FIRST TRUST SPECIAL SITUATIONS TRUST SER 120
S-6EL24/A, 1995-08-14
Previous: ENSERCH EXPLORATION INC, 10-Q, 1995-08-14
Next: AMERICAN PREMIER GROUP INC, 10-Q, 1995-08-14



      

                          
                                       Registration No.  33-60813
                                           1940 Act No. 811-05903

                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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

A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 120

B.   Name of depositor:

                      NIKE SECURITIES L.P.

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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:

                                        Copy to:
     JAMES A. BOWEN                     ERIC F. FESS
     c/o Nike Securities L.P.           c/o Chapman and Cutler
     1001 Warrenville Road              111 West Monroe Street
     Lisle, Illinois  60532             Chicago, Illinois 60603

E.   Title and Amount of Securities Being Registered:

     An indefinite number of Units pursuant to Rule 24f-2
     promulgated under the Investment Company Act of 1940, as
     amended

F.   Proposed Maximum Aggregate Offering Price to the Public of
     the Securities Being Registered:  Indefinite

G.   Amount of Filing Fee (as required by Rule 24f-2):  $500.00*

H.   Approximate date of proposed sale to public:

     As soon as practicable after the effective date of the
     Registration Statement.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 120

                      Cross-Reference Sheet

         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      periodic payment certificates           *

58.

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



* Inapplicable, answer negative or not required.




                                
   Marquis Value Equity & Treasury Securities Trust, Series 1

The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 120 (the "Trust") is a unit investment trust consisting 
of a portfolio of zero coupon U.S. Treasury bonds and shares of 
Marquis Funds Value Equity Fund (the "Fund"). The Fund is an open-end, 
diversified management investment company, commonly known as a 
mutual fund.

The objective of the Trust is to protect Unit holders' capital 
by investing a portion of the Trust's portfolio in zero coupon 
U.S. Treasury bonds ("Treasury Obligations") and to provide for 
potential long-term capital appreciation by investing a portion 
of the Trust's portfolio in shares of Marquis Funds Value Equity 
Fund. Collectively the Treasury Obligations and the Fund shares 
are referred to herein as the "Securities." The Fund's investment 
objective is long-term capital appreciation. In seeking its objective, 
the Fund will invest primarily in equity securities of established 
companies that have a market capitalization in excess of $500 
million and have the potential for capital appreciation. The Fund 
may invest in equity securities of foreign issuers traded in the 
United States, including American Depositary Receipts (ADRs). 
THE FUND'S TECHNIQUES MAY BE CONSIDERED SPECULATIVE INVESTMENT 
METHODS AND INCREASE RISKS AND COSTS TO THE FUND. ALSO, THE FUND 
MAY PURCHASE EQUITY SECURITIES THAT ARE VOLATILE AND MAY FLUCTUATE 
IN VALUE MORE THAN OTHER TYPES OF INVESTMENTS. SEE "WHAT IS MARQUIS 
FUNDS VALUE EQUITY FUND?-RISK FACTORS AND DESCRIPTION OF PERMITTED 
INVESTMENTS." 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. This Trust 
is intended to achieve its objective over the life of the Trust 
and as such is best suited for those investors capable of holding 
Units to maturity. There is, of course, no guarantee that the 
objective of the Trust will be achieved. See "Portfolio."

UNITS OF THE TRUST ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED 
BY, ANY BANK, AND UNITS ARE NOT FEDERALLY INSURED OR OTHERWISE 
PROTECTED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION AND INVOLVE 
INVESTMENT RISK INCLUDING LOSS OF PRINCIPAL OF THE AMOUNT INVESTED.

The Trust has a mandatory termination date ("Mandatory Termination 
Date" or "Trust Ending Date") as set forth under "Summary of Essential 
Information." 

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 $11.00 (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 underlying 
Fund shares 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 $11.00 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 $11.00 
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 TRUST MAY RECEIVE 
MORE OR LESS THAN $11.00 PER UNIT, DEPENDING ON MARKET CONDITIONS 
ON THE DATE UNITS ARE SOLD OR REDEEMED.

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

               First Trust (registered trademark)
   
         The date of this Prospectus is August 14, 1995
    

Page 1

   
The Treasury Obligations deposited in the Trust on the Initial 
Date of Deposit will mature on February 15, 2007 (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 Fund shares deposited 
in the Trust's portfolio have no fixed maturity date and the net 
asset value of the shares will fluctuate. See "Portfolio."
    

The Sponsor may, from time to time during a period of approximately 
360 days after the Initial Date of Deposit, also deposit additional 
Securities in the Trust, provided it maintains the original percentage 
relationship between the Treasury Obligations and Fund shares 
in the Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of each Unit should always be an amount at least equal to $11.00, 
plus the then current net asset value of the Fund shares represented 
by each Unit. See "What is Marquis Value Equity & Treasury Securities 
Trust?" and "How May Securities be Removed from the Trust?" The 
Trust will automatically terminate shortly after the maturity 
of the Treasury Obligations deposited therein.

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to a pro rata 
share of the offering prices of the Treasury Obligations and the 
net asset value of the Fund shares in the Trust 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 4.5% (equivalent 
to 4.712% 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 net asset value 
of the Fund shares in the Trust 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 4.5% (equivalent to 4.712% of the 
net amount invested). The minimum purchase is $1,000. The sales 
charge is reduced on a graduated scale for sales involving at 
least $100,000. See "How is the Public Offering Price Determined?"

Income and Capital Distributions. Distributions of net income, 
if any, other than amortized discount, will be made at least annually. 
Distributions of realized capital gains, if any, received by the 
Trust, will be made whenever the Fund makes such a distribution. 
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 FEDERAL 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 or her 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?"

Reinvestment. Each Unit holder will, unless he or she elects to 
receive cash payments, have distributions of principal (including, 
if elected by Unit holders, the proceeds received upon the maturity 
of the Treasury Obligations in the Trust at termination) and income 
earned by the Trust, automatically invested in shares of the Fund 
(if Fund shares are registered in the Unit holder's state of residence) 
in the name of the Unit holder. Such distributions (including, 
if elected by Unit holders, the proceeds received upon the maturity 
of the Treasury Obligations in the Trust at termination) will 
be reinvested without a sales charge to the Unit Holder on each 
applicable distribution date. See "Rights of Unit Holders-How 
Can Distributions to Unit Holders be Reinvested?"

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 resell such Units at 
prices which are based on the aggregate bid side evaluation of 
the Treasury Obligations and the aggregate net asset value of 
the Fund shares in the Trust 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 4.5% (equivalent to 4.712% of the 
net amount invested). 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 net asset value 
of the Fund shares in 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 net asset value of the Fund shares in the Trust 
plus or minus a pro rata share of cash, if any,

Page 2


in the Capital and Income Accounts of the Trust. See "Rights 
of Unit Holders-How May Units be Redeemed?"

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, economic recession, currency 
exchange fluctuations, foreign withholding, and differences between 
domestic and foreign legal, auditing, brokerage and economic standards. 
The Trust is not actively managed and Securities will not be sold 
by the Trust to take advantage of market fluctuations or changes 
in anticipated rates of appreciation. See "What is Marquis Funds 
Value Equity Fund?-Risk Factors and Description of Permitted Investments."

Page 3


                                 Summary of Essential Information

   
 At the Opening of Business on the Initial Date of Deposit of the
                                        Securities-August 14, 1995
    

            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            $  110,000
Aggregate Number of Shares of the Marquis Funds Value Equity 
        Fund Initially Deposited                                                     4,450
Initial Number of Units                                                             10,000
Fractional Undivided Interest in the Trust per Unit                               1/10,000
Public Offering Price per Unit
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)      $  100,280
        Aggregate Offering Price Evaluation of Securities per Unit              $  10.0280
        Sales Charge 4.5% (4.712% of the net amount invested)                   $    .4725
        Public Offering Price per Unit (2)                                      $  10.5005
Sponsor's Initial Repurchase Price per Unit                                     $  10.0280
Redemption Price per Unit (based on bid price evaluation of underlying 
        Treasury Obligations and net asset value of the Fund shares)
        $.4892 less than Public Offering Price per Unit;
        $.0167 less than Sponsor's Initial Repurchase Price per Unit (3)        $  10.0113

</TABLE>

   
CUSIP Number                            33718R  120 
First Settlement Date                   August 17, 1995
Treasury Obligations Maturity Date      February 15, 2007
Mandatory Termination Date              February 15, 2007
Trustee's Annual Fee                    $.009 per Unit outstanding.
Evaluator's Annual Fee                  $0.0020 per $10.00 principal amount 
                                        of Treasury Obligations. Evaluations 
                                        for purposes of sale, purchase 
                                        or redemption of Units are made as 
                                        of the close of regular trading 
                                        (generally 4:00 p.m., eastern standard 
                                        time) on the New York Stock Exchange 
                                        ("NYSE") on each day on which the 
                                        NYSE is open. 
Supervisory Fee (4)                     Maximum of $0.0015 per Unit 
                                        outstanding annually payable to 
                                        an affiliate of the Sponsor. 
Estimated Annual Organizational 
      Costs (5)                         $.0040 per Unit.
Estimated Marquis Funds Value 
      Equity Fund Expenses (6)          $.0452 per Unit.
Record Date                             As soon as practicable after the 
                                        Fund's ex-dividend date.
Distribution Date                       As soon as practicable after the 
                                        Fund's distribution date.
    

[FN]
________________________________

(1)     The shares of the Fund are valued at their net asset value. 
The Treasury Obligations are valued at their aggregate offering 
side evaluation.

(2)     The Public Offering Price as shown reflects the value of 
the Securities at the close of business on the business day prior 
to 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 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 
$.0010 per Unit.

(5)     The Trust (and therefore Unit holders) will bear all or a 
portion of its organizational costs (including costs of preparing 
the registration statement, the trust indenture and other closing 
documents, registering Units with the Securities and Exchange 
Commission and states, the initial audit of each Trust portfolio 
and the initial fees and expenses of the Trustee but not including 
the expenses incurred in the printing of preliminary and final 
prospectuses, and expenses incurred in the preparation and printing 
of brochures and other advertising materials and any other selling 
expenses) as is common for mutual funds. Total organizational 
expenses will be amortized over a five year period. See "What 
are the Expenses and Charges?" and "Statement of Net Assets." 
Historically, the sponsors of unit investment trusts have paid 
all the costs of establishing such trusts.

(6)     Estimated Marquis Funds Value Equity Fund Expenses are based 
upon the net asset value of the number of Marquis Funds Value 
Equity Fund Shares per Unit multiplied by the Fund's Annual Operating 
Expense ratio. See "What is Marquis Funds Value Equity Fund?-Fund 
Expenses."

Page 4


   Marquis Value Equity & Treasury Securities Trust, Series 1
The First Trust (registered trademark) Special Situations Trust,
                           Series 120 

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 120 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: 
Marquis Value Equity & 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 the Securities 
in the Trust together with an irrevocable letter or letters of 
credit of a financial institution in an amount at least equal 
to the purchase price of such Securities. In exchange for the 
deposit of Securities or contracts to purchase Securities in the 
Trust, the Trustee delivered to the Sponsor documents evidencing 
the entire ownership of the Trust.

The objective of the Trust is to protect Unit holders' capital 
by investing a portion of the Trust's portfolio in zero coupon 
U.S. Treasury bonds ("Treasury Obligations") and to provide for 
potential long-term capital appreciation by investing a portion 
of the Trust's portfolio in shares of Marquis Funds Value Equity 
Fund (the "Fund"). The Fund is a mutual fund with the investment 
objective of long-term capital appreciation. In seeking its objective, 
the Fund will invest primarily in equity securities of established 
companies that have a market capitalization in excess of $500 
million and have the potential for capital appreciation. The Fund 
may invest in equity securities of foreign issuers traded in the 
United States, including American Depositary Receipts (ADRs). 
The Fund may purchase equity securities that are volatile and 
may fluctuate in value more than other types of investments. The 
Fund's techniques may be considered speculative investment methods 
and increase risks and costs to the Fund. See "What is Marquis 
Funds Value Equity Fund?-Risk Factors and Description of Permitted 
Investments." 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 Unit holder's acquisition cost. Collectively, 
the Treasury Obligations and Fund shares in the Trust are referred 
to herein as the "Securities." There is, of course, no guarantee 
that the objective 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 Fund shares 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 percentage 
relationship between the Treasury Obligations and Fund shares 
initially established for the Trust. Such deposits of additional 
Securities will, therefore, be done in such a manner that the 
maturity value of each Unit should always be an amount at least 
equal to $11.00, plus the then current net asset value of the 
Fund shares represented by each Unit. Any deposit by the Sponsor 
of additional Securities will duplicate, as nearly as is practicable, 
the original percentage relationship and not the actual percentage 
relationship on the subsequent date of deposit, since the actual 
percentage relationship may be different than the original percentage 
relationship. This 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

Page 5


Trust?" On a cost basis to the Trust, the original percentage 
relationship on the Initial Date of Deposit was approximately 
49.94% Treasury Obligations and 50.06% Fund shares. Since the 
prices of the Fund shares and Treasury Obligations 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 the Fund shares 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 $11.00 per Unit (which is equal to the per Unit 
value upon maturity of the Treasury Obligations), even if the 
Fund shares never paid a dividend and the value of the Fund shares 
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 $11.00 per Unit. The receipt of 
only $11.00 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 $11.00 per Unit as of the termination 
of the Trust would be approximately $5.01 per Unit (the present 
value is indicated by the amount per Unit which is invested in 
Treasury Obligations). Furthermore, the $11.00 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 $11.00 
per Unit at the termination of the Trust would be approximately 
$6.20 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?

