obligations deposited in the Trust on the Initial 
Date of Deposit will mature on                 , 2006
(the "Treasury Obligations Maturity Date"). The Treasury 
Obligations in the Trust have a maturity value equal to or greater
than the aggregate Public Offering Price (which includes the sales
charge) of the Units of the Trust on the Initial Date of Deposit.
The Equity Securities deposited in the Trust's portfolio have no
fixed maturity date and the value of these underlying Equity
Securities will fluctuate with changes in the values of stocks
in general and with changes in the conditions and performance
of the specific Equity Securities owned by the Trust. See "Portfolio."

The Sponsor may, from time to time during a period of up to approximately 
360 days after the Initial Date of Deposit, deposit additional 
Securities in the Trust, provided it maintains the original percentage 
relationship between the Treasury Obligations and Equity Securities 
in the Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of each Unit should

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

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

                  Torrey Pines Securities, Inc.

    The date of this Prospectus is                     , 1995

Page 1

always be an amount at least equal to $10.00, and that the original 
proportionate relationship amongst the individual issues of the 
Equity Securities shall be maintained. Any such difference may 
be due to the sale, redemption or liquidation of any Securities 
deposited in the Trust on the Initial, or any subsequent, Date 
of Deposit. See "What is The First Trust Special Situations Trust?" 
and "How May Securities be Removed from the Trust?"

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to a pro rata 
share of the offering prices of the Treasury Obligations and the 
aggregate underlying value of the Equity Securities in the Trust 
(generally determined by the closing sale prices of listed Equity 
Securities and the ask prices of over-the-counter traded Equity 
Securities) plus or minus a pro rata share of cash, if any, in 
the Capital and Income Accounts of the Trust, plus a maximum sales 
charge of 4.9% (equivalent to 5.152% of the net amount invested). 
The secondary market Public Offering Price per Unit will be based 
upon a pro rata share of the bid prices of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
listed Equity Securities and the bid prices of over-the-counter 
traded Equity Securities) plus or minus a pro rata share of cash, 
if any, in the Capital and Income Accounts of the Trust plus a 
maximum sales charge of 4.9% (equivalent to 5.152% of the net 
amount invested), subject to reduction beginning              
        , 1996. The minimum purchase is $1,000. The sales charge 
is reduced on a graduated scale for sales involving at least 5,000 
Units. See "How is the Public Offering Price Determined?"

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

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

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

Page 2

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

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

Page 3


                                 Summary of Essential Information

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

        Underwriter:    Torrey Pines Securities, Inc.
        Sponsor:        Nike Securities L.P.
        Trustee:        United States Trust Company of New York
        Evaluator:      FT Evaluators L.P.

<TABLE>
<CAPTION>
General Information 
<S>                                                                                     <C>
Aggregate Maturity Value of Treasury Obligations Initially Deposited                    $      
Initial Number of Units                                                                             
Fractional Undivided Interest in the Trust per Unit                                     1/
Public Offering Price:
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)              $                
        Aggregate Offering Price Evaluation of Securities per Unit                      $                 
        Sales Charge of 4.9% of the Public Offering Price per Unit,
           (5.152% of the net amount invested)                                          $            
        Public Offering Price per Unit (2)                                              $                 
Sponsor's Initial Repurchase Price per Unit                                             $          
Redemption Price per Unit (based on bid price evaluation of 
        underlying Treasury Obligations and aggregate underlying value 
        of Equity Securities) $        less than Public Offering Price per Unit;
        $           less than Sponsor's Initial Repurchase Price per Unit (3)           $              
</TABLE>

CUSIP Number                             
First Settlement Date                    
Treasury Obligations Maturity Date                          , 2006
Mandatory Termination Date                                  , 2006
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading 
                                        (4:00 p.m. eastern 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 December, 
                                        commencing December 15, 1995.
Income Distribution Date (5)            Last day of each December, 
                                        commencing December 31, 1995.

[FN]
________________
(1)     Each Equity Security listed on a national securities exchange 
or the NASDAQ National Market System is valued at the last closing 
sale price, or if no such price exists or if the Equity Security 
is not so listed, at the closing ask price thereof. The Treasury 
Obligations are valued at their aggregate offering side evaluation.
(2)     On the Initial Date of Deposit there will be no accumulated 
dividends in the Income Account. Anyone ordering Units after such 
date will pay a pro rata share of any accumulated dividends in 
such Income Account. The Public Offering Price as shown reflects 
the value of the Equity Securities at the opening of business 
on the Initial Date of Deposit and establishes the original proportionate 
relationship amongst the individual securities. No sales to investors 
will be executed at this price. Additional Equity Securities will 
be deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. eastern standard time and sold 
to investors at a Public Offering Price per Unit based on this 
valuation. 
(3)     See "How May Units be Redeemed?"
(4)     The Sponsor will also be reimbursed for bookkeeping and other 
administrative expenses currently at a maximum annual rate of 
$0.0010 per Unit.
(5)     Distributions from the Capital Account, if any, will be made 
monthly on the last day of the month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $0.01 per Unit. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.

