FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 125
S-6EL24, 1995-09-19
Previous: APL VARIABLE ANNUITY ACCOUNT 1, 497, 1995-09-19
Next: STRONG INSTITUTIONAL FUNDS INC, N-1A EL/A, 1995-09-19



                                

                                
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM S-6
                                
 For Registration Under the Securities Act of 1933 of Securities
       of Unit Investment Trusts Registered on Form N-8B-2

A.   Exact Name of Trust:             THE FIRST TRUST SPECIAL
                                      SITUATIONS TRUST, SERIES 125

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

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

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

E.   Title and Amount of
     Securities Being Registered:     An indefinite number of
                                      Units pursuant to Rule
                                      24f-2 promulgated under
                                      the Investment Company Act
                                      of 1940, as amended.

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

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

H.   Approximate Date of Proposed
     Sale to the Public:              ____ Check if it is
                                      proposed that this filing
                                      will become effective on
                                      _____ at ____ p.m.
                                      pursuant to Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 125
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

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

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

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

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

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

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

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

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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


__________________________
*    Inapplicable, answer negative or not required.
                                



         SUBJECT TO COMPLETION, DATED SEPTEMBER 19, 1995

The First Trust (registered trademark) Corporate Income Trust
                (High Yield) Intermediate Series 11 

The First Trust Special Situations Trust, Series 125 is a unit 
investment trust consisting of a portfolio of interest-bearing 
corporate debt obligations of domestic and foreign companies (the 
"Corporate Bonds") and zero coupon U.S. corporate obligations 
(the "Zero Coupon Bonds"), including delivery statements relating 
to contracts for the purchase of certain such obligations and 
an irrevocable letter of credit. Collectively, the Corporate Bonds 
and the Zero Coupon Bonds are referred to herein as the Bonds. 
The weighted average maturity of the Bonds in the Trust is    
       years.

The Objective of the Trust is a high level of current income through 
investment in a fixed portfolio consisting primarily of domestic 
high-yield, high-risk corporate debt obligations issued after 
July 18, 1984. The Trust also contains high-yield, high-risk dollar 
denominated foreign corporate debt obligations if interest thereon 
is U.S. source income and zero coupon U.S. corporate obligations. 
The objective of the Trust is dependent upon the continuing ability 
of the issuers and/or obligors to meet their respective obligations. 
There is, of course, no guarantee that the objective of the Trust 
will be achieved. See "What is the High Yield Corporate Income 
Trust, Intermediate Series 1?" and "Portfolio."

APPROXIMATELY 75% OF THE AGGREGATE PRINCIPAL AMOUNT OF THE BONDS 
IN THE TRUST ARE LOWER RATED BONDS, COMMONLY KNOWN AS "JUNK BONDS," 
THAT ENTAIL GREATER RISKS, INCLUDING DEFAULT RISKS, THAN THOSE 
FOUND IN HIGHER RATED SECURITIES. A PORTION OF THE TRUST'S INVESTMENT 
IN JUNK BONDS (REPRESENTING APPROXIMATELY 20% OF THE AGGREGATE 
PRINCIPAL AMOUNT OF THE BONDS IN THE TRUST) HAVE BEEN ISSUED BY 
FOREIGN ISSUERS WHICH CARRY THE ADDITIONAL RISKS OF UNTIMELY INTEREST 
AND PRINCIPAL PAYMENTS AND PRICE VOLATILITY THAN HIGHER RATED 
SECURITIES, AND MAY PRESENT PROBLEMS OF LIQUIDITY AND VALUATION. 
INVESTORS SHOULD CAREFULLY CONSIDER THESE RISKS BEFORE INVESTING. 
SEE "BOND PORTFOLIO SELECTION" AND "RISK FACTORS" ON PAGE 5.

Units of the Trust are not deposits 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.

Attention Foreign Investors: Your interest income from the Trust 
may be exempt from federal withholding taxes if you are not a 
United States citizen or resident and certain conditions are met. 
See "What is the Federal Tax Status of Unit Holders?"