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 the 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 actual 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 during 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 the 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 of First Trust 
Advisors L.P. of supplying such services in such year.

Subsequent to the initial offering period, the Evaluator will 
receive a fee as indicated in the "Summary of Essential Information." 
No fee is paid to the Evaluator with respect to the Fund shares 
in the Trust. The Trustee pays certain expenses of the Trust for 
which it is reimbursed by the Trust. The Trustee will receive 
for its ordinary

Page 6


recurring services to the Trust and for all normal expenses of 
the Trustee incurred by or in connection with its responsibilities 
under the Indenture, an annual fee computed at $.009 per annum 
per Unit in the Trust outstanding based upon the number of Units 
outstanding in the Trust on January 1 of each year except during 
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. 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." Rule 12b-1 fees, if any, imposed 
on shares of the Fund held in the Trust, are rebated to the Trust, 
deposited in the Income Account and are used to pay expenses of 
the Trust.

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 non-interest 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.

Expenses incurred in establishing the Trust, including costs of 
preparing the registration statement, the trust indenture and 
other closing documents, registering Units with the Securities 
and Exchange Commission and states, the initial audit of the Trust 
portfolio and the initial fees and expenses of the Trustee and 
any other out-of-pocket expenses, will be paid by the Trust and 
amortized over the first five years of the Trust. 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 Fund shares consist primarily of common stock and the 
income stream produced by dividends is unpredictable, the Sponsor 
cannot provide any assurance that dividends will be sufficient 
to meet any or all expenses of the Trust. As discussed above, 
if dividends are insufficient to cover expenses, it is likely 
that Fund shares 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 $0.005 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, as amended (the "Code"). Unit holders should consult 
their tax advisers in determining

Page 7


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, counsel for the Sponsor, 
under existing law:

1.      The Trust is not an association taxable as a corporation for 
Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of the assets of the Trust 
under the Code; the income of the Trust will be treated as income 
of the Unit holders thereof under the Code; and each Unit holder 
will be considered to have received his or her 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 or her 
Units, including sales charges, is allocated among his or her 
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 or her Units) in order to determine his or her initial 
cost for his or her 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 or her 
Units. Because the Treasury Obligations represent interests in 
"stripped" U.S. Treasury bonds, a Unit holder's initial cost for 
his or her 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 or her 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 with respect to a Fund 
share held by the Trust are taxable as ordinary income to the 
extent of such Fund's current and accumulated "earnings and profits." 
A Unit holder's pro rata portion of dividends paid on such Fund 
share which exceed such current and accumulated earnings and profits 
will first reduce a Unit holder's tax basis in such Fund share, 
and to the extent that such dividends exceed a Unit holder's tax 
basis in such Fund share 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 or her Units for 
more than one year. A Unit holder's portion of loss, if any, upon 
the sale or redemption of Units or the disposition of Securities 
held by the Trust will generally be considered a capital loss 
except in the case of a dealer or a financial institution and, 
in general, will be long-term if the Unit holder has held his 
or her Units for more than one year. Unit holders should consult 
their tax advisers regarding the recognition of such capital gains 
and losses for Federal income tax purposes.

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

Page 8


paid by the Trust, including fees of the Trustee and the Evaluator 
but not including expenses incurred by the Fund, the shares of 
which are held by the Trust.

Because Unit holders are deemed to directly own a pro rata portion 
of the Fund shares as discussed above, Unit holders are advised 
to read the discussion of tax consequences for the Fund set forth 
under "Who is the Management of Marquis Funds Value Equity Fund?-Tax 
Status of the Fund." Distributions declared by the Fund on the 
Fund shares in October, November or December that are held by 
the Trust and paid during the following January will be treated 
as having been received by Unit holders on December 31 in the 
year such distributions were declared. Long-term capital gains 
distributions on the Fund shares are taxable to the Unit holders 
as long-term capital gains regardless of how long a person has 
been a Unit holder. If a Unit holder holds his or her Units for 
six months or less or if the Trust holds shares of the Fund for 
six months or less, any loss incurred by a Unit holder related 
to the disposition of the Fund shares will be treated as a long-term 
capital loss to the extent of any long-term capital gains distributions 
received (or deemed to have been received) with respect to such 
shares. For taxpayers other than corporations, net capital gains 
are subject to a maximum marginal tax rate of 28 percent. However, 
it should be noted that legislative proposals are introduced from 
time to time that 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 will receive 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 Holder-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 (including the Fund shares) and other 
assets held by the Trust in exchange for an undivided interest 
in whole shares of the Fund 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 in the Trust). 
If the Unit holder receives only whole shares of the Fund in exchange 
for his or her pro rata portion in each share of the Fund held 
by the Trust, there is no taxable gain or loss recognized upon 
such deemed exchange pursuant to Section 1036 of the Code. If 
the Unit holder receives whole shares of the Fund plus cash in 
lieu of a fractional share of the Fund, and if the fair market 
value of the Unit holder's pro rata portion of the shares of the 
Fund exceeds his tax basis in his pro rata portion of the Fund, 
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 the Fund which he receives as part of the In-Kind Distribution. 
Finally, if a Unit holder's pro rata interest in the Fund does

Page 9


not equal a whole share, he may receive entirely cash in exchange 
for his pro rata portion of the Fund. 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 the Fund share.

A Unit holder who requests an In-Kind Distribution has 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.

The Fund may elect to pass through to its shareholders the foreign 
income and similar taxes paid by the Fund in order to enable such 
shareholders to take a credit (or deduction) for foreign income 
taxes paid by the Fund. If such an election is made, Unit holders 
of the Trust, because they are deemed to own a pro rata portion 
of the Fund shares held by the Trust, as described above, must 
include in their gross income, for Federal income tax purposes, 
both their portion of dividends received by the Trust from the 
Fund, and also their portion of the amount which the Fund deems 
to be the Trust's portion of foreign income taxes paid with respect 
to, or withheld from, dividends, interest or other income of the 
Fund from its foreign investments. Unit holders may then subtract 
from their Federal income tax the amount of such taxes withheld, 
or else treat such foreign taxes as deductions from gross income; 
however, as in the case of investors receiving income directly 
from foreign sources, the above described tax credit or deduction 
is subject to certain limitations. Unit holders should consult 
their tax advisers regarding this election and its consequences 
to them.

General. Each Unit holder will be requested to provide its 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 Federal 
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, income and long-term capital gains distributions 
includable in the Unit holder's gross income and the amount of 
Trust expenses which may be claimed as itemized deductions.

Distributions of income, long-term capital gains and accrual of 
original issue discount may also be subject to state and local 
taxes. Foreign investors may be subject to different Federal income 
tax consequences than those described above. Investors should 
consult their tax advisers for specific information on the tax 
consequences of particular types of distributions.

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

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

Page 10


Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are 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 shares of the Fund.

What is Marquis Funds Value Equity Fund?

The portfolio of the Trust also contains shares of Marquis Funds 
Value Equity Fund.

Marquis Funds Value Equity Fund (the "Fund") is a mutual fund 
with the investment objective of long-term capital appreciation. 
In seeking its objective, the Fund will invest primarily in equity 
securities of established companies that have a market capitalization 
in excess of $500 million and have the potential for capital appreciation. 
The Fund may invest in equity securities of foreign issuers traded 
in the United States, including American Depositary Receipts (ADRs). 
THE FUND'S TECHNIQUES MAY BE CONSIDERED SPECULATIVE INVESTMENT 
METHODS AND INCREASE RISKS AND COSTS TO THE FUND. THE FUND MAY 
ALSO PURCHASE EQUITY SECURITIES THAT ARE VOLATILE AND MAY FLUCTUATE 
IN VALUE MORE THAN OTHER TYPES OF INVESTMENTS. See "Risk Factors 
and Description of Permitted Investments" below.

The Fund offers two classes of shares ("Class A" and "Class B") 
which may be purchased at a price equal to their respective net 
asset value per share, plus a sales charge. The Trust has purchased 
Class A shares for deposit in the Trust at net asset value without 
a sales charge and any reference to Fund shares in this prospectus 
shall refer to Class A shares.

This Prospectus sets forth, concisely, information about the Fund 
that a prospective investor should know before investing. A Statement 
of Additional Information about the Fund (the "Additional Statement") 
has been filed with the Securities and Exchange Commission ("SEC") 
and is available without charge by calling 1-800-462-9511. The 
Additional Statement (which is incorporated in its entirety by 
reference in the Fund's Prospectus) contains more detailed information 
about the Fund and its management, including more complete information 
as to certain risk factors.

Fund Expenses

The following table sets forth the fees that an investor in the 
Fund might pay and the expenses paid by the Fund during its fiscal 
year ended September 30, 1994.

Page 11


<TABLE>
<CAPTION>

Shareholder Transaction Expenses
                                                                                Class A
                                                                                Shares
                                                                                _______
<S>                                                                             <C>

Maximum Sales Charge on Purchases (as a percentage of offering price) *         3.50%
Sales Charge on Reinvested Dividends                                            None
Maximum Contingent Deferred Sales Charge on Redemptions                         None
Wire Redemption Fee                                                             $25
Exchange Fee                                                                    None

</TABLE>

<TABLE>
<CAPTION>

Annual Fund Operating Expenses
(as a percentage of average net assets)
                                                                                Class A
                                                                                Shares
                                                                                _______
<S>                                                                             <C>

Advisory Fees (after fee waivers) **                                            0.47%
Administration Fees     0.20%
12b-1 (Distribution and/or Service Plan) Fees ***                               0.00%
Other Expenses                                                                  0.23%
                                                                                _____
Total Fund Operating Expenses (after fee waivers)                               0.90%

</TABLE>

[FN]
________________________________

*       There is no sales load payable upon the purchase of the Fund 
shares deposited in the Trust. However, the maximum sales charge 
on the Units, and therefore indirectly on the Fund shares is 4.5% 
during the initial offering period and 4.5% in the secondary market.

**      The Adviser has waived, on a voluntary basis, a portion of 
its fee, and the advisory fees shown reflect this voluntary waiver. 
The Adviser reserves the right to terminate its waiver at any 
time in its sole discretion. Absent such waiver, the advisory 
fees would be .74%.

***     Currently, there are no 12b-1 fees on Class A shares of the 
Fund. However, if 12b-1 fees are imposed on Class A shares in 
the future, the 12b-1 fees on shares held in the Trust shall be 
rebated to the Trust and used to reduce expenses of the Trust. 
Unit holders who acquire shares of the Fund through reinvestment 
of dividends or other distributions or through reinvestment at 
the Trust's termination will begin to incur 12b-1 fees, if any, 
at such time as shares are acquired.


The purpose of this table is to assist an investor in understanding 
the various costs and expenses that an investor in shares of the 
Fund will bear directly (Shareholder Transaction Expenses) or 
indirectly (Annual Fund Operating Expenses). The sales charge 
rate shown for Class A shares is the current maximum rate applicable 
to purchases of Class A shares of the Fund. "Other Expenses" includes 
such expenses as custodial and transfer agent fees, audit, legal 
and other business operating expenses, but excludes extraordinary 
expenses.

The following examples apply the above-stated expenses and the 
current maximum sales charge to a hypothetical $1,000 investment 
in shares of the Fund over the time period shown below, assuming 
a 5% annual rate of return on the investment and redemption at 
the end of each time period.

<TABLE>
<CAPTION>

                        1 year          3 years         5 years        10 years
                        ______          _______         _______        ________
<S>                     <C>             <C>             <C>            <C>

Class A Shares          $44             $63             $83             $142

</TABLE>


        THESE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION 
OF PAST OR FUTURE EXPENSES OR PERFORMANCE. EXPENSES ARE SUBJECT 
TO CHANGE AND ACTUAL PERFORMANCE AND EXPENSES MAY BE LESS OR GREATER 
THAN THOSE ILLUSTRATED ABOVE.

Page 12


THE RULE 12B-1 FEES, IF ANY, IMPOSED ON SHARES HELD IN THE TRUST 
WILL BE REBATED TO THE TRUST AND WILL BE USED TO REDUCE EXPENSES OF THE 
TRUST RESULTING IN INCREASED DISTRIBUTIONS TO UNIT HOLDERS. UNIT 
HOLDERS WHO ACQUIRE SHARES OF THE FUND THROUGH REINVESTMENT 
OF DIVIDENDS OR OTHER DISTRIBUTIONS OR THROUGH REINVESTMENT AT 
THE TRUST'S TERMINATION WILL BEGIN TO INCUR RULE 12B-1 FEES, IF 
ANY, AT SUCH TIME AS SHARES ARE ACQUIRED.

Financial Highlights 

The following financial highlights for a share outstanding throughout 
the year, insofar as they relate to the fiscal period ended September 
30, 1994, have been audited by another independent public accountant 
whose report thereon was unqualified. This information appears 
in the Fund's Prospectus and should be read in conjunction with 
the Fund's financial statements and notes thereto which are included 
in the Additional Statement under the heading "Financial Information." 
Additional performance information is set forth in the Fund's 
1994 Annual Report to Shareholders and is available upon request 
and without charge by calling 1-800-471-1144.