Page 4

          San Diego Growth & Treasury Securities Trust
                            Series 1
      The First Trust Special Situations Trust, Series 118

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 118 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: 
San Diego Growth & Treasury Securities Trust, Series 1. The Trust 
was created under the laws of the State of New York pursuant to 
a Trust Agreement (the "Indenture"), dated the Initial Date of 
Deposit, with Nike Securities L.P., as Sponsor, United States 
Trust Company of New York, as Trustee, First Trust Advisors L.P., 
as Portfolio Supervisor and FT Evaluators L.P. as Evaluator.

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

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

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

Page 5

Equity Securities represented by each Unit will not change as 
a result of the deposit of additional Securities in the Trust.

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

What are the Expenses and Charges?

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

Subsequent to the initial offering period, the Evaluator, 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

Page 6

services for this Trust, but at no time will the total amount 
received for evaluation services rendered to unit investment trusts 
of which Nike Securities L.P. is the Sponsor in any calendar year 
exceed the aggregate cost to FT Evaluators L.P. of supplying such 
services in such year. The Trustee pays certain expenses of the 
Trust for which it is reimbursed by the Trust. The Trustee will 
receive for its ordinary recurring services to the Trust an annual 
fee computed at $0.0090 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 faith or willful misconduct in acting as 
Depositor of the Trust; all taxes and other government charges 
imposed upon the Securities or any part of the Trust (no such 
taxes or charges are being levied or made or, to the knowledge 
of the Sponsor, contemplated). The above expenses and the Trustee's 
annual fee, when paid or owing to the Trustee, are secured by 
a lien on the Trust. In addition, the Trustee is empowered to 
sell Securities in the Trust in order to make funds available 
to pay all these amounts if funds are not otherwise available 
in the Income and Capital Accounts of the Trust except that the 
Trustee shall not sell Treasury Obligations to pay Trust expenses. 
Since the Equity Securities are all common stocks and the income 
stream produced by dividend payments is unpredictable, the Sponsor 
cannot provide any assurance that dividends will be sufficient 
to meet any or all expenses of the Trust. As described above, 
if dividends are insufficient to cover expenses, it is likely 
that Equity Securities will have to be sold to meet Trust expenses. 
These sales may result in capital gains or losses to Unit holders. 
See "What is the Federal Tax Status of Unit Holders?"

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

What is the Federal Tax Status of Unit Holders?

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

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

Page 7

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

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

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

4.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized

Page 8

deductions subject to this limitation under present law include 
a Unit holder's pro rata share of expenses paid by the Trust, 
including fees of the Trustee and the Evaluator.

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

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

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

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

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Security owned by the Trust. A "Security" for this purpose 
is a particular class of stock issued by a particular corporation 
(and does not include the Treasury Obligations). If the Unit holder 
receives only whole shares of a Security in exchange for his or 
her pro rata portion in each share of such Security held by the 
Trust, there is no taxable gain or loss recognized upon such deemed 
exchange pursuant

Page 9

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

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

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

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

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

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

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

Why are Investments in the Trust Suitable for Retirement Plans?

Units of the Trust may be well suited for purchase by Individual 
Retirement Accounts, Keogh Plans, pension funds and other tax-deferred 
retirement plans. Generally, the Federal income tax relating to 
capital gains and income received in each of the foregoing plans 
is deferred until distributions are received. Distributions from 
such plans are generally treated as ordinary income but may, in 
some cases, be eligible for special

Page 10

averaging or tax-deferred rollover treatment. Investors considering 
participation in any such plan should review specific tax laws 
related thereto and should consult their attorneys or tax advisers 
with respect to the establishment and maintenance of any such 
plan. Such plans are offered by brokerage firms and other financial 
institutions. Fees and charges with respect to such plans may 
vary.

                            PORTFOLIO

What are Treasury Obligations?

The Treasury Obligations deposited in the Trust consist of U.S. 
Treasury bonds which have been stripped of their unmatured interest 
coupons. The Treasury Obligations evidence the right to receive 
a fixed payment at a future date from the U.S. Government, and 
are backed by the full faith and credit of the U.S. Government. 
Treasury Obligations are purchased at a deep discount because 
the buyer obtains only the right to a fixed payment at a fixed 
date in the future and does not receive any periodic interest 
payments. The effect of owning deep discount bonds which do not 
make current interest payments (such as the Treasury Obligations) 
is that a fixed yield is earned not only on the original investment, 
but also, in effect, on all earnings during the life of the discount 
obligation. This implicit reinvestment of earnings at the same 
rate eliminates the risk of being unable to reinvest the income 
on such obligations at a rate as high as the implicit yield on 
the discount obligation, but at the same time eliminates the holder's 
ability to reinvest at higher rates in the future. For this reason, 
the Treasury Obligations are subject to substantially greater 
price fluctuations during periods of changing interest rates than 
are securities of comparable quality which make regular interest 
payments. The effect of being able to acquire the Treasury Obligations 
at a lower price is to permit more of the Trust's portfolio to 
be invested in Equity Securities.

What are Equity Securities?