Distributions to Unit holders may be reinvested as described herein. 
See "How Can Distributions to Unit Holders be Reinvested?"

The Sponsor, although not obligated to do so, intends to maintain 
a market for the Units at prices based upon the aggregate bid 
price of the Bonds in the portfolio of the Trust. In the absence 
of such a market, a Unit holder will nonetheless be able to dispose 
of the Units through redemption at prices based upon the bid prices 
of the underlying Bonds. See "How May Units be Redeemed?" 

The Sponsor may, from time to time during a period of up to approximately 
one year after the Initial Date of Deposit, deposit additional 
Bonds in the Trust. Such deposits of additional Bonds will, therefore, 
be done in such a manner that the original proportionate relationship 
amongst the individual issues of the Bonds shall be maintained. 
See "What is the First Trust Special Situations Trust?" and "How 
May Bonds be Removed from the Trust?" 

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

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

    The date of this Prospectus is                    , 1995

Page 1


The Public Offering Price of the Units during the initial offering 
period is equal to the aggregate offering price of the Bonds in 
the portfolio divided by the number of Units outstanding, plus 
a sales charge equal to 4.5% of the Public Offering Price (4.712% 
of the aggregate offering price of the Bonds). For sales charges 
in the secondary market, see "Public Offering." During the initial 
offering period, the sales charge is reduced on a graduated scale 
for sales involving at least $250,000. The minimum purchase is 
1 Unit.

Portfolio Supervisor's Annual Fee. In performing its duties as 
Portfolio Supervisor, First Trust Advisors L.P. may obtain research 
and other information from a variety of sources, including Fitch 
Investors Service, Inc., an affiliate of the Sponsor. Such information 
will consist of comments covering the financial condition and 
business prospects of the issuers and an analysis of the respective 
market sectors, including economic, tax, currency, political, 
regulatory and other similar risks. The Sponsor believes that 
the information will be beneficial in the present circumstances 
due to the complexity of the high-yield debt markets. First Trust 
Advisors L.P. will receive $.0050 per Unit for its supervisory 
services. The Supervisory Fee is set forth under "Summary of Essential 
Information" and is greater for this Trust than for other equity 
security trusts of which Nike Securities L.P. acts as Sponsor. 
THE SUPERVISORY FEE IS SET FORTH UNDER "SUMMARY OF ESSENTIAL INFORMATION" 
AND IS GREATER FOR THIS TRUST THAN FOR OTHER EQUITY SECURITY TRUSTS 
OF WHICH NIKE SECURITIES L.P. ACTS AS SPONSOR. See "What are the 
Expenses and Charges?"

Risk Factors. An investment in the Trust should be made with an 
understanding of the risks associated therewith, including, among 
other factors, loss of principal and/or interest due to changes 
in economic conditions, volatile interest rates, lack of liquidity 
and changing perceptions regarding junk bonds. See "Risk Factors."

Page 2


                                 Summary of Essential Information

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


                  Sponsor:      Nike Securities L.P.
                  Trustee:      The Chase Manhattan Bank (National Association)
                Evaluator:      Muller Data Corporation


<TABLE>
<CAPTION>

General Information
<S>                                                                                                     <C>

Principal Amount of Bonds in the Trust                                                                  $       
Number of Units                                                                                                 
Fractional Undivided Interest in the Trust per Unit                                                     1/
Principal Amount (Par Value) of Bonds per Unit (1)                                                      $       
Public Offering Price
        Aggregate Offering Price Evaluation of Bonds in the Portfolio                                   $       
        Aggregate Offering Price Evaluation per Unit                                                    $       
        Sales Charge (2)                                                                                $       
        Public Offering Price per Unit (3)                                                              $       
Sponsor's Initial Repurchase Price per Unit (3)                                                         $       
Redemption Price per Unit (4)                                                                           $       
Excess of Public Offering Price per Unit Over Redemption Price per Unit                                 $       
Excess of Sponsor's Initial Repurchase Price per Unit Over 
        Redemption Price per Unit                                                                       $       
</TABLE>

First Settlement Date                                       , 1995
Mandatory Termination Date (5)                              , 2005
Supervisory Fee                         Maximum of $    per Unit annually (6)
Evaluator's Fee                                 $    per Unit annually
Estimated Annual Organizational Expenses        $         per Unit (7)


Evaluations for purposes of sale, purchase or redemption of Units
               are made as of the close of trading 
(4:00 p.m. eastern standard time) on the New York Stock Exchange
                 on each day on which it is open.