<TABLE>
<CAPTION>

                                     For a Class A Share Outstanding Throughout the Period{

                                                                                              Ratio of   Ratio of
                                                                                              Expenses   Net
                      Realized                                                                to         Income to
Net                   and         Distributions Net            Net      Ratio of   Ratio      Average    Average
Asset                 Unrealized  from          Asset          Assets   Expenses   of Net     Net        Net
Value      Net        Gains or    Net           Value          End of   to         Income     Assets     Assets     Portfolio
Beginning  Investment (Losses) on Investment    End of Total   Period   Average    to Average (Excluding (Excluding Turnover
of Period  Income     Investments Income        Period Return  (000)    Net Assets Net Assets Waivers)   Waivers)   Rate  
_________  _________  ___________ _____________ ______ ______  ______   __________ __________ __________ __________ _________
<S>        <C>        <C>         <C>           <C>    <C>     <C>      <C>        <C>        <C>        <C>        <C>

$10.00     0.18       (0.35)      (0.18)        $9.65  (1.64%)*$41,922  0.90%      1.95%      1.17%      1.68%      161.42%

</TABLE>

[FN]
________________________________

{       The Fund commenced operations on October 22, 1993.

*       Total return, excluding sales charge, is for the period indicated 
and has been annualized.


What are the Fund's Investment Policies?

The Fund is an open-end, diversified management investment company 
presently organized as a Massachusetts business trust under a 
Declaration of Trust dated June 29, 1993. In seeking its objective 
of long-term capital appreciation, the Fund emphasizes investment 
in equity securities of established companies that have a market 
capitalization in excess of $500 million. The Fund may invest 
in equity securities of foreign issuers traded in the United States, 
including American Depositary Receipts (ADRs). These equity securities 
are considered by the Fund's investment adviser, the Trust Group 
of First National Bank of Commerce in New Orleans (the "Adviser"), 
to have long-term capital appreciation possibilities based on 
the soundness of the issuer and the company's relative value based 
on an analysis of various fundamental financial characteristics, 
including earnings yield, book value, cash flow, anticipated future 
growth of dividends and earnings estimates. Although capital appreciation 
is the primary purpose for investing in a security, the Fund will 
focus on companies that pay current dividends. The Fund will be 
as fully invested as practicable (at least 65% of its total assets 
under normal conditions) in common stocks, warrants, rights to 
purchase common stocks, debt securities convertible to common 
stocks and preferred stocks (together "equity securities"). The 
Fund may invest in money market instruments. The Fund may also 
invest in equity securities of foreign issuers traded in the United 
States, including American Depositary Receipts (ADRs).

The Fund's portfolio turnover rate for the fiscal year ended September 
30, 1994 was 161.42%. This rate of turnover will likely result 
in higher brokerage commissions and higher levels of realized 
capital gains than if the turnover rate was lower.

The Fund invests in securities of smaller, less well-known companies 
as well as those of large, well-known companies (not generally 
included in the definition of "growth-type" companies). The Fund 
is intended for investors seeking capital appreciation over the 
long-term and who are willing to assume greater risks in the hope 
of achieving greater gains, and is not meant for investors seeking 
assured income and conservation of capital.

For temporary defensive purposes when the Adviser determines that 
market conditions warrant, the Fund may invest up to 100% of its 
assets in money market instruments and cash. To the extent the 
Fund is investing for temporary defensive purposes, the Fund will 
not be pursuing its investment objective.

Page 13


Risk Factors and Description of Permitted Investments

The following is a description of the permitted investments and 
investment practices for the Fund and associated risk factors. 
Further discussion is contained in the Additional Statement.

American Depositary Receipts ("ADRs") are securities typically 
issued by a U.S. financial institution. ADRs evidence ownership 
interests in a pool of securities issued by a foreign issuer and 
deposited with the depositary. ADRs may be available through "sponsored" 
and "unsponsored" facilities. A sponsored facility is established 
jointly by the issuer of the security underlying the receipt and 
a depositary, whereas an unsponsored facility may be established 
by a depositary without participation by the issuer of the underlying 
security. Holders of unsponsored depositary receipts generally 
bear all the costs of the unsponsored facility. The depositary 
of an unsponsored facility frequently is under no obligation to 
distribute shareholder communications received from the issuer 
of the deposited security or to pass through, to the holders of 
the receipts, voting rights with respect to the deposited securities. 
Foreign investments involve risks that are different from investments 
in securities of U.S. issuers. These risks may include future 
unfavorable political and economic developments, possible withholding 
taxes, seizure of foreign deposits, currency controls, interest 
limitations or other governmental restrictions which might affect 
payment of principal or interest. Additionally, there may be less 
public information available about foreign issuers. The Fund may 
invest in sponsored and unsponsored ADRs.

Bankers' Acceptances are bills of exchange or time drafts drawn 
on and accepted by a commercial bank. Bankers' acceptances are 
used by corporations to finance the shipment and storage of goods 
and to furnish dollar exchange. Maturities are generally six months 
or less.

Certificates of Deposit are interest-bearing instruments with 
a specific short-term maturity. They are issued by banks and savings 
and loan institutions in exchange for the deposit of funds and 
normally can be traded in the secondary market prior to maturity. 
Certificates of deposit with penalties for early withdrawal will 
be considered illiquid.

Commercial Paper is a term used to describe unsecured short-term 
promissory notes issued by corporations and other entities. Maturities 
on these issues vary from a few to 270 days.

Convertible Securities are corporate securities that are exchangeable 
for a set number of another security at a prestated price. Convertible 
securities typically have characteristics similar to both fixed 
income and equity securities. Because of the conversion feature, 
the market value of convertible securities tends to move together 
with the market value of the underlying stock. The value of convertible 
securities is also affected by prevailing interest rates, the 
credit quality of the issuer and any call provisions.

Equity Securities include common stocks, preferred stocks, warrants 
to acquire common stock and securities convertible into common 
stock. Investments in equity securities are subject to market 
risks that may cause their prices to fluctuate over time. Changes 
in the value of portfolio securities will not necessarily affect 
cash income derived from these securities, but will affect a Fund's 
net asset value.

Fixed Income Securities include bonds, notes, debentures and other 
interest-bearing securities that represent indebtedness. The market 
value of the fixed income investments in which the Fund invests 
will change in response to interest rate changes and other factors. 
During periods of falling interest rates, the values of outstanding 
fixed income securities generally rise. Conversely, during periods 
of rising interest rates, the values of such securities generally 
decline. Moreover, while securities with longer maturities tend 
to produce higher yields, the prices of longer maturity securities 
are also subject to greater market fluctuations as a result of 
changes in interest rates. Changes by recognized agencies in the 
rating of any fixed income security and in the ability of an issuer 
to make payments of interest and principal also affect the value 
of these investments. Changes in the value of these securities 
will not necessarily affect cash income derived from these securities 
but will affect the Fund's net asset value.

Futures and Options on Futures. The Fund may invest in futures 
and options on futures to a limited extent. Specifically, the 
Fund may enter into futures contracts and options on futures contracts 
traded on an exchange regulated by the Commodities Futures Trading 
Commission ("CFTC") if, to the extent that such futures and options 
are not for "bona fide hedging purposes" (as defined by the CFTC), 
the aggregate initial margin

Page 14


and premiums on such positions (excluding the amount by which 
options are in the money) do not exceed 5% of the Fund's net assets. 
In addition, the Fund may enter into futures contracts and options 
on futures contracts only to the extent that obligations under 
such contracts or transactions, together with options on securities, 
represent not more than 25% of the Fund's assets.

The Fund may buy and sell futures contracts and related options 
to manage its exposure to changing interest rates and security 
prices. Some futures strategies, including selling futures, buying 
puts and writing calls, reduce the Fund's exposure to price fluctuations. 
Other strategies, including buying futures, writing puts and buying 
calls, tend to increase market exposure. Futures and options may 
be combined with each other in order to adjust the risk and return 
characteristics of the overall portfolio. The Fund may invest 
in futures and related options based on any type of security or 
index traded on U.S. or foreign exchanges or over-the-counter, 
as long as the underlying security, or securities represented 
by an index, are permitted investments of the Fund.

Options and futures can be volatile instruments and involve certain 
risks. If the Adviser applies a hedge at an inappropriate time 
or judges interest rates incorrectly, options and futures strategies 
may lower the Fund's return. The Fund could also experience losses 
if the prices of its options and futures positions were poorly 
correlated with its other instruments, or if it could not close 
out its positions because of an illiquid secondary market.

In order to cover any obligations it may have under options or 
futures contracts, the Fund will either own the underlying asset, 
have a contract to acquire such an asset without additional cost 
or set aside, in a segregated account, high quality liquid assets 
in an amount at least equal in value to such obligations.

Illiquid Securities are securities which cannot be disposed of 
within seven business days at approximately the price at which 
they are being carried on the Fund's books. An illiquid security 
includes a demand instrument with a demand notice period exceeding 
seven days, if there is no secondary market for such security 
and repurchase agreements of over 7 days in length. The Fund will 
not invest more than 15% of its net assets in such instruments.

Money Market Securities are high-quality, dollar-denominated, 
short-term debt instruments. They consist of: (i) bankers' acceptances, 
certificates of deposits, notes and time deposits of highly-rated 
U.S. banks and U.S. branches of foreign banks; (ii) U.S. Treasury 
obligations and obligations issued or guaranteed by the agencies 
and instrumentalities of the U.S. Government; (iii) high-quality 
commercial paper issued by U.S. and foreign corporations; (iv) 
debt obligations with a maturity of one year or less issued by 
corporations with outstanding high-quality commercial paper; and 
(v) repurchase agreements involving any of the foregoing obligations 
entered into with highly-rated banks and broker-dealers.

Mortgage-Backed Securities ("MBSs") are instruments which entitle 
the holder to a share of all interest and principal payments from 
mortgages underlying the security. The mortgages backing these 
securities include conventional thirty-year fixed rate mortgages, 
graduated payment mortgages and adjustable rate mortgages. During 
periods of declining interest rates, prepayment of mortgages underlying 
mortgage-backed securities can be expected to accelerate. Prepayment 
of mortgages which underlie securities purchased at a premium 
often results in capital losses, while prepayment of mortgages 
purchased at a discount often results in capital gains. Because 
of these unpredictable prepayment characteristics, it is often 
not possible to predict accurately the average life or realized 
yield of a particular issue. The following are types of MBSs that 
may be included in the Fund:

Government Pass-Through Securities are securities that are issued 
or guaranteed by a U.S. Government agency representing an interest 
in a pool of mortgage loans. The primary issuers or guarantors 
of these mortgage-backed securities are GNMA, FNMA and FHLMC. 
FNMA and FHLMC obligations are not backed by the full faith and 
credit of the U.S. Government as GNMA certificates are, but FNMA 
and FHLMC securities are supported by the instrumentalities' right 
to borrow from the United States Treasury. Each of GNMA, FNMA 
and FHLMC guarantees timely distributions of interest to certificate 
holders. Each of GNMA and FNMA also guarantees timely distributions 
of scheduled principal. FHLMC has in the past guaranteed only 
the ultimate collection of principal of the underlying mortgage 
loan; however,

Page 15


FHLMC now issues Mortgage-Backed Securities (FHLMC Gold PCs) 
which also guarantees timely payment of monthly principal reduction. 
Government and private guarantees do not extend to the securities' 
value, which is likely to vary inversely with fluctuations in 
interest rates.

Private Pass-Through Securities are mortgage-backed securities 
issued by a non-governmental entity such as a trust, which securities 
include collateralized mortgage obligations ("CMOs") and real 
estate mortgage investment conduits ("REMICs"), that are rated 
in one of the top two rating categories. While they are generally 
structured with one or more types of credit enhancement, Private 
Pass-Through Securities typically lack a guarantee by an entity 
having the credit status of a governmental agency or instrumentality.

CMOs are debt obligations or multi-class pass-through certificates 
issued by agencies or instrumentalities of the U.S. Government 
or by private originators or investors in mortgage loans. In a 
CMO, series of bonds or certificates are issued in multiple classes. 
Principal and interest paid on the underlying mortgage assets 
may be allocated among the several classes of a series of a CMO 
in a variety of ways. Each class of a CMO, often referred to as 
a "tranche," is issued with a specific fixed or floating coupon 
rate and has a stated maturity or final distribution date. Principal 
payments on the underlying mortgage assets may cause CMOs to be 
retired substantially earlier than their stated maturities or 
final distribution dates, resulting in a loss of all or part of 
any premium paid.

REMICs. A REMIC is a CMO that qualifies for special tax treatment 
under the Internal Revenue Code and invests in certain mortgages 
principally secured by interests in real property. Investors may 
purchase beneficial interests in REMICs, which are known as "regular" 
interests, or "residual" interests. Guaranteed REMIC pass-through 
certificates ("REMIC Certificates") issued by FNMA or FHLMC represent 
beneficial ownership interests in a REMIC trust consisting principally 
of mortgage loans or FNMA-, FHLMC- or GNMA-guaranteed mortgage 
pass-through certificates. For FHLMC REMIC Certificates, FHLMC 
guarantees the timely payment of interest, and also guarantees 
the payment of principal as payments are required to be made on 
the underlying mortgage participation certificates. FNMA REMIC 
Certificates are issued and guaranteed as to timely distribution 
of principal and interest by FNMA.

Stripped Mortgage-Backed Securities ("SMBs") are usually structured 
with two classes that receive specified proportions of the monthly 
interest and principal payments from a pool of mortgage securities. 
One class may receive all of the interest payments and is thus 
termed an interest-only class ("IO"), while the other class may 
receive all of the principal payments and is thus termed the principal-only
class ("PO"). The value of IOs tends to increase as rates rise 
and decrease as rates fall; the opposite is true of POs. SMBs 
are extremely sensitive to changes in interest rates because of 
the impact thereon of prepayment of principal on the underlying 
mortgage securities. The market for SMBs is not as fully developed 
as other markets; SMBs therefore may be illiquid. 