The Trust also consists of different issues of Equity Securities, 
all of which are listed on a national securities exchange, the 
NASDAQ National Market System or are traded in the over-the-counter 
market. The Equity Securities consist of common stocks issued 
by companies headquartered or based in the San Diego, California 
area. The stocks chosen for the portfolio were selected for their 
growth potential and diversification within the San Diego, California, 
area. See "What are the Equity Securities Selected for San Diego 
Growth & Treasury Securities Trust, Series 1?" for a general description 
of the companies.

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

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

Because certain of the Equity Securities from time to time may 
be sold under certain circumstances described herein, and because 
the proceeds from such events will be distributed to Unit holders 
and will not be reinvested, no assurance can be given that the 
Trust will retain for any length of time its present size and 
composition. Although the Portfolio is not managed, the Sponsor 
may instruct the Trustee to sell Equity Securities

Page 11

under certain limited circumstances. Pursuant to the Indenture 
and with limited exceptions, the Trustee may sell any securities 
or other property acquired in exchange for Equity Securities such 
as those acquired in connection with a merger or other transaction. 
If offered such new or exchanged securities or property, the Trustee 
shall reject the offer. However, in the event such securities 
or property are nonetheless acquired by the Trust, they may be 
accepted for deposit in the Trust and either sold by the Trustee 
or held in the Trust pursuant to the direction of the Sponsor 
(who may rely on the advice of the Portfolio Supervisor). See 
"How May Securities be Removed from the Trust?" Equity Securities, 
however, will not be sold by the Trust to take advantage of market 
fluctuations or changes in anticipated rates of appreciation or 
depreciation.

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

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

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

Unit holders will be unable to dispose of any of the Equity Securities 
in the Portfolio, as such, and will not be able to vote the Equity 
Securities. As the holder of the Equity Securities, the Trustee 
will have the right

Page 12

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 San Diego Growth & 
Treasury Securities Trust, Series 1?

Applied Digital Access, Inc., headquartered in San Diego, California, 
is a provider of network test and performance monitoring systems 
for high-speed telecommunication circuits. The company's "T3AS" 
system allows telephone companies to test individual circuits 
because it is permanently installed and remote accessed to DS3 
circuits at network locations.

Ashworth, Inc. is a designer, manufacturing contractor and marketer 
of golf apparel sold under the "Ashworth" and "Ashworth/Harry 
Logan" labels. The company's products include men's and women's 
shorts, pants, cotton shirts, pullovers, vests, sweaters and jackets 
which are sold in golf pro shops, country clubs and resorts. Ashworth, 
Inc. is headquartered in Carlsbad, California, and markets its 
products in the United States, Canada and Japan.

Callaway Golf Company, headquartered in Carlsbad, California, 
is a designer, developer, manufacturer and marketer of innovative 
golf clubs for both the skilled and average golf player. Callaway 
Golf Company also offers golf-related equipment and supplies manufactured 
by other companies bearing the Callaway trademark, including golf 
balls, golf bags, head covers, travel bags and other accessories.

Chart House Enterprises, headquartered in Solana Beach, California, 
operates restaurants which offer a variety of food and alcoholic 
beverages. The company operates various restaurants including 
"Chart House," "Peohe's," "Paradise Bakeries" and "Cork N Cleavers." 
Chart House Enterprises also franchises "Paradise Bakeries."

Cobra Golf, Inc., headquartered in Carlsbad, California, is a 
designer, manufacturer and marketer of golf clubs for the premium-priced 
game improvement segment of the market. Cobra Golf, Inc.'s clubs 
are marketed under the "King Cobra," "Senior King Cobra," "Lady 
Cobra Oversize," "Tour King Cobra" and "Baffler" trade names.

Cohu, Inc., headquartered in San Diego, California, is a manufacturer 
of semiconductor testing apparatus, television cameras and equipment, 
metal detectors and microwave products. The semiconductors are 
used to determine the performance and reliability of transistors 
and circuits, the television cameras are used for security surveillance 
and general broadcast and the metal detectors are used by the 
construction industry and public utilities.

DH Technology, Inc., headquartered in San Diego, California, is 
a designer, manufacturer and distributor of transaction printers 
and mechanisms, impact printheads, bar code printers and related 
services and supplies. DH Technology, Inc.'s products are used 
in a variety of applications including bank transactions, point-of-sale 
receipts, airline ticketing, data processing reports, gaming tickets 
and other processes.

Dura Pharmaceuticals, Inc. is a specialty pharmaceutical company 
headquartered in San Diego, California. The company markets prescription 
pharmaceuticals for the treatment of asthma, allergic rhinitis, 
the common cold and related respiratory ailments. In addition, 
Dura Pharmaceuticals, Inc. has exclusive rights to the "Dryhaler," 
which is a new drug delivery system for chronic obstructive pulmonary 
diseases.

Encad, Inc. develops, manufactures and markets large-format color 
inkjet printer/plotters which are used in industries utilizing 
computer-aided design; architectural, engineering and construction 
design; geographic information systems and graphic arts. The company 
is headquartered in San Diego, California, and sells "ENCAD," 
second generation "NOVAJET II" and "NOVAJET III" and "CADJET."