[FN]
__________________

(1)     Because certain of the Bonds in the Trust may from time to 
time under certain circumstances be sold or redeemed or will be 
called or mature in accordance with their terms, there is no guarantee 
that the value of each Unit at the Trust's termination will be 
equal to the Principal Amount (Par Value) of Bonds per Unit stated 
above.
(2)     The sales charge for the Trust, expressed as a percentage 
of the Public Offering Price per Unit and in parenthesis as a 
percentage of the Aggregate Offering Price Evaluation per Unit 
is 4.5% (4.712%).
(3)     Anyone ordering Units for settlement after the First Settlement 
Date will pay accrued interest from such date to the date of settlement 
(normally three business days after order) less distributions 
from the Interest Account subsequent to the First Settlement Date. 
For purchases settling on the First Settlement Date, no accrued 
interest will be added to the Public Offering Price. After the 
initial offering period, the Sponsor's Repurchase Price per Unit 
will be determined as described under the caption "Will There 
Be a Secondary Market?"
(4)     See "How May Units be Redeemed?"
(5)     The Trust may be terminated if the principal value thereof 
is less than 20% of the original principal amount of Bonds deposited 
in the Trust during the primary offering period.
(6)     Payable to an affiliate of the Sponsor.
(7)     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 the 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 "Statements of Net Assets." 
Historically, the sponsors of unit investment trusts have paid 
all the costs of establishing such trusts.


Page 3


       The First Trust Corporate Income Trust (High Yield)
                     Intermediate Series 11
        The First Trust Special Situations Trust, Series 125

What is The First Trust Special Situations Trust? 

The First Trust Special Situations Trust, Series 125 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, each of 
which is separate and is designated by a different series number. 
This Series was created under the laws of the State of New York 
pursuant to a Trust Agreement (the "Indenture"), dated the Initial 
Date of Deposit, with Nike Securities L.P., as Sponsor, The Chase 
Manhattan Bank (National Association), as Trustee, Muller Data 
Corporation as Evaluator and First Trust Advisors L.P., as Portfolio 
Supervisor. On the Initial Date of Deposit, the Sponsor deposited 
with the Trustee interest-bearing corporate debt obligations of 
domestic and foreign companies (the "Corporate Bonds") and zero 
coupon bonds of domestic corporate issuers (the "zero coupon bonds") 
(collectively the "Bonds") including delivery statements relating 
to contracts for the purchase of certain such obligations and 
an irrevocable letter of credit issued by a financial institution 
in the amount required for such purchases. The Trustee thereafter 
credited the account of the Sponsor for Units of the Trust representing 
the entire ownership of the Trust which Units are being offered 
hereby. 

The objective of the Trust is a high level of current income through 
investment in a fixed portfolio consisting primarily of domestic 
high-yield, high-risk corporate debt obligations issued after 
July 18, 1984. The Trust also contains high-yield, high-risk dollar 
denominated foreign corporate debt obligations if interest thereon 
is U.S. source income and zero coupon U.S. corporate obligations. 
A majority of the securities included in the Trust are commonly 
known as "junk bonds" and are subject to greater market fluctuations 
and potential risk of loss of income and principal than are investments 
in lower-yielding, higher-rated fixed-income securities. The securities 
included in this Trust should be viewed as speculative and an 
investor should review his ability to assume the risks associated 
with speculative corporate bonds. The payment of income is dependent 
upon the continuing ability of the issuers and/or obligors to 
meet their respective obligations. THERE