Risk Factors. Due to the possibility of prepayments of the underlying 
mortgage instruments, mortgage-backed securities generally do 
not have a known maturity. In the absence of a known maturity, 
market participants generally refer to an estimated average life. 
An average life estimate is a function of an assumption regarding 
anticipated prepayment patterns, based upon current interest rates, 
current conditions in the relevant housing markets and other factors. 
The assumption is necessarily subjective, and thus different market 
participants can produce different average life estimates with 
regard to the same security. There can be no assurance that estimated 
average life will be a security's actual average life.

Municipal Securities consist of (i) debt obligations issued by 
or on behalf of public authorities to obtain funds to be used 
for various public facilities, for refunding outstanding obligations, 
for general operating expenses and for lending such funds to other 
public institutions and facilities and (ii) certain private activity 
and industrial development bonds issued by or on behalf of public 
authorities to obtain funds to provide for the construction, equipment, 
repair or improvement of privately operated facilities. General 
obligation bonds are backed by the taxing power of the issuing 
municipality. Revenue bonds are backed by the revenues

Page 16


of a project or facility; tolls from a toll bridge for example. 
Certificates of participation represent an interest in an underlying 
obligation or commitment such as an obligation issued in connection 
with a leasing arrangement. The payment of principal and interest 
on private activity and industrial development bonds generally 
is dependent solely on the ability of the facility's user to meet 
its financial obligations and the pledge, if any, of real and 
personal property so financed as security for such payment.

Municipal securities include general obligation notes, tax anticipation 
notes, revenue anticipation notes, bond anticipation notes, certificates 
of indebtedness, demand notes and construction loan notes. Municipal 
bonds include general obligation bonds, revenue or special obligation 
bonds, private activity and industrial development bonds.

Options. Put and call options for various securities and indices 
are traded on national securities exchanges. Options may be used 
by the Fund from time to time as the Adviser deems to be appropriate. 
Options will generally be used for hedging purposes.

A put option gives the purchaser of the option the right to sell, 
and the writer the obligation to buy, the underlying security 
at any time during the option period. A call option gives the 
purchaser of the option the the right to buy, and the writer of 
the option the obligation to sell, the underlying security at 
any time during the option period. The premium paid to the writer 
is the consideration for undertaking the obligations under the 
option contract. The initial purchase (sale) of an option contract 
is an "opening transaction." In order to close out an option position, 
the Fund may enter into a "closing transaction"-the sale (purchase) 
of an option contract on the same security with the same exercise 
price and expiration date as the option contract originally opened.

Although the Fund will engage in option transactions as hedging 
transactions, there are risks associated with such investments 
including the following: (i) the success of a hedging strategy 
may depend on the ability of the Adviser to predict movements 
in the prices of the individual securities, fluctuations in markets 
and movements in interest rates; (ii) there may be an imperfect 
or no correlation between the changes in market value of the securities 
held by the Fund and the prices of options; (iii) there may not 
be a liquid secondary market for options and (iv) while the Fund 
will receive a premium when it writes covered call options, it 
may not participate fully in a rise in the market value of the 
underlying security. The Fund is permitted to engage in option 
transactions with respect to securities that are permitted investments 
and related indices. The Fund may write only covered call options.

The aggregate value of option positions may not exceed 10% of 
the Fund's net assets as of the time such options are entered 
into by the Fund.

Receipts-TRs, TIGRs and CATS-are interests in separately traded 
interest and principal component parts of U.S. Treasury obligations 
that are issued by banks or brokerage firms and are created by 
depositing U.S. Treasury obligations into a special account at 
a custodian bank. The custodian holds the interest and principal 
payments for the benefit of the registered owners of the certificates 
or receipts. The custodian arranges for the issuance of the certificates 
or receipts evidencing ownership and maintains the register. Receipts 
include "Treasury Receipts" ("TRs"), "Treasury Investment Growth 
Receipts" ("TIGRs") and "Certificates of Accrual on Treasury Securities" 
("CATS").

STRIPS, TRs, TIGRs and CATS are sold as zero coupon securities 
which means that they are sold at a substantial discount and redeemed 
at face value at their maturity date without interim cash payments 
of interest or principal. The amount of this discount is accrued 
over the life of the security and constitutes the income earned 
on the security for both accounting and tax purposes. Because 
of these features, receipts may be subject to greater price volatility 
than interest-paying U.S. Treasury Obligations.

Repurchase Agreements are agreements by which the Fund obtains 
a security and simultaneously commits to return the security to 
the seller at an agreed-upon price on an agreed-upon date within 
a number of days from the date of purchase. Repurchase agreements 
must be fully collateralized at all times. The Fund bears a risk 
of loss in the event the other party defaults on its obligations 
and the Fund is delayed or prevented from its right to dispose 
of the collateral. The Fund will enter into repurchase agreements 
only with financial institutions deemed to present minimal risk 
of bankruptcy during the term of the agreement based

Page 17


on established guidelines. Repurchase agreements are considered 
loans under the Investment Company Act of 1940, as amended.

Securities Lending. In order to generate additional income, the 
Fund may lend the securities in which it owns pursuant to agreements 
requiring that the loan be continuously secured by collateral 
consisting of cash and/or securities of the U.S. Government or 
its agencies equal to at least 100% of the market value of the 
securities lent. The Fund will continue to receive interest on 
the securities lent while simultaneously earning interest on the 
investment of cash collateral. Collateral is marked to market 
daily to provide a level of collateral at least equal to the value 
of the securities lent. There may be risks of delay in recovery 
of the securities or even loss of rights in the collateral should 
the borrower of the securities fail financially or become insolvent.

Time Deposits are non-negotiable receipts issued by a bank in 
exchange for the deposit of funds. Like a certificate of deposit, 
it earns a specified rate of interest over a definite period of 
time; however, it cannot be traded in the secondary market. Time 
deposits are considered to be illiquid securities.

U.S. Government Agency Obligations are obligations issued or guaranteed 
by agencies of the United States Government, including, among 
others, the Federal Farm Credit Bank, the Federal Housing Administration 
and the Small Business Administration, and obligations issued 
or guaranteed by instrumentalities of the United States Government, 
including, among others, the Federal Home Loan Mortgage Corporation, 
the Federal Land Banks and the United States Postal Service. Some 
of these securities are supported by the full faith and credit 
of the United States Treasury (e.g., Government National Mortgage 
Association), others are supported by the right of the issuer 
to borrow from the Treasury (e.g., Federal Farm Credit Bank), 
while still others are supported only by the credit of the instrumentality 
(e.g., Federal National Mortgage Association). Guarantees of principal 
by agencies or instrumentalities of the United States Government 
may be a guarantee of payment at the maturity of the obligation 
so that in the event of a default prior to maturity there might 
not be a market and thus no means of realizing on the obligation 
prior to maturity. Guarantees as to the timely payment of principal 
and interest do not extend to the value or yield of these securities 
nor to the value of the Fund's shares.

U.S. Government Securities. Any guaranty by the U.S. Government 
of the securities in which the Fund invests guarantees only the 
payment of principal and interest on the guaranteed security and 
does not guarantee the yield or value of that security or the 
yield or value of shares of that Fund.

U.S. Treasury Obligations consist of bills, notes and bonds issued 
by the U.S. Treasury and separately traded interest and principal 
component parts of such obligations that are transferable through 
the Federal book-entry system known as Separately Traded Registered 
Interest and Principal Securities ("STRIPS").

Variable and Floating Rate Instruments. Certain of the obligations 
purchased by the Fund may carry variable or floating rates of 
interest, may involve a conditional or unconditional demand feature 
and may include variable amount master demand notes. Such instruments 
bear interest at rates which are not fixed, but which vary with 
changes in specified market rates or indices. The interest rates 
on these securities may be reset daily, weekly, quarterly or some 
other reset period, and may have a floor or ceiling on interest 
rate changes. There is a risk that the current interest rate on 
such obligations may not accurately reflect existing market interest 
rates. A demand instrument with a demand notice exceeding seven 
days may be considered illiquid if there is no secondary market 
for such securities.

Warrants are instruments giving holders the right, but not the 
obligation, to buy shares of a company at a given price during 
a specified period.

Who is the Management of Marquis Funds Value Equity Fund?

First National Bank of Commerce in New Orleans (the "Adviser"), 
210 Baronne Street, New Orleans, Louisiana 70112, acts as the 
Fund's investment adviser under an advisory agreement (the "Advisory 
Agreement") with the Fund. The Adviser, through its Trust Group, 
makes the investment decisions for the assets of the Fund and 
continuously reviews, supervises and administers the investment 
programs of the Fund, subject to the supervision of, and policies 
established by, the Trustees of the Fund.

Page 18


As of September 30, 1994, the Adviser's Trust Group managed approximately
$1.5 billion in discretionary investment management accounts for 
individuals, corporations and institutions with widely varying 
investment needs and objectives. The Trust Group has managed assets 
with similar investment objectives and policies to those of the 
Fund for the past six years. The Adviser has provided investment 
management services since 1933. The Adviser is a wholly-owned 
subsidiary of First Commerce Corporation.

The Glass-Steagall Act restricts the securities activities of 
national banks such as First National Bank of Commerce in New 
Orleans, but the Comptroller of the Currency permits national 
banks to provide investment advisory and other services to mutual 
funds. Should the Comptroller's position be challenged successfully 
in court or reversed by legislation, the Fund might have to make 
other investment advisory arrangements.

The Fund's shares are not sponsored, endorsed or guaranteed by, 
and do not constitute obligations or deposits of, the Adviser 
or First Commerce Corporation and are not insured by the FDIC 
or issued or guaranteed by the U.S. Government or any of its agencies.

The Adviser is entitled to a fee, which is calculated daily and 
paid monthly, at an annual rate of .74% of the average daily net 
assets of the Fund. The Adviser may voluntarily waive a portion 
of its fees in order to limit the total operating expenses of 
the Fund. The Adviser reserves the right, in its sole discretion, 
to terminate these voluntary fee waivers at any time. For the 
fiscal year ended September 30, 1994, the Adviser was paid an 
advisory fee of .47% of the Fund's average daily net assets.

John C. Portwood, CFA, Senior Vice President of the Adviser, has 
oversight responsibilities of the portfolio managers of all Marquis 
Funds since inception. With over 26 years of investment management 
experience, Mr. Portwood has been the manager of the Adviser's 
Trust Investment Division for the past six years.

Effective September 1, 1994, James C. McElroy, CFA, Vice President 
and Director of Portfolio Management for the Adviser, became the 
portfolio manager of the Fund. Mr. McElroy, who has more than 
12 years of portfolio management experience, joined the Adviser 
in January 1994. Prior to that, Mr. McElroy served in similar 
capacities with Zeliff, Wallace Advisory (1991-1993) and C&S Investment 
Advisors (1981-1990).

Determination of Net Asset Value. The net asset value per share 
of the Fund is determined as of the close of trading on the New 
York Stock Exchange (typically, 3:00 p.m., central standard time) 
on each Business Day by dividing the total market value of the 
Fund's investments and other assets, less any liabilities, by 
the total outstanding shares of the Fund. Purchases will be made 
in full and fractional shares calculated to three decimal places. 
Pursuant to guidelines adopted and monitored by the Trustees of 
the Fund, the Fund may use a pricing service to provide market 
quotations or fair market valuations. A pricing service may derive 
such valuations through the use of a matrix system to value fixed 
income securities which considers factors such as securities prices, 
yield features, ratings and developments related to a specific 
security. Although the methodology and procedures for determining 
net asset value are identical for both classes of the Fund, the 
net asset value per share of such classes may differ because of 
the distribution expenses charged to Class B shares.

Dividends, Distributions and Taxes. The following summary of federal 
income tax consequences is based on current tax laws and regulations,
which may be changed by legislative, judicial or administrative 
action. No attempt has been made to present a detailed explanation 
of the federal, state or local income tax treatment of the Fund 
or its shareholders. Accordingly, shareholders are urged to consult 
their tax advisers regarding specific questions as to federal, 
state and local income taxes. State and local tax consequences 
on an investment in the Fund may differ from the federal income 
tax consequences described below. Additional information concerning 
taxes is set forth in the Additional Statement.

Dividends and Distributions. Substantially all net investment 
income (not including capital gains) is declared and paid quarterly 
for the Fund. Shareholders who own shares at the close of business 
on the record date will be entitled to receive the dividend. The 
Fund intends to pay such dividends on the first business day of 
the month following the month the dividend was declared. Currently, 
capital gains of the Fund, if any, will be distributed at least 
annually.

Page 19


Shareholders automatically receive all income dividends and capital 
gain distributions in additional shares at the net asset value 
next determined following the record date, unless the shareholder 
has elected to take such payment in cash. Shareholders may change 
their election by providing written notice to the Administrator 
at least 15 days prior to the distribution.

Dividends and other distributions of the Fund are paid on a per-share 
basis. The value of each share will be reduced by the amount of 
the payment. If shares are purchased shortly before the record 
date for a dividend or the distribution of capital gains, a shareholder 
will pay the full price for the shares and receive some portion 
of the price back as a taxable dividend or other distribution.

Tax Status of the Fund's Dividends and Distributions. The Fund 
will distribute all of its net investment income (including, for 
this purpose, net short-term capital gain) to shareholders. Dividends 
from net investment income will be taxable to shareholders as 
ordinary income whether received in cash or in additional shares. 
Distributions from net investment income will qualify for the 
dividends-received deduction for corporate shareholders only to 
the extent such distributions are derived from dividends paid 
by domestic corporations. It can be expected that only certain 
dividends of the Fund will qualify for that deduction. Any net 
realized capital gains will be distributed at least annually and 
will be taxed to shareholders as long-term capital gains, regardless 
of how long the shareholder has held shares. Distributions from 
net capital gains do not qualify for the dividends-received deduction. 
The Fund will make annual reports to shareholders of the federal 
income tax status of all distributions, including the amount of 
dividends eligible for the dividends-received deduction.