Page 13

Glacier Water Services, Inc. is a provider of low-price, high-quality 
drinking water which is dispensed to customers through coin-operated, 
self-service vending machines that are designed, developed and 
assembled by the company. The company is headquartered in Carlsbad, 
California, and distributes its product through machines placed 
in supermarkets and other retail locations. These machines are 
located in Arizona, California, Florida, Nevada, New Mexico and 
Texas.

GTI Corporation, headquartered in San Diego, California, is a 
manufacturer and distributor of electronic components, circuit 
boards and electronic component processing equipment. The company 
produces metal and glass products which are used in the manufacturing 
of semiconductor devices and glass diodes and also distributes 
electronic components, wire and cable. GTI Corporation sells its 
products to a variety of markets, including computer, automotive, 
electronics, appliance and telecommunications markets.

HomeTown Buffet, headquartered in San Diego, California, operates 
and franchises restaurants that feature traditional American "home 
cooking" buffet style food. Low prices, unlimited servings and 
a variety of dishes and specials are offered. HomeTown Buffet 
operates restaurants throughout the United States.

Jenny Craig, Inc. and its subsidiaries offer a comprehensive weight 
loss program through their chain of company-owned and franchised 
"Jenny Craig Weight Loss Centres." The company, headquartered 
in Del Mar, California, owns and franchises centers located throughout 
the United States and in Canada, Mexico, Australia and New Zealand.

Mail Boxes Etc., headquartered in San Diego, California, is a 
franchiser of centers specializing in postal, business and communication 
services. Products and services include mailbox rentals, parcel 
shipping and receiving, business support products and services, 
cablegrams, stamps, envelopes and faxes. Mail Boxes Etc. operates 
centers throughout the United States, Puerto Rico and in various 
international countries.

PSICOR, Inc., headquartered in San Diego, California, is in the 
primary business of supplying perfusionists (the person who sets 
up, primes and operates the heart-lung machine used in various 
surgical and other medical situations), clinical technicians, 
equipment and disposable supplies to hospitals performing open-heart 
surgical procedures.

Petco Animal Supplies, Inc., headquartered in San Diego, California, 
operates a chain of retail pet food and supply stores and superstores. 
The company's approach is to combine warehouse store prices with 
the service and convenience of a neighborhood pet supply store.

Proxima Corporation, headquartered in San Diego, California, is 
a designer, manufacturer and marketer of LCD-based desktop projection 
products. The company manufacturers LCD projectors and LCD projection 
panels which are used for applications such as business meetings 
and computer-based presentations. Proxima Corporation also manufactures 
the "Cyclops" interactive pointer system which operates as a mouse, 
moving a pointer across the screen.

Pyxis Corporation, headquartered in San Diego, California, is 
a developer and manufacturer of systems that automate the distribution, 
management and control of medications and supplies in hospitals. 
Pyxis Corporation currently markets its systems in hospitals nationwide.

Qualcomm, Inc., headquartered in San Diego, California, is involved 
in digital wireless communications technologies. The company uses 
its proprietary application of Code Division Multiple Access technology 
for a digital cellular telephone communications system which it 
has developed. Qualcomm, Inc. has also developed a system which 
offers satellite-based two-way messaging and position reporting 
services to North America's trucking industry.

San Diego Gas & Electric Company, headquartered in San Diego, 
California, supplies electricity, natural gas and steam heat to 
southern California. The company is also involved in the development 
of commercial and industrial properties, the marketing of petroleum 
products and the manufacture of air pollution control equipment.

Sunrise Medical, Inc., headquartered in Carlsbad, California, 
is a designer and manufacturer of products used in various healthcare 
settings. The company's products include walk-aids, ambulatory 
and bath safety aids, electrically-powered wheelchairs, patient 
lifters and power lift chairs. Sunrise Medical, Inc.'s products

Page 14

are sold to home healthcare dealers, hospitals and nursing homes 
in the United States and internationally.

Tylan General, Inc., headquartered in San Diego, California, is 
a supplier of process management instrumentation to semiconductor 
capital equipment suppliers and advanced integrated circuit manufacturers. 
Products include mass flow controllers that provide precise control 
of process gases and capacitance diaphragm gauges, conductance 
control valves and automatic pressure controllers which measure 
and control sub-atmospheric pressure.

WD-40 Company, headquartered in San Diego, California, manufactures 
and markets the petroleum-based product "WD-40" which is a multi-purpose 
lubricant, rust preventative, penetrant and moisture displacer. 
"WD-40" is sold in aerosol cans through chain, hardware and sporting 
good stores, automotive parts outlets and industrial distributors 
and suppliers.

What are Some Additional Considerations for Investors?

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

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

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

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

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

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

The Trust consists of the Securities listed under "Schedule of 
Investments" (or contracts to purchase such Securities) as may 
continue to be held from time to time in the Trust and any additional 
Securities acquired

Page 15

and held by the Trust pursuant to the provisions of the Indenture 
(including provisions with respect to deposits into the Trust 
of Securities in connection with the issuance of additional Units).

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
of the offering side evaluation of the Treasury Obligations in 
the Trust and the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust, plus a sales charge of 4.9% (equivalent 
to 5.152% of the net amount invested) divided by the number of 
Units of the Trust outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate of the offering side evaluation of the 
Treasury Obligations and the aggregate underlying value of the 
Equity Securities in the Trust, plus or minus cash, if any, in 
the Income and Capital Accounts of the Trust divided by the number 
of Units of the Trust outstanding. For secondary market sales 
after the completion of the initial offering period, the Public 
Offering Price is based on the aggregate bid side evaluation of 
the Treasury Obligations and the aggregate underlying value of 
the Equity Securities in the Trust, plus or minus cash, if any, 
in the Income and Capital Accounts of the Trust, plus a maximum 
sales charge of 4.9% of the Public Offering Price (equivalent 
to 5.152% of the net amount invested), subject to reduction beginning 
                     , 1996, divided by the number of outstanding 
Units of the Trust.

The minimum purchase of the Trust is $1,000. The applicable sales 
charge for primary market sales is reduced by a discount as indicated 
below for volume purchases as a percentage of the Public Offering 
Price (except for sales made pursuant to a "wrap fee account" 
or similar arrangements as set forth below):

<TABLE>
<CAPTION>
                                                                Sales           Underwriter
Number of Units                         Discount                Charge          Concession   
_______________                         ________                ______          ___________
<S>                                     <C>                     <C>             <C>

5,000 but less than 10,000              0.25%                   4.65%           3.35%
10,000 but less than 25,000             0.50%                   4.40%           3.20%
25,000 but less than 50,000             1.00%                   3.90%           2.80%
50,000 or more                          2.00%                   2.90%           2.00%
</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling Underwriter, broker/dealer, bank or other. 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, 
broker/dealer, bank or other. Additionally, Units purchased in 
the name of the spouse of a purchaser or in the name of a child 
of such purchaser under 21 years of age will be deemed, for the 
purposes of calculating the applicable sales charge, to be additional 
purchases by the purchaser. The reduced sales charges will also 
be applicable to a trustee or other fiduciary purchasing securities 
for a single trust estate or single fiduciary account. The purchaser 
must inform the Underwriter, broker/dealer, bank or other of any 
such combined purchase prior to the sale in order to obtain the 
indicated discount. In addition, with respect to the employees, 
officers and directors (including their immediate family members, 
defined as spouses, children, grandchildren, parents, grandparents, 
mothers-in-law, fathers-in-law, sons-in-law and daughters-in-law, 
and trustees, custodians or fiduciaries for the benefit of such 
persons) of the Sponsor, Underwriter, broker/dealers, banks or 
others and their affiliates,

Page 16

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. 

Units may be purchased in the primary or secondary market at the 
Public Offering Price less the concession the Sponsor typically 
allows to dealers and other selling agents for purchases (see 
"Public Offering-How are Units Distributed?") by investors who 
purchase Units through registered investment advisers, certified 
financial planners or registered broker-dealers who in each case 
either charge periodic fees for financial planning, investment 
advisory or asset management services, or provide such services 
in connection with the establishment of an investment account 
for which a comprehensive "wrap fee" charge is imposed.

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

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

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

How are Units Distributed?

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

Page 17

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 
broker/dealers, banks and others at prices which represent a concession 
or agency commission of 2.8% of the Public Offering Price, and, 
for secondary market sales, 2.8% of the Public Offering Price 
(or 65% of the then current maximum sales charge after        
              , 1996). Effective on each commencing 
           , 1996, the sales charge will be reduced by  1/2 of 
1% to a minimum of 3.0%. However, resales of Units of the Trust 
by such broker/dealers, banks and others to the public will be 
made at the Public Offering Price described in the prospectus. 
The Sponsor reserves the right to change the amount of the concession 
or agency commission from time to time. Certain commercial banks 
may be making Units of the Trust available to their customers 
on an agency basis. A portion of the sales charge paid by these 
customers is retained by or remitted to the banks in the amounts 
indicated in the second preceding sentence. Under the Glass-Steagall 
Act, banks are prohibited from underwriting Trust Units; however, 
the Glass-Steagall Act does permit certain agency transactions 
and the banking regulators have not indicated that these particular 
agency transactions are not permitted under such Act. In Texas 
and in certain other states, any banks making Units available 
must be registered as broker/dealers under state law. 

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

The Underwriter of the Trust will receive a gross sales commission 
equal to 4.9% of the Public Offering Price of the Units (equivalent 
to 5.152% of the net amount invested) less an amount paid to the 
Sponsor (see "Underwriting"), less any reduced sales charge for 
quantity purchases as described under "Public Offering-How is 
the Public Offering Price Determined?" In addition, the Sponsor 
may be considered to have realized a profit or to have sustained 
a loss, as the case may be, in the amount of any difference between 
the cost of the Securities to the Trust (which is based on the 
Evaluator's determination of the aggregate offering price of the 
underlying Securities of the Trust on the Initial Date of Deposit 
as well as on subsequent deposits) and the cost of such Securities 
to the Sponsor. See "Underwriting" and Note (2) of "Schedule of 
Investments." During the initial offering period, the broker/dealers, 
banks and others also may realize profits or sustain losses as 
a result of fluctuations after the Date of Deposit in the Public 
Offering Price received by such dealers and others upon the sale 
of Units.