Certain securities purchased by the Fund (such as STRIPS, TRs, 
TIGRs and CATS, defined in "Description of Permitted Investments 
and Risk Factors") are sold with original issue discount and thus 
do not make periodic cash interest payments. The Fund will be 
required to include as part of its current income the accrued 
discount on such obligations even though the Fund has not received 
any interest payments on such obligations during that period. 
Because the Fund distributes all of its net investment income 
to its shareholders, the Fund may have to sell portfolio securities 
to distribute such accrued income, which may occur at a time when 
the Adviser would not have chosen to sell such securities and 
which may result in a taxable gain or loss.

Income received on direct U.S. Government obligations is exempt 
from income tax at the state level when received directly and 
may be exempt, depending on the state, when received by a shareholder 
provided certain state-specific conditions are satisfied. Shareholders 
should consult their tax advisers to determine whether any portion 
of the income dividends received from the Fund is considered tax 
exempt in their particular state.

Ordinarily, shareholders will include in income all dividends 
declared by the Fund in the year those dividends are paid. However, 
dividends declared by the Fund in October, November or December 
of any year and payable to shareholders of record on a date in 
one of those months will be deemed to have been paid by the Fund 
and received by the shareholders on the last day of that month, 
if paid by the Fund at any time during the following January.

The Fund intends to make sufficient distributions prior to the 
end of each calendar year to avoid liability for federal excise 
tax. A sale, exchange, or redemption of the Fund's shares is a 
taxable event to the shareholder.

Tax Status of the Fund. The Fund is treated as a separate entity 
for federal income tax purposes and is not combined with other 
Marquis Funds. The Fund intends to qualify for the special tax 
treatment afforded regulated investment companies as defined under 
Subchapter M of the Code. As long as the Fund qualifies for this 
special tax treatment, it will be relieved of federal income tax 
on that part of its net investment income and net capital gain 
(the excess of net long-term capital gains over net short-term 
capital loss) which it distributes to shareholders.

Fund Performance Information

From time to time, the Fund may advertise yield and total return. 
These figures will be based on historical earnings and are not 
intended to indicate future performance. The yield of the Fund 
refers to the annualized income


Page 20

generated by an investment in the Fund over a specified 30-day 
period. The yield is calculated by assuming that the same amount 
of income generated by the investment during that period is generated 
in each 30-day period over one year and is shown as a percentage 
of the investment.

The total return of the Fund refers to the average compounded 
rate of return to a hypothetical investment, net of any sales 
charge imposed on Class A shares redeemed at the end of the specified 
period covered by the total return figure, for designated time 
periods (including, but not limited to, the period from which 
the Fund commenced operations through the specified date), assuming 
that the entire investment is redeemed at the end of each period 
and assuming the reinvestment of all dividend and capital gain 
distributions. The total return of the Fund may also be quoted 
as a dollar amount or on an aggregate basis, an actual basis, 
without inclusion of any front-end or contingent sales charges 
or with a reduced sales charge in advertisements distributed to 
investors entitled to a reduced sales charge.

The Fund may periodically compare its performance to other mutual 
funds tracked by mutual fund rating services (such as Lipper Analytical), 
financial and business publications and periodicals; broad groups 
of comparable mutual funds; unmanaged indices which may assume 
investment of dividends but generally do not reflect deductions 
for administrative and management costs or other investment alternatives. 
The Fund may quote Morningstar, Inc., a service that ranks mutual 
funds on the basis of risk-adjusted performance, and Ibbotson 
Associates of Chicago, Illinois, which provides historical returns 
of the capital markets in the United States. The Fund may use 
long-term performance of these capital markets to demonstrate 
general long-term risk versus reward scenarios and could include 
the value of a hypothetical investment in any of the capital markets. 
The Fund may also quote financial and business publications and 
periodicals as they relate to fund management, investment philosophy 
and investment techniques.

The Fund may quote various measures of volatility and benchmark 
correlation in advertising and may compare these measures to those 
of other funds. Measures of volatility attempt to compare historical 
share price fluctuations or total returns to a benchmark, while 
measures of benchmark correlation indicate the validity of a comparative 
benchmark. Measures of volatility and correlation are calculated 
using averages of historical data and cannot be calculated precisely.

Additional Information

Description of the Fund and its Shares. The Fund is an open-end, 
diversified management investment company that offers units of 
beneficial interest ("shares") in the Fund through two separate 
classes, Class A and Class B, which provide for variations in 
sales charges, distribution costs, voting rights and dividends. 
Except for these differences between classes, each share of the 
Fund represents an undivided, proportionate interest in that Fund.

Each share held entitles the shareholder or record to one vote. 
Each Class will vote separately on matters relating solely to 
that Class. As a Massachusetts business trust, the Fund is not 
required to hold annual meetings of shareholders, but meetings 
of shareholders will be held from time to time to seek approval 
for certain changes in the operation of the Fund and for the election 
of Trustees under certain circumstances. In addition, a Trustee 
may be removed by the remaining Trustees or by shareholders at 
a special meeting called upon written request of shareholders 
owning at least 10% of the outstanding shares of the Fund. In 
the event that such a meeting is requested, the Fund will provide 
appropriate assistance and information to the shareholders requesting 
the meeting.

The Custodian and the Transfer Agent. First National Bank of Commerce 
in New Orleans acts as Custodian of the Fund. The Custodian holds 
cash, securities and other assets of the Fund as required by the 
1940 Act, and remuneration may be earned for such services.

DST Systems, Inc. ("DST"), 210 West 10th Street, Kansas City, 
Missouri 64105, 1-800-471-1144, acts as transfer agent for the 
Fund under a Transfer Agent Agreement. DST also acts as the dividend 
disbursing agent and shareholder servicing agent for the Fund.

What are Some Additional Considerations for Investors?

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

Page 21


The Fund has agreed to waive any sales charge on shares sold to 
the Trust. Furthermore, FT Evaluators L.P. has agreed to waive 
its usual fee for acting as Evaluator of the Trust's portfolio 
with respect to that portion of the portfolio comprised of Fund 
shares, since information with respect to the price of the Fund's 
shares is readily available to it. In addition, the Indenture 
requires the Trustee to vote all shares of the Fund held in the 
Trust in the same manner and ratio on all proposals as the vote 
of owners of Fund shares not held by the Trust.

The value of the Fund's shares, 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 Fund's shares may appreciate or depreciate in value 
(or pay dividends or other distributions) depending on the full 
range of economic and market influences affecting the securities 
in which it is invested and the success of the Fund's Adviser 
in anticipating or taking advantage of such opportunities as they 
may occur. However, the Sponsor believes that, upon termination 
of the Trust, even if the Fund shares 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 $11.00 per Unit (which is equal to the per Unit 
value upon maturity of the Treasury Obligations) for those individuals 
purchasing on the Initial Date of Deposit (or any other Date when 
the value of the Units is $11.00 or less). 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 $11.00 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 
$11.00 or less), total distributions, including distributions 
made upon termination of the Trust, may be less than the amount 
paid for a Unit.

The Sponsor, Adviser, Underwriter, Fund 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 
will not be delivered ("Failed Treasury Obligations") to the Trust, 
the Sponsor is authorized under the Indenture to direct the Trustee 
to acquire other Treasury Obligations ("Replacement Treasury Obligations"). 
Any Replacement Treasury Obligation deposited in the Trust will 
have the same maturity value and, as closely as can be reasonably 
acquired by the Sponsor, the same maturity date. The Replacement 
Treasury Obligations must be purchased within 30 days after the 
deposit of the Failed Treasury Obligations and the purchase price 
may not exceed the amount of funds reserved for the purchase of 
the Failed Treasury Obligations.

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

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

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

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

Page 22

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 net asset value of the Fund shares in the Trust, 
plus or minus cash, if any, in the Capital and Income Accounts 
held or owned by the Trust, plus a sales charge of 4.5% (equivalent 
to 4.712% of the net amount invested) divided by the amount of 
Units of the Trust outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate of the offering side evaluation of the 
Treasury Obligations and the net asset value of the Fund shares 
in the Trust divided by the amount 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 net asset 
value of the Fund shares in the Trust, plus or minus cash, if 
any, in the Capital and Income Accounts held or owned by the Trust, 
plus a maximum sales charge of 4.5% of the Public Offering Price 
(equivalent to 4.712% of the net amount invested) divided by the 
number of outstanding Units of the Trust.

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

                                            Primary and Secondary
                                        __________________________
                                        Percent of      Percent of
                                        Offering        Net Amount
Dollar Amount of Trade                  Price           Invested
_______________                         _________       __________
$  100,000 but less than $250,000       1.00%           1.0101%
$  250,000 but less than $500,000       1.50%           1.5228%
$  500,000 but less than $1,000,000     2.00%           2.0408%
$1,000,000 or more                      3.00%           3.0928%

Any such reduced sales charge shall be the responsibility of the 
selling broker/dealer, bank or other selling agent. 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 broker/dealer, 
bank or other selling agent. Additionally, Units purchased in 
the name of the spouse of a purchaser or in the name of a child 
of such purchaser under 21 years of age will be deemed, for the 
purposes of calculating the applicable sales charge, to be additional 
purchases by the purchaser. The reduced sales charges will also 
be applicable to a trustee or other fiduciary purchasing securities 
for a single trust estate or single fiduciary account. The purchaser 
must inform the broker/dealer, bank or other selling agent of 
any such combined purchase prior to the sale in order to obtain 
the indicated discount. With respect to the employees, officers 
and directors (including their immediate families and trustees, 
custodians or a fiduciary for the benefit of such person) of the 
Sponsor, broker/dealers, banks or other selling agents and their 
affiliates, the sales charge is reduced by 2.0% of the Public 
Offering Price for purchases of Units during the initial and secondary 
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


Page 23

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" is imposed.

Had the Units of the Trust been available for sale on the business 
day immediately 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 
this 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 
net asset value of the Fund shares therein plus or minus a pro 
rata share of cash, if any, in the Capital and Income 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.

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 net asset value of the 
Fund shares therein plus or minus a pro rata share of cash, if 
any, in the Capital and Income 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 three 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 Units so ordered will be made 
three 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 intends to deposit additional 
Securities in the Trust and create additional Units. Units reacquired 
by the Sponsor or the Underwriters during the initial offering 
period (at prices based upon the aggregate offering price of the 
Treasury Obligations and the aggregate net asset value of the 
Fund shares plus or minus a pro rata share of cash, if any, in 
the Capital and Income 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 in the primary and secondary 
market will be made to broker/dealers, banks and other selling 
agents at prices which represent a concession or agency commission 
of 3.5% of the Public Offering Price. 

The Sponsor reserves the right to change the amount of the concession 
or agency commission from time to time. Certain commercial banks 
and their brokerage affiliates are 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 or their brokerage affiliates in the amounts indicated above. 
Under the Glass-Steagall Act, banks and their affiliates may be 
prohibited from underwriting Trust Units; however, the Glass-Steagall 
Act does permit certain agency transactions and the banking regulators 
have not indicated that

Page 24


these particular agency transactions are not permitted under such 
Act. In Texas and in certain other states, any banks making Units 
available must be registered as broker/dealers under state law.

From time to time the Sponsor may implement programs under which 
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 a dealer may be eligible to win other 
nominal awards for certain sales efforts, or under which the Sponsor 
will reallow to any such 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 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, the Morgan Stanley World Index or other global 
indices, 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.

What are the Sponsor's Profits?

The Sponsor of the Trust will receive a gross sales commission 
equal to 4.5% of the Public Offering Price of the Units (equivalent 
to 4.712% of the net amount invested), less any reduced sales 
charge for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Public Offering-How 
are Units Distributed?" for information regarding the receipt 
of the excess gross sales commissions by the Sponsor from the 
Underwriters and additional concessions available to the dealers 
and other selling agents. In addition, the Sponsor may be considered 
to have realized a profit or sustained a loss, as the case may 
be, in the amount of any difference between the cost of the Treasury 
Obligations to the Trust (which is based on the Evaluator's determination 
of the aggregate offering price of the underlying Treasury Obligations 
of such Trust on the Initial Date of Deposit) and the cost of 
such Treasury Obligations to the Sponsor. See Note (2) of "Schedule 
of Investments." During the initial offering period, the Underwriters 
may also realize profits or sustain losses as a result of fluctuations 
after the Date of Deposit in the Public Offering Price received 
by the dealers and other selling agents upon the sale of Units.

The Sponsor will deposit all shares of the Fund at net asset value, 
i.e., without a sales charge, and so will not receive any profit 
from the deposit of Fund shares.

In maintaining a market for the Units, the Sponsor or Underwriters 
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 4.5%) or redeemed. The secondary market public

Page 25


offering price of Units may be greater or less than the cost of 
such Units to the Sponsor or Underwriters.

Will There be a Secondary Market?

After the initial offering period, although not obligated to do 
so, the Sponsor intends to, and the Underwriters may, maintain 
a market for the Units and continuously to 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 net asset value of the Fund shares in the Trust 
plus or minus cash, if any, in the Capital and Income Accounts 
of the Trust. All expenses incurred in maintaining a secondary 
market, other than the fees of the Evaluator, the supervisory 
and audit expenses and the costs of the Trustee in transferring 
and recording the ownership of Units, will be borne by the Sponsor. 
If the supply of Units exceeds demand, or for some other business 
reason, the Sponsor may discontinue purchases of Units at such 
prices. IF A UNIT HOLDER WISHES TO DISPOSE OF HIS OR HER UNITS, 
HE OR SHE SHOULD INQUIRE OF THE SPONSOR AS TO CURRENT MARKET PRICES 
PRIOR TO MAKING A TENDER FOR REDEMPTION TO THE TRUSTEE.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed by the Trustee and the Sponsor. Delivery of certificates 
representing Units ordered for purchase is normally made three 
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 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.