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 4.9% subject to reduction beginning         , 1996) or
redeemed. The secondary market public offering price of Units may
be greater or less than the cost of such Units to the Sponsor or
the Underwriter.

Will There be a Secondary Market?

After the initial offering period, although not obligated to do 
so, 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 bid price 
of the Treasury Obligations in the Portfolio of the Trust and 
the aggregate underlying value of the Equity Securities in the 
Trust plus or minus cash, if any, in the Income and Capital Accounts 
of the Trust. All expenses incurred in maintaining a secondary 
market, other than the fees of the Evaluator and the costs of 
the Trustee in transferring and recording the ownership of Units, 
will be borne by the Sponsor. If the supply of Units exceeds demand, 
or for some other business reason, the Sponsor may discontinue 
purchases of Units at such prices.

Page 18

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

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

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

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

How are Income and Capital Distributed?

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

Page 19

not be distributed currently, although Unit holders will be subject 
to Federal income tax as if a distribution had occurred. See "What 
is the Federal Tax Status of Unit Holders?"

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

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

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

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

What Reports will Unit Holders Receive?

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

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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with the signature guaranteed as explained above (or 
by providing satisfactory indemnity, as in connection

Page 20

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.

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

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

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

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Treasury Obligations and the aggregate underlying 
value of the Equity Securities in the Trust plus or minus cash, 
if any, in the Income and Capital Accounts of the Trust, while 
the Public Offering Price per Unit during the initial offering 
period will be determined on the basis of the offering price of 
such Treasury Obligations, as of the close of trading on the New 
York Stock Exchange on the date any such determination is made 
and the aggregate underlying value of the Equity Securities in 
the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust. On the Initial Date of Deposit the Public 
Offering Price per Unit (which is based on the offering prices 
of the Treasury Obligations and the aggregate underlying value 
of the Equity Securities in the Trust and includes the sales charge) 
exceeded the Unit value at which Units could have been redeemed 
(based upon the current bid prices of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities in 
the Trust) by the amount shown under "Summary of Essential Information." 
The Redemption Price per Unit is the pro rata share of each Unit 
determined by the Trustee by adding: (1) the cash on hand in the 
Trust other than cash deposited in the Trust to purchase Securities 
not applied to the purchase of such Securities; (2) the aggregate 
value of the Securities (including "when issued" contracts, if 
any) held in the Trust, as determined by the Evaluator on the 
basis of bid prices of the Treasury Obligations and the aggregate 
underlying value of the Equity Securities in the Trust next computed; 
and (3) dividends receivable on Equity Securities trading ex-dividend 
as of the date of computation; and deducting therefrom: (1) amounts 
representing any applicable taxes or governmental charges payable 
out of the Trust; (2) an amount representing estimated accrued 
expenses of the Trust, including but not limited to fees and expenses 
of the Trustee (including legal and auditing fees), the Evaluator 
and supervisory fees, if any; (3) cash held for distribution to 
Unit holders of

Page 21

record of the Trust as of the business day prior to the evaluation 
being made; and (4) other liabilities incurred by the Trust; and 
finally dividing the results of such computation by the number 
of Units of the Trust outstanding as of the date thereof.

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

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

How May Units be Purchased by the Sponsor or Underwriter?

The Trustee shall notify the Sponsor or Underwriter of any tender 
of Units for redemption. If the Sponsor's 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 Securities be Removed from the Trust?

The Portfolio of the Trust is not "managed" by the Sponsor or 
the Trustee; their activities described herein are governed solely 
by the provisions of the Indenture. The Indenture provides that 
the Sponsor may (but need not) direct the Trustee to dispose of 
an Equity Security in the event that an issuer defaults in the 
payment of a dividend that has been declared, that any action 
or proceeding has been instituted restraining the payment of dividends 
or there exists any legal question or impediment affecting such 
Equity Security, that the issuer of the Equity Security has breached 
a covenant which would affect the payments of dividends, the credit 
standing of the issuer or otherwise impair the sound investment 
character of the Equity Security, that the issuer has defaulted 
on the payment on any other of its outstanding obligations, that 
the price of the Equity Security has declined to such an extent 
or other such credit factors exist so that in the opinion of the 
Sponsor, the retention of such Equity Securities would be detrimental 
to the Trust. Treasury Obligations may be sold by the Trustee 
only pursuant to the liquidation of the Trust or to meet redemption 
requests. Except as stated under "Portfolio-What are Some Additional 
Considerations for Investors?" For Failed

Page 22

Contract Obligations, the acquisition by the Trust of any securities 
other than the Securities is prohibited. Pursuant to the Indenture 
and with limited exceptions, the Trustee may sell any securities 
or other property acquired in exchange for Equity Securities such 
as those acquired in connection with a merger or other transaction. 
If offered such new or exchanged securities or property, the Trustee 
shall reject the offer. However, in the event such securities 
or property are nonetheless acquired by the Trust, they may be 
accepted for deposit in the Trust and either sold by the Trustee 
or held in the Trust pursuant to the direction of the Sponsor 
(who may rely on the advice of the Portfolio Supervisor). Proceeds 
from the sale of Securities by the Trustee are credited to the 
Capital Account of the Trust for distribution to Unit holders 
or to meet redemptions.