Page 26


How are Income and Capital Distributed?

The Trustee will distribute any net income (other than accreted 
interest) received with respect to any of the Securities in the 
Trust on or about the Distribution Dates to Unit holders of record 
on the preceding Record Date. See "Summary of Essential Information." 
Proceeds received from rebated Rule 12b-1 fees, if any, or on 
the sale of any Securities in the Trust, to the extent not used 
to meet redemptions of Units or pay expenses, will be distributed 
at least annually on each Distribution Date to Unit holders of 
record on the preceding Record Date. Income with respect to the 
original issue discount on the Treasury Obligations in the Trust, 
will not be distributed currently, although Unit holders will 
be subject to Federal income tax as if a distribution had occurred. 
See "What is the Federal Tax Status of Unit Holders?"

The Record Date and Distribution Date were established so as to 
occur shortly after the record date and the payment dates of the 
Fund. The Fund normally pays dividends on its net investment income 
quarterly. Net realized capital gains, if any, will be distributed 
at least annually.

Within a reasonable time after the Trust is terminated, each Unit 
holder will, upon surrender of his or her Units for redemption, 
receive: (i) the number of shares of the Fund attributable to 
his or her Units, which will be distributed "in-kind" directly 
to his or her account, rather than redeemed, (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 termination of the Trust, Unit holders 
will be offered the option of having the proceeds from the disposition 
of the Treasury Obligations in the Trust invested on the date 
such proceeds become available to the Trust, in additional shares 
of the Fund at net asset value. Such shares will not be subject 
to a sales charge or a contingent deferred sales load but such 
shares will incur Rule 12b-1 fees, if any, as do all other shares 
held directly by investors in the Fund. Unless a Unit holder indicates 
that he or she wishes to reinvest such amounts, they will be paid 
in cash, as indicated above. A Unit holder may, of course, at 
any time after the Fund shares are distributed to his or her account, 
instruct the Fund to redeem all or a portion of the shares in 
his or her account. Shares of the Fund, as more fully described 
in its prospectus, will be redeemed at the then current net asset 
value. If within 180 days after the termination of the Trust a 
registered owner of Units has not surrendered the Units, the Trustee 
shall liquidate the shares of the Fund held for such Unit holder 
and hold the funds to which such Unit holder is entitled until 
such Units are surrendered.

The Trustee will credit to the Income Account of the Trust any 
dividends, distributions or rebated Rule 12b-1 fees, if any, received 
on the Fund shares therein. All other receipts (e.g., return of 
principal, 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.

How Can Distributions to Unit Holders be Reinvested?

Each Unit holder of the Trust will have distributions of principal 
or income automatically invested in Fund shares (if Fund shares 
are registered in the Unit holder's state of residence) deposited 
at such share's net asset value next computed, unless he or she 
indicates at the time of purchase, or subsequently notifies the 
Trustee in writing, that he or she wishes to receive cash payments. 
Shares of the Fund obtained through reinvestment will not be subject 
to a sales charge, although such shares will incur Rule 12b-1 
fees, if any, as do all other shares held directly by investors 
in the Fund. Reinvestment by the Trust in Fund shares will normally 
be made as of the distribution date of the Trust after the Trustee 
deducts therefrom the expenses of the Trust.

Additional information with respect to the investment objective 
and policies of the Fund is contained in its Additional Statement 
(which is hereby incorporated by reference), which can be obtained 
by calling 1-800-462-9511.

Unit holders who are receiving distributions in cash may elect 
to participate in the automatic reinvestment feature by filing 
with the Trustee an election to have such distributions reinvested 
without a sales charge. Such election must be received by the 
Trustee at least ten days prior to the Record Date applicable to

Page 27


any distribution in order to be in effect for such Record Date. 
Any such election shall remain in effect until a subsequent notice 
is received by the Trustee.

Exchange Privilege. Shares of the Fund held in a Unit holder's 
reinvestment account may be exchanged generally at net asset value. 
You may exchange Class A or Class B shares of the Fund for Class 
A or Class B shares, respectively, of any other Marquis Fund without 
paying any additional sales charge. You may exchange an investment 
in Class A shares of any Marquis Fund for shares of the Marquis 
Money Market Fund and move your investment back into Class A shares 
of any Marquis Fund, without paying any additional sales charge. 
See "Exchange Privilege" in the Fund's prospectus for additional 
information regarding the exchange procedure. THE EXCHANGE PRIVILEGE 
DOES NOT APPLY TO MARQUIS FUNDS VALUE EQUITY FUND SHARES IN THE 
TRUST'S PORTFOLIO, ONLY TO THOSE HELD IN A UNIT HOLDER'S REINVESTMENT
ACCOUNT.

General Information on Exchanges. You must have received a current 
prospectus of the Fund into which you wish to move your investment 
before the exchange will be effected. Exchanges will be made only 
after instructions in writing or by telephone (an "Exchange Request") 
are received by DST. If an Exchange Request in good order is received 
by DST by 3:00 p.m. central standard time, on any Business Day, 
the exchange will occur on that day. The exchange privilege may 
be exercised only in those states where the class or shares of 
the "new" fund may legally be sold.

Customers who beneficially own shares held of record by a financial 
institution should contact that institution if they wish to exchange 
shares. The institution will contact DST and effect the exchange 
on behalf of the Customer.

The Fund reserves the right to change the terms or conditions 
of the exchange privilege discussed herein upon sixty days' notice.

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 
time after the end of each calendar year, the Trustee will 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 gains distributed during such year.

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his or her Units 
by tender to the Trustee at its corporate trust office in the 
City of New York of the certificates representing the Units to 
be redeemed, or in the case of uncertificated Units, delivery 
of a request for redemption, duly endorsed or accompanied by proper 
instruments of transfer with signature guaranteed as explained 
above (or by providing satisfactory indemnity, as in connection 
with lost, stolen or destroyed certificates), and payment of applicable 
governmental charges, if any. No redemption fee will be charged. 
On the third business day following such tender, 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 day 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 NYSE is 
open for trading and such Units will be deemed to have been tendered 
to the Trustee on such day for redemption at the redemption price 
computed on that day. Units so redeemed shall be cancelled.

Any 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

Page 28


be realized. Shares of the Fund 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 $11.00 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 net asset value 
of the Fund shares in the Trust, plus or minus cash, if any, in 
the Capital and Income 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 NYSE on the date 
any such determination is made and the net asset value of the 
Fund shares in the Trust, plus or minus cash, if any, in the Capital 
and Income Accounts. 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 net asset value of the Fund 
shares 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 net asset value 
of the Fund shares 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 net asset value of the Fund shares next computed; and 
(3) dividends or other distributions receivable on Fund shares 
trading ex-dividend as of the date of computation and amounts 
accrued, if any, for rebated Rule 12b-1 fees; 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, the Supervisor and counsel fees, if any; (3) cash 
held for distribution to Unit holders of record of the Trust as 
of the business day prior to the evaluation being made; and (4) 
other liabilities incurred by the Trust; and finally dividing 
the results of such computation by the number of Units of the 
Trust outstanding as of the date thereof.

The right of redemption may be suspended and payment postponed 
for any period during which the NYSE is closed (other than for 
customary weekend and holiday closings) or during which the SEC 
determines that trading on the NYSE 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 
SEC may by order permit. Under certain extreme circumstances, 
the Sponsor may apply to the SEC for an order permitting a full 
or partial suspension of the right of Unit holders to redeem their 
Units. The Trustee is not liable to any person in any way for 
any loss or damage which may result from any such suspension or 
postponement.

How May Units be Purchased by the Sponsor?

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

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

How May Securities be Removed from the 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 
a Security in the unlikely event that an issuer of a Security 
defaults in


Page 29

the payment of dividends or interest or there exist certain other 
materially adverse conditions described in the Indenture.

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 $11.00 per Unit. Treasury Obligations 
may not be sold to meet Trust expenses.

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

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

The Trustee and any successor Trustee may resign by executing 
an instrument in writing and filing the same with the Sponsor 
and mailing a copy of a notice of resignation to all Unit holders. 
Upon receipt of such notice, the Sponsor is obligated to appoint 
a successor Trustee promptly. If the Trustee becomes incapable 
of acting or becomes bankrupt or its affairs are taken over by 
public authorities, the Sponsor may remove the Trustee and appoint 
a successor as provided in the Indenture. If upon resignation 
of the 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 the 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 the 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.

Page 30


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 become incapable of acting or become 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 SEC, 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.

                        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 Underwriters, including the Sponsor. If the Trust is liquidated 
because of the redemption of unsold Units of the Trust by the 
Underwriter, the Sponsor will refund to each purchaser of Units 
of the Trust the entire sales charge paid by such purchaser. In 
the event of termination, written notice thereof will be sent 
by the Trustee to all Unit holders


Page 31

of the Trust. Within a reasonable period after termination, the 
Trustee will follow the procedures set forth under "How are Income 
and Principal Distributed?"

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 32



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
The First Trust Special Situations Trust, Series 120

   
We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 120, comprised of Marquis Value Equity & Treasury 
Securities Trust, Series 1, as of the opening of business on August 
14, 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 at the opening of business on August 14, 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 120, comprised 
of Marquis Value Equity & Treasury Securities Trust, Series 1, 
at the opening of business on August 14, 1995, in conformity with 
generally accepted accounting principles.
    



                                        ERNST & YOUNG LLP



   
Chicago, Illinois
August 14, 1995
    


Page 33

                                          Statement of Net Assets



   

       Marquis Value Equity & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 120
                    At the Opening of Business on August 14, 1995
                                      the Initial Date of Deposit

    


<TABLE>
<CAPTION>

                             ASSETS
<S>                                                                             <C>
Investment in Securities represented by purchase contracts (1) (2)              $ 100,280
Organizational costs (3)                                                           20,000
									        ---------
Total assets                                                                      120,280

                           LIABILITIES
Accrued organizational costs (3)                                                   20,000
                                                                                _________
Net assets                                                                      $ 100,280
                                                                                =========
Units outstanding                                                                  10,000
                                                                                =========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS
<S>                                                                             <C>
Cost to investors (4)                                                           $ 105,005
Less sales charge (4)                                                              (4,725)
                                                                                __________
Net assets                                                                      $ 100,280
                                                                                ==========

</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     The aggregate cost of the Securities listed under "Schedule 
of Investments" is based on the offering side evaluations of the 
Treasury Obligations and the net asset value of the Fund shares.

(2)     An irrevocable letter of credit totaling $200,000, issued 
by Bankers Trust Company, has been deposited with the Trustee 
which is sufficient for the purchase of the Securities pursuant 
to contracts for the purchase of such Securities. 

(3)     The Trust will bear all or a portion of its estimated organizational 
costs which will be deferred and amortized over five years from 
the Initial Date of Deposit. The estimated organizational costs 
are based on 1,000,000 Units of the Trust expected to be issued. 
To the extent the number of Units issued is larger or smaller, 
the estimate will vary.

(4)     The aggregate cost to investors includes a sales charge computed 
at the rate of 4.5% of the Public Offering Price (equivalent to 
4.712% of the net amount invested), assuming no reduction of sales 
charge for quantity purchases.


Page 34


                                          Schedule of Investments

   
       Marquis Value Equity & Treasury Securities Trust, Series 1
             The First Trust Special Situations Trust, Series 120
                    At the Opening of Business on August 14, 1995
                                      the Initial Date of Deposit
    

<TABLE>
<CAPTION>

                            PORTFOLIO


                                                                                Percentage of        Cost of  
Maturity                                                                        Aggregate            Securities
Value           Name of Issuer and Title of Security (1)                        Offering Price       to Trust (2)
________        ________________________________________                        ______________       ____________
<C>             <S>                                                             <C>                  <C>
$110,000        Zero Coupon U.S. Treasury bonds
                maturing on February 15, 2007                                   49.94%               $ 50,084

Number of
Shares   
_________

4,450           Marquis Funds Value Equity Fund                                 50.06%                 50,196
                                                                                ________             ________
                Total Investments                                                 100%               $100,280
                                                                                ========             ========
</TABLE>
[FN]
__________________
(1)     The Treasury Obligations have been purchased at a discount 
from their par value because there is no stated interest income 
thereon (such securities are often referred to as U.S. Treasury 
zero coupon 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.

        Shares of Marquis Funds Value Equity Fund (the "Fund") have 
been valued at their net asset value as of the opening of business 
on the Initial Date of Deposit.

        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 the Securities were entered into by the Sponsor on August 
11 and 14, 1995.

(2)     The cost of the Securities to the Trust represents the offering 
side evaluation as determined by FT Evaluators L.P., the Evaluator 
(an affiliate of the Sponsor) with respect to the Treasury Obligations 
and the net asset value with respect to the Fund shares acquired. 
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 
net asset value of the Fund shares on the Initial Date of Deposit, 
was $100,113. Cost and profit to the Sponsor relating to the purchase 
of the Treasury Obligations were $50,084 and $0, respectively. 
Cost and profit to the Sponsor relating to the Fund shares were 
$50,196 and $0, respectively.


Page 35


<TABLE>
<CAPTION>


CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 4
Marquis Value Equity & Treasury Securities 
  Trust, Series 1
The First Trust Special Situations Trust, Series 120:
        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?                                    11
Portfolio:
        What are Treasury Obligations?                          11
        What is Marquis Funds Equity Value Fund?                11
        Fund Expenses                                           11
        What are the Fund's Investment Policies?                13
        Risk Factors and Description of Permitted 
           Investments                                          14
        Who is the Management of Marquis Funds
           Value Equity Fund?                                   18
        Fund Performance Information                            20
        Additional Information                                  21
        What are Some Additional Considerations 
           for Investors?                                       21
Public Offering:
        How is the Public Offering Price Determined?            23
        How are Units Distributed?                              24
        What are the Sponsor's Profits?                         25
        Will There be a Secondary Market?                       26
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
           and Transferred?                                     26
        How are Income and Capital Distributed?                 27
        How Can Distributions to Unit Holders 
           be Reinvested?                                       27
        What Reports Will Unit Holders Receive?                 28
        How May Units be Redeemed?                              28
        How May Units be Purchased by the Sponsor?              29
        How May Securities be Removed from the Trust?           29
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     30
        Who is the Trustee?                                     30
        Limitations on Liabilities of Sponsor and Trustee       31
        Who is the Evaluator?                                   31
Other Information:
        How May the Indenture Be Amended 
          or Terminated?                                        31
        Legal Opinions                                          32
        Experts                                                 32
Report of Independent Auditors                                  33
Statement of Net Assets                                         34
Schedule of Investments                                         35
</TABLE>

                           ___________

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




                FIRST TRUST (registered trademark)


                          Marquis Value                       
                        Equity & Treasury
                         Securities Trust
                            Series 1



                First Trust (registered trademark)

                1001 Warrenville Road, Suite 300
                      Lisle, Illinois 60532
                         1-708-241-4141




                            Trustee:

                   United States Trust Company
                           of New York

                          770 Broadway
                    New York, New York  10003
                         1-800-682-7520


   
                        Servicing Agent:

                        DST Systems, Inc.
                      210 West 10th Street
                  Kansas City, Missouri  64105
                         1-800-471-1144
    

                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE


   
                         August 14, 1995

    

Page 36





               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits





                               S-1
                                
                                
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
120, has duly caused this Amendment of Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
August 14, 1995.


                        THE FIRST TRUST SPECIAL SITUATIONS
                        TRUST, SERIES 120
                        
                        
                        By:  NIKE SECURITIES L.P.
                                  Depositor
                        
                        
                        
                        By   Carlos E. Nardo
                             Senior Vice President
                        
                        
                        
                        
                        
                        
                               S-2
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment  to the Registration Statement  has  been  signed
below  by  the following person in the capacity and on  the  date
indicated:


      NAME                 TITLE*                DATE

Robert D. Van Kampen   Sole Director    )
                     of Nike Securities )
                      Corporation, the  )  August 14, 1995
                     General Partner of )
                    Nike Securities L.P.                 )
                                        )
                                        )  Carlos E. Nardo
                                        )Attorney-in-Fact**
                                        )
                                        )
                                        )






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

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


                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated August 14,  1995  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-60813) and related Prospectus of The First Trust  Special
Situations Trust, Series 120.


                                   ERNST & YOUNG LLP


Chicago, Illinois
August 14, 1995


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

1.1    Form  of  Standard  Terms  and  Conditions  of  Trust  for
       Oppenheimer  Global  Growth & Treasury  Securities  Trust,
       Series  1  and  subsequent Series effective September  22,
       1994  among  Nike  Securities L.P.  as  Depositor,  United
       States  Trust Company of New York as Trustee, First  Trust
       Advisors L.P. as Evaluator, and First Trust Advisors  L.P.
       as Portfolio Supervisor.

1.1.1  Form   of  Trust  Agreement  for  Series  120  among  Nike
       Securities L.P. as Depositor, United States Trust  Company
       of  New  York as Trustee, FT Evaluators L.P. as Evaluator,
       and First Trust Advisors L.P. as Portfolio Supervisor.

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

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

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

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

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-5

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

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

4.1    Consent of FT Evaluators L.P.

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

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




                               S-6





      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 120
                                
                                
                         TRUST AGREEMENT

                     Dated:  August 14, 1995
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
FT  Evaluators L.P., as Evaluator, and First Trust Advisors L.P.,
as  Portfolio Supervisor, sets forth certain provisions  in  full
and  incorporates other provisions by reference to  the  document
entitled  "Standard Terms and Conditions of Trust for Oppenheimer
Global  Growth  &  Treasury  Securities  Trust,  Series   1   and
subsequent  Series, Effective September 22, 1994" (herein  called
the   "Standard  Terms  and  Conditions  of  Trust"),  and   such
provisions as are incorporated by reference constitute  a  single
instrument.   All references herein to Articles and Sections  are
to  Articles and Sections of the Standard Terms and Conditions of
Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:

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


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

      B.   (1)  The aggregate number of Units outstanding for the
Trust on the Initial Date of Deposit is 10,000 Units.

           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/10,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.

      C.   The Percentage Ratio is as follows on the Initial Date
of Deposit:

$1,100 maturity value of Zero Coupon Obligations per 100 Units
to 44.5 shares of the Mutual Fund per 100 Units.

      D.    The  Record  Dates  shall be  as  set  forth  in  the
Prospectus under "Summary of Essential Information."

      E.    The Distribution Dates shall be as set forth  in  the
Prospectus under "Summary of Essential Information."

      F.   The Mandatory Termination Date for the Trust shall  be
February 15, 2007.

     G.   The Zero Coupon Obligations Maturity Date for the Trust
shall be February 15, 2007.

      H.   The Evaluator's compensation as referred to in Section
4.03  of the Standard Terms and Conditions of Trust shall  be  an
annual  fee  of $0.0020 per $10.00 principal amount  of  Treasury
Obligations outstanding during each period in respect of which  a
payment  is  made  pursuant  to  Section  3.05,  payable   on   a
Distribution Date.

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

     J.   The Initial Date of Deposit for the Trust is August 14,
1995.

       K.    For  purposes  of  this  Trust,  any  reference   to
"Oppenheimer  Global Growth & Treasury Securities Trust"  in  the
Standard Terms and Conditions of Trust referred to above shall be
replaced  in its entirety with "Marquis Value Equity  &  Treasury
Securities Trust."

     L.   Section 1.01(3) shall be amended to red as follows:

           "(3)    "Evaluator" shall mean FT Evaluators L.P.  and
its  successors in interest, or any successor evaluator appointed
as hereinafter provided."

     M.   For purposes of this Trust, Units of the Trust will not
be  rated by Standard & Poor's Ratings Group and any reference to
such  rating in the Standard Terms and Conditions of Trust  shall
be inapplicable.

      N.    Section 3.02 of the Standard Terms and Conditions  of
Trust  shall  be  deleted and replaced in its entirety  with  the
following:

           "Section  3.02. Income Account.     The Trustee  shall
collect  the  income from the Securities in  the  Trust  as  such
becomes payable (including all monies representing penalties  for
the  failure  to  make timely payments on the Securities,  or  as
liquidated damages for default or breach of any condition or term
of the Securities or of the underlying instrument relating to any
Securities and other income attributable to a Failed Security  or
a Failed Contract Obligation for which no Replacement Security or
Replacement  Contract  Obligation has been obtained  pursuant  to
Section  3.13 hereof) and any Rule 12b-1 fees rebated  by  or  on
behalf  of the Fund and credit such income to a separate  account
for the Trust to be known as the "Income Account".

      O.    For  purposes  of this Trust, all references  in  the
Standard Terms and Conditions of Trust to "$10.00" or "$10.00 per
Unit"  shall be amended to read "$11.00" and "$11.00  per  Unit",
respectively.
     
     P.   The first sentence of Section 3.14. shall be amended to
read as follows:
     
     "Subject  to  Section  3.15  hereof,  as  compensation   for
providing  supervisory portfolio services under  this  Indenture,
the  Portfolio  Supervisor shall receive, in arrears,  against  a
statement or statements therefor submitted to the Trustee monthly
or  annually an aggregate annual fee in an amount which shall not
exceed $0.0035 per Unit outstanding as of January 1 of such  year
except  for a Trust during the year or years in which an  initial
offering  period as determined in Section 4.01 of this  Indenture
occurs, in which case the fee for a month is based on the  number
of Units outstanding at the end of such month (such annual fee to
be  pro  rated  for  any  calendar year in  which  the  Portfolio
Supervisor provides services during less than the whole  of  such
year), but in no event shall such compensation when combined with
all  compensation  received from other series of  the  Trust  for
providing  such supervisory services in any calendar year  exceed
the  aggregate cost to the Portfolio Supervisor for the  cost  of
providing such services."
     
     Q.    Section  3.01 of the Standard Terms and Conditions  of
Trust shall be replaced in its entirety with the following:
     
     "Section  3.01.   Initial Cost.  The  expenses  incurred  in
establishing the Trust, including the cost of the preparation and
typesetting   of   the   registration   statement,   prospectuses
(including preliminary and final prospectuses), the indenture and
other  documents relating to the Trust, printing of Certificates,
Securities   and   Exchange  Commission  and   state   blue   sky
registration  fees,  the costs of the initial  valuation  of  the
portfolio  and audit of the Trust, the initial fees and  expenses
of  the  Trustee,  and  legal  and other  out-of-pocket  expenses
related thereto, but not including the expenses incurred  in  the
printing  of  preliminary  prospectuses and  final  prospectuses,
expenses  incurred in the preparation and printing  of  brochures
and  other  advertising materials and any other selling expenses,
to  the extent not borne by the Depositor, shall be borne by  the
Trust.   To  the  extent  the funds in the Income  and  Principal
Accounts  of the Trust shall be insufficient to pay the  expenses
borne  by  the Trust specified in this Section 3.01, the  Trustee
shall advance out of its own funds and cause to be deposited  and
credited to the Income Account such amount as may be required  to
permit payment of such expenses.  The Trustee shall be reimbursed
for  such advance on each Record Date from funds on hand  in  the
Income Account or, to the extent funds are not available in  such
Account, from the Principal Account, in the amount deemed to have
accrued  as  of  such Record Date as provided  in  the  following
sentence  (less  prior payments on account of such  advances,  if
any),  and  the  provisions of Section 6.04 with respect  to  the
reimbursement  of  disbursements for Trust  expenses,  including,
without limitation, the lien in favor of the Trustee therefor and
the   authority  to  sell  Securities  as  needed  to  fund  such
reimbursement,  shall apply to the payment of  expenses  and  the
amounts  advanced pursuant to this Section.  For the purposes  of
the preceding sentence and the addition provided in clause (4) of
the  first  sentence of Section 5.01, the expenses borne  by  the
Trust pursuant to this Section shall be deemed to have been  paid
on  the date of the Trust Agreement and to accrue at a daily rate
over the time period specified for their amortization provided in
the  Prospectus; provided, however, that nothing herein shall  be
deemed  to  prevent, and the Trustee shall be entitled  to,  full
reimbursement for any advances made pursuant to this  Section  no
later  than  the  termination  of the  Trust.   For  purposes  of
calculating  the  accrual of organizational expenses  under  this
Section 3.01, the Trustee shall rely on the written estimates  of
such  expenses  provided  by the Depositor  pursuant  to  Section
5.01."
     
     R.    Section  5.01 of the Standard Terms and Conditions  of
Trust shall be amended as follows:
     
     (i)   The  second sentence of the first paragraph of Section
5.01  shall  be amended by adding the following at the conclusion
thereof:    ",   plus  (4)  amounts  representing  organizational
expenses  paid  from the Trust less amounts representing  accrued
organizational expenses of the Trust, plus (5) all  other  assets
of the Trust"
     
     (ii)  The  following shall be added at the end of the  first
paragraph of Section 5.01:
     
     Until the Depositor has informed the Trustee that there will
be  no  further  deposits  of Additional Securities  pursuant  to
section  2.01(b),  the Depositor shall provide the  Trustee  with
written estimates of (i) the total organizational expenses to  be
borne  by  the Trust pursuant to Section 3.01 and (ii) the  total
number  of  Units  to be issued in connection  with  the  initial
deposit  and  all anticipated deposits of additional  Securities.
For  purposes of calculating the Trust Fund Evaluation  and  Unit
Value,  the Trustee shall treat all such anticipated expenses  as
having  been  paid and all liabilities therefor  as  having  been
incurred,  and all Units as having been issued, in each  case  on
the  date  of the Trust Agreement, and, in connection  with  each
such  calculation, shall take into account a pro rata portion  of
such  expense and liability based on the actual number  of  Units
issued  as  of  the date of such calculation.  In the  event  the
Trustee  is  informed  by the Depositor  of  a  revision  in  its
estimate of total expenses or total Units and upon the conclusion
of  the deposit of additional Securities, the Trustee shall  base
calculations made thereafter on such revised estimates or  actual
expenses,  respectively,  but such adjustment  shall  not  affect
calculations made prior thereto and no adjustment shall  be  made
in respect thereof.

     
     IN  WITNESS  WHEREOF,  Nike Securities L.P.,  United  States
Trust  Company  of New York, FT Evaluators L.P. and  First  Trust
Advisors  L.P.  have  each  caused this  Trust  Agreement  to  be
executed  and the respective corporate seal to be hereto  affixed
and  attested (if applicable) by authorized officers; all  as  of
the day, month and year first above written.