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

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

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds 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 
principle place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Trust may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and is subject to supervision and examination by the Comptroller 
of the Currency, the Federal Deposit Insurance Corporation and 
the Board of Governors of the Federal Reserve System.

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

Page 23

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

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

The Evaluator is FT Evaluators L.P., an Illinois limited partnership 
formed in 1994 and an affiliate of the Sponsor. The Evaluator's 
address is 1001 Warrenville Road, Lisle, Illinois 60532. The Evaluator 
may resign or may be removed by the Sponsor and the Trustee, in 
which event the Sponsor and the Trustee are to use their best 
efforts to appoint a satisfactory successor. Such resignation 
or removal shall become effective upon the acceptance of appointment 
by the successor Evaluator. If upon resignation of the Evaluator 
no successor has accepted appointment within 30 days after notice 
of resignation, the Evaluator may apply to a court of competent 
jurisdiction for the appointment of a successor.

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.

Page 24

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

The Indenture provides that the Trust shall terminate upon the 
maturity, redemption or other disposition of the last of the Treasury 
Obligations held in the Trust, but in no event beyond the Mandatory 
Termination Date indicated herein under "Summary of Essential 
Information." The Trust may be liquidated at any time by consent 
of 100% of the Unit holders of the Trust or by the Trustee in 
the event that Units of the Trust not yet sold aggregating more 
than 60% of the Units of the Trust are tendered for redemption 
by the Sponsor. If the Trust is liquidated because of the redemption 
of unsold Units of the Trust, the Sponsor will refund to each 
purchaser of Units of the Trust the entire sales charge paid by 
such purchaser. In the event of termination, written notice thereof 
will be sent by the Trustee to all Unit holders of the Trust. 
Within a reasonable period after termination, the Trustee will 
follow the procedures set forth under "How are Income and Capital 
Distributed?"

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

Legal Opinions

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

Experts

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

Page 25

                          UNDERWRITING

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

<TABLE>
<CAPTION>
                                                                                                Number of
Name                                    Address                                                 Units
____                                    _______                                                 _________
<S>                                     <C>                                                     <C>
Underwriter
Torrey Pines Securities, Inc.           140 Marine View Drive, Suite 110, 
                                        Solana Beach, California 92075  
                                                                                                =========
</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 concessions 
and 3.5% of the Public Offering Price of the Units, which is retained 
by the Underwriter.

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

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

Trust performance may be compared to performance on a total return 
basis with the Dow Jones Industrial Average, the S&P 500 Composite 
Price Stock Index, or performance data from Lipper Analytical 
Services, Inc. and Morningstar Publications, Inc. or from publications 
such as Money, 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 26

                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 118

We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 118, comprised of San Diego Growth & Treasury Securities 
Trust, Series 1, as of the opening of business on          , 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                     , 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 118, comprised 
of San Diego Growth & Treasury Securities Trust, Series 1, at 
the opening of business on                     , 1995 in conformity 
with generally accepted accounting principles.

                                  ERNST & YOUNG LLP

Chicago, Illinois
            , 1995

Page 27

                                          Statement of Net Assets

           San Diego Growth & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 118
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>
                           NET ASSETS
<S>                                                     <C>
Investment in Securities represented by purchase
  contracts (1) (2)                                     $      
                                                        ==========
Units outstanding                                           
                                                        ==========
</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS
<S>                                                     <C>

Cost to investors (3)                                   $    
Less sales charge (3)                                       
                                                        __________
Net Assets                                              $              
                                                        ==========

</TABLE>

[FN]
                NOTES TO STATEMENT OF NET ASSETS

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

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

(3)     The aggregate cost to investors includes a sales charge computed 
at the rate of 4.9% of the Public Offering Price (equivalent to 
5.152% of the net amount invested), assuming no reduction of sales 
charge for quantity purchases.

Page 28

                                          Schedule of Investments

           San Diego Growth & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 118
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

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

Number          Ticker Symbol and
of Shares       Name of Issuer of Equity Securities 
_________       ___________________________________
                ADAX    Applied Digital Access, Inc.            1-4%                            
                ASHW    Ashworth, Inc.                          1-4%                            
                ELY     Callaway Golf Company                   1-4%                            
                CHT     Chart House Enterprises                 1-4%                            
                CBRA    Cobra Golf, Inc.                        1-4%                            
                COHU    Cohu, Inc.                              1-4%                            
                DHTK    DH Technology, Inc.                     1-4%                            
                DURA    Dura Pharmaceuticals, Inc.              1-4%                            
                ENCD    Encad, Inc.                             1-4%                            
                HOO     Glacier Water Services, Inc.            1-4%                            
                GGTI    GTI Corporation                         1-4%                            
                HTBB    HomeTown Buffet                         1-4%                            
                JC      Jenny Craig, Inc.                       1-4%                            
                MAIL    Mail Boxes Etc.                         1-4%                            
                PCOR    PSICOR, Inc.                            1-4%                            
                PETC    Petco Animal Supplies, Inc.             1-4%                            
                PRXM    Proxima Corporation                     1-4%                            
                PYXS    Pyxis Corporation                       1-4%                            
                QCOM    Qualcomm, Inc.                          1-4%                            
                SDO     San Diego Gas & Electric Company        1-4%                            
                SMD     Sunrise Medical, Inc.                   1-4%                            
                TYGN    Tylan General, Inc.                     1-4%                            
                WDFC    WD-40 Company                           1-4%                            
                                                                ________                                ____________
                                Total Equity Securities            %                                         
                                                                ________                                ____________
                                Total Investment                100%                                    $     
                                                                ========                                ============
</TABLE>