                                    
                                    NIKE SECURITIES L.P.,
                                       Depositor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                                
                                    
                                    
                                    UNITED STATES TRUST COMPANY
                                       OF NEW YORK, Trustee
                                    
                                    
                                    By   Thomas Porrazzo
                         Vice President
[SEAL]

ATTEST:

Rosalia A. Raviele
Assistant Vice President
                                    
                                    
                                    FT EVALUATORS L.P.,
                                       Evaluator
                                    
                                    
                                    By   Carlos E. Nardo
                                         Senior Vice President

                                    
                                    
                                    FIRST TRUST ADVISORS L.P.,
                                       Portfolio Supervisor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 120



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




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                     CHICAGO, ILLINOIS 60603
                                
                                
                                
                         August 14, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

    Re:  The First Trust Special Situations Trust, Series 120

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 120 in connection with the preparation,  execution
and  delivery  of a Trust Agreement dated August 14,  1995  among
Nike  Securities L.P., as Depositor, United States Trust  Company
of  New  York, as Trustee, FT Evaluators L.P., as Evaluator,  and
First  Trust Advisors L.P., as Portfolio Supervisor, pursuant  to
which the Depositor has delivered to and deposited the Securities
listed in Schedule A to the Trust Agreement with the Trustee  and
has  issued to or on the order of the Depositor a certificate  or
certificates representing units of fractional undivided  interest
in and ownership of the Fund created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution  and issuance of the Units in the Fund  have  been
duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-60813)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.

                                    Respectfully submitted,



                                       CHAPMAN AND CUTLER
EFF:jln





                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                     CHICAGO, ILLINOIS 60603
                                
                                
                                
                         August 14, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company
  of New York
770 Broadway
New York, New York  10003
                                
    Re:  The First Trust Special Situations Trust, Series 120

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  120  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under a Trust Agreement, dated August 14, 1995 (the "Indenture"),
between  Nike Securities L.P., as Depositor, United States  Trust
Company of New York, as Trustee, FT Evaluators L.P., as Evaluator
and First Trust Advisors L.P., as Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust holds both Treasury Obligations and shares of  Marquis
Funds Value Equity Fund (collectively, "the Securities") as  such
terms are defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

       I.    The  Trust  is  not  an  association  taxable  as  a
corporation  for  Federal income tax purposes; each  Unit  holder
will  be treated as the owner of a pro rata portion of the assets
of  the  Trust  under  the Internal Revenue  Code  of  1986  (the
"Code"); the income of the Trust will be treated as income of the
Unit  holders thereof under the Code; and an item of Trust income
will have the same character in the hands of a Unit holder as  it
would have in the hands of the Trustee.  Each Unit holder will be
considered to have received his pro rata share of income  derived
from each Trust asset when such income is received by the Trust.

     II.    Each Unit holder will have a taxable event  when  the
Trust   disposes  of  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.

    III.   With respect to each Unit holder's pro rata portion of
Treasury Obligations held by the Trust:  The Treasury Obligations
are  treated as bonds that were originally issued at an  original
issue  discount.   Because  the  Treasury  Obligations  represent
interest  in  "stripped"  U.S. Treasury bonds,  a  Unit  holder's
initial cost for his pro rata portion of each Treasury Obligation
held  by the Trust (determined at the time he acquires his Units,
in  the manner described above) shall be treated as its "purchase
price"  by the Unit holder.  Under the special rules relating  to
stripped bonds, original issue discount is effectively treated as
interest  for  Federal  income tax purposes  and  the  amount  of
original  issue discount in this case is generally the difference
between the bond's purchase price and its stated redemption price
at  maturity.  A Unit holder will be required to include in gross
income  for  each taxable year the sum of his daily  portions  of
original  issue discount attributable to the Treasury Obligations
held  by  the  Trust as such original issue discount accrues  and
will in general be subject to Federal income tax with respect  to
the total amount of such original issue discount that accrues for
such  year even though the income is not distributed to the  Unit
holders  during  such year to the extent it is  greater  than  or
equal  to  the  "de minimis" amount determined under  a  Treasury
Regulation  (the  "Regulation") issued on December  28,  1992  as
described  below.  To the extent the amount of such  discount  is
less than the respective "de minimis" amount, such discount shall
be  treated as zero.  In general, original issue discount accrues
daily  under  a  constant interest rate method which  takes  into
account the semi-annual compounding of accrued interest.  In  the
case  of  the  Treasury Obligations, this method  will  generally
result in an increasing amount of income to the Unit holders each
year.

     IV.    With  respect to a Unit holder's pro rata portion  of
Marquis Funds Value Equity Fund shares held by the Trust:
     
         (a)   Each Unit holder will be considered to receive his
     pro  rata portion of each distribution made by Marquis Funds
     Value  Equity Fund on the shares, when such distribution  is
     received by Trust.  A distribution declared by Marquis Funds
     Value  Equity Fund in October, November or December  to  the
     Trust  and paid during the following January will be treated
     as  having been received by Unit holders on December  31  in
     the year such distribution was declared.  To the extent that
     any  distribution by Marquis Funds Value Equity Fund on  the
     shares constitutes ordinary income, each Unit holder will be
     deemed   to   have   received  ordinary  income   when   the
     distribution  is received by the Trust.  To the  extent  any
     distribution  constitutes a capital gain distribution,  each
     Unit  holder will be deemed to have received a capital  gain
     when  the  distribution is received by the  Trust.   To  the
     extent  that  any  distribution  constitutes  a  return   of
     capital, each Unit holder will be deemed to have received  a
     return  of capital when the distribution is received by  the
     Trust.
     
         (b)   To the extent that Marquis Funds Value Equity Fund
     makes  a  distribution  on the shares  which  constitutes  a
     return of capital, such distribution should be applied by  a
     Unit  holder  to reduce his basis (determined in  accordance
     with  paragraph  (II)  hereof) in his pro  rata  portion  of
     Marquis  Funds Value Equity Fund shares held  by  the  Trust
     until the total of all cash reductions reduces such basis to
     zero and thereafter should be reported by the Unit holder as
     a capital gain.
     
          (c)   Marquis Funds Value Equity Fund may elect to pass
     through  to its shareholders the foreign income and  similar
     taxes  paid  by the Fund in order to enable its shareholders
     to  take  a  credit (or deduction) for foreign income  taxes
     paid by the Fund.  If this election is made, Unit holders of
     the Trust, because they are deemed to own a pro rata portion
     of  Marquis  Funds Value Equity Fund's shares, as  described
     above,  must  include  in their gross  income,  for  federal
     income   tax  purposes,  both  their  portion  of  dividends
     received  by the Trust from Marquis Funds Value Equity  Fund
     and  also  their portion of the amount which  Marquis  Funds
     Value  Equity  Fund  deems to be their  portion  of  foreign
     income  taxes  paid  with  respect  to,  or  withheld  from,
     dividends,  interest, or other income of the Fund  from  its
     foreign  investments.  Unit holders may then  subtract  from
     their  federal income tax the amount of such taxes withheld,
     or  else  treat such foreign taxes as deductions from  gross
     income;  however,  as  in  the case of  investors  receiving
     income  directly  from foreign sources, the above  described
     tax credit or deduction is subject to certain limitations.

      V.   A Unit holder's portion of gain, if any, upon the sale
or  redemption of Units or the disposition of Securities held  by
the  Trust will generally be considered a capital gain except  in
the  case  of  a dealer or a financial institution  and  will  be
generally  long-term if the Unit holder has held  his  Units  for
more  than  one year.  A Unit holder's portion of loss,  if  any,
upon  the  sale  or  redemption of Units or  the  disposition  of
Securities  held  by  the Trust will generally  be  considered  a
capital  loss  except  in the case of a  dealer  or  a  financial
institution  and will be generally long-term if the  Unit  holder
has held his Units for more than one year.

      VI.     The  Code  provides  that  "miscellaneous  itemized
deductions" are allowable only to the extent that they exceed two
percent  of  an  individual  taxpayer's  adjusted  gross  income.
Miscellaneous  itemized  deductions subject  to  this  limitation
under  present  law  include a Unit holder's pro  rata  share  of
expenses paid by the Trust, including fees of the Trustee and the
Evaluator  but do not include expenses incurred by Marquis  Funds
Value Equity Fund the shares of which are held by the Trust.
     
     The  Code  provides  a  complex set of rules  governing  the
accrual  of  original  issue discount,  including  special  rules
relating  to  "stripped" debt instruments such  as  the  Treasury
Obligations.   These rules provide that original  issue  discount
generally  accrues  on the basis of a constant compound  interest
rate.   Special rules apply if the purchase price of  a  Treasury
Obligation  exceeds its original issue price plus the  amount  of
original  issue  discount  which would have  previously  accrued,
based   upon  its  issue  price  (its  "adjusted  issue  price").
Similarly,  these special rules would apply to a Unit  holder  if
the  tax  basis of his pro rata portion of a Treasury  Obligation
issued  with original issue discount exceeds his pro rata portion
of its adjusted issue price.  The application of these rules will
also  vary depending on the value of the Treasury Obligations  on
the  date a Unit holder acquires his Units, and the price a  Unit
holder pays for his Units.  In addition, as discussed above,  the
Regulation provides that the amount of original issue discount on
a  stripped  bond  is  considered zero if the  actual  amount  of
original issue discount on such stripped bond as determined under
Section  1286  of  the Code is less than a "de  minimis"  amount,
which,  the  Regulation  provides, is the  product  of  (i)  0.25
percent  of the stated redemption price at maturity and (ii)  the
number of full years from the date the stripped bond is purchased
(determined  separately  for each new purchase  thereof)  to  the
final maturity date of the bond.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition of, a Security by the Trust will be included  in
the computation of the Superfund Tax by such corporations holding
Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-60813)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.

                                       Very truly yours,


                                       CHAPMAN AND CUTLER


EFF/jln





                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                         August 14, 1995
                                
                                
                                
The First Trust Special Situations
  Trust, Series 120
c/o United States Trust Company
  of New York, as Trustee
770 Broadway - 6th Floor
New York, New York  10003
                                
                                
   Re:   The First Trust Special Situations Trust, Series 120

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
120  (the  "Trust"), which will be established under  a  Standard
Terms  and  Conditions of Trust dated September 22, 1994,  and  a
related  Trust  Agreement  dated as of today  (collectively,  the
"Indenture"),  among  Nike Securities  L.P.,  as  Depositor  (the
"Depositor");  FT  Evaluators L.P.,  as  Evaluator;  First  Trust
Advisors  L.P., as Portfolio Supervisor and United  States  Trust
Company of New York, as Trustee (the "Trustee").  Pursuant to the
terms of the Indenture, units of fractional undivided interest in
the  Trust  (the "Units") will be issued in the aggregate  number
set forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-60813)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement  and the preliminary prospectus included  therein.   In
giving  this  consent, we do not agree that we  come  within  the
category  of persons whose consent is required by the  Securities
Act or the Rules.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                         August 14, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 120
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President
                                
                                
   Re:   The First Trust Special Situations Trust, Series 120
                                
Dear Sirs:
     
     We  are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery of a Standard Terms and Conditions of  Trust  dated
September 22, 1994, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as Depositor (the "Depositor"); FT Evalautors L.P., as Evaluator;
First Trust Advisors L.P., as Portfolio Supervisor; and the Trust
Company, as Trustee (the "Trustee"), establishing The First Trust
Special  Situations  Trust, Series 120  (the  "Trust"),  and  the
execution  by the Trust Company, as Trustee under the  Indenture,
of  a  certificate or certificates evidencing ownership of  units
(such  certificate or certificates and such aggregate units being
herein   called  "Certificates"  and  "Units"),  each  of   which
represents  an  undivided interest in the  Trust,  consisting  of
common  stocks  (including confirmations  of  contracts  for  the
purchase  of  certain obligations not delivered  and  cash,  cash
equivalents  or an irrevocable letter of credit or a  combination
thereof,  in  the  amount  required for such  purchase  upon  the
receipt  of such obligations), such obligations being defined  in
the  Indenture  as  Bonds  and listed  in  the  Schedule  to  the
Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:
     
     1.    The  Trust  Company is a duly organized  and  existing
corporation having the powers of a trust company under  the  laws
of the State of New York.
     
     2.    The Indenture has been duly executed and delivered  by
the Trust Company and, assuming due execution and delivery by the
other  parties thereto, constitutes the valid and legally binding
obligation of the Trust Company.
     
     3.    The Certificates are in proper form for execution  and
delivery by the Trust Company, as Trustee.
     
     4.    The  Trust Company, as Trustee, has duly executed  and
delivered to or upon the order of the Depositor a Certificate  or
Certificates evidencing ownership of the Units, registered in the
name  of  the  Depositor.  Upon receipt of  confirmation  of  the
effectiveness of the registration statement for the sale  of  the
Units filed with the Securities and Exchange Commission under the
Securities  Act  of  1933, the Trustee  may  deliver  such  other
Certificates,  in such names and denominations as  the  Depositor
may request, to or upon the order of the Depositor as provided in
the Closing Memorandum.
     
     5.    The Trust Company, as Trustee, may lawfully under  the
New York Banking Law advance to the Trust Fund amounts as may  be
necessary   to   provide   monthly  interest   distributions   of
approximately equal amounts, and be reimbursed, without interest,
for  any such advances from funds in the interest account on  the
ensuing record date, as provided in the Indenture.
     
     In  rendering the foregoing opinion, we have not considered,
among  other things, whether the Bonds have been duly  authorized
and delivered, the efficacy of the insurance.

                                        Very truly yours,
                                        
                                        
                                        CARTER, LEDYARD & MILBURN




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




August 14, 1995


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

Re:  The First Trust Special Situations Trust, Series 120

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
60813 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Robert W. Bredemeier
Senior Vice President


<TABLE> <S> <C>



<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        1
<NAME>                          Marquis Value Equity & Treasury
                                 Securities Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               AUG-14-1995
<PERIOD-START>                  AUG-14-1995
<PERIOD-END>                    AUG-14-1995
<INVESTMENTS-AT-COST>           100,280
<INVESTMENTS-AT-VALUE>          100,280
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  100,280
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        100,280
<SHARES-COMMON-STOCK>           10,000
<SHARES-COMMON-PRIOR>           10,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    100,280
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        





</TABLE>


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