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

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

(2)     The cost of the securities to the Trust represents the offering 
side evaluation as determined by the Evaluator, an affiliate of 
the Sponsor, with respect to the Treasury Obligations and the 
aggregate underlying value with respect to the Equity Securities

Page 29

acquired (generally determined by the closing sale prices of listed 
Equity Securities and the ask prices of over-the-counter traded 
Equity Securities on the business day preceding the Initial Date 
of Deposit). The offering side evaluation of the Treasury Obligations 
is greater than the bid side evaluation of such Treasury Obligations 
which is the basis on which the Redemption Price per Unit will 
be determined after the initial offering period. The aggregate 
value, based on the bid side evaluation of the Treasury Obligations 
and the aggregate underlying value of the Equity Securities on 
the Initial Date of Deposit, was $       . Cost and profit to 
the Sponsor relating to the purchase of the Treasury Obligations 
sold to the Trust were $        and $       , respectively. Cost 
and loss to Sponsor relating to the purchase of the Equity Securities 
sold to the Trust were $        and $       , respectively.

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

Page 30

             This page is intentionally left blank.

Page 31

<TABLE>
<CAPTION>
CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 4
San Diego Growth & Treasury Securities Trust,
   Series 1
The First Trust Special Situations Trust, Series 118:
        What is The First Trust Special Situations Trust?        5
        What are the Expenses and Charges?                       6
        What is the Federal Tax Status of Unit Holders?          7
        Why are Investments in the Trust Suitable for 
          Retirement Plans?                                     10
Portfolio:
        What are Treasury Obligations?                          11
        What are Equity Securities?                             11
        Risk Factors                                            11
        What are the Equity Securities Selected for 
          San Diego Growth & Treasury Securities Trust,
          Series 1?                                             13
        What are Some Additional Considerations
          for Investors?                                        15
Public Offering:
        How is the Public Offering Price Determined?            16
        How are Units Distributed?                              17
        What are the Sponsor's and Underwriter's Profits?       18
        Will There be a Secondary Market?                       18
Rights of Unit Holders:
        How is Evidence of Ownership Issued
          and Transferred?                                      19
        How are Income and Capital Distributed?                 19
        What Reports will Unit Holders Receive?                 20
        How May Units be Redeemed?                              20
        How May Units be Purchased by the Sponsor
          or Underwriter?                                       22
        How May Securities be Removed from the Trust?           22
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     23
        Who is the Trustee?                                     23
        Limitations on Liabilities of Sponsor and Trustee       24
        Who is the Evaluator?                                   24
Other Information:
        How May the Indenture be Amended or 
          Terminated?                                           24
        Legal Opinions                                          25 
        Experts                                                 25
Underwriting                                                    26
Report of Independent Auditors                                  27
Statement of Net Assets                                         28
Schedule of Investments                                         29
</TABLE>

                                 ______________

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

                         Torrey Pines 
                        Securities, Inc.

          San Diego Growth & Treasury Securities Trust
                          Series 1

                      140 Marine View Drive
                            Suite 110
                 Solana Beach, California 92075
                            Trustee:

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

                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

                                       , 1995


                           MEMORANDUM
                                
                                
      Re:  The First Trust Special Situations Trust, Series 118
     
     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust Special Situations Trust, Series 115, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  118, the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series  115 Prospectus relate to the series number and  size  and
the  date and various items of information which will be  derived
from and apply specifically to the bonds deposited in the Fund.


                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits

          Financial Data Schedule





                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
118  has duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on April 17, 1995.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 118
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By     Carlos E. Nardo
                                Senior Vice President


     Pursuant to the requirements of the Securities Act of  1933,
this  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         April 17, 1995
                       Corporation, the
                       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., the Depositor.

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


                               S-2
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                  CONSENT OF ERNST & YOUNG LLP
     
     The  consent of Ernst & Young to the use of its name and  to
the  reference  to such firm in the Prospectus included  in  this
Registration Statement will be filed by amendment.
                                
                                
                  CONSENT OF FT EVALUATORS L.P.
     
     The consent of FT Evaluators L.P. to the use of its name  in
the Prospectus included in the Registration Statement is filed as
Exhibit 4.1 to the Registration Statement
     
     
                                
                               S-3
                          EXHIBIT INDEX

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

1.1.1* Form   of  Trust  Agreement  for  Series  118  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  Corporaiton,  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).

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

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.


                               S-4

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).



___________________________________
* To be filed by amendment.

                               S-5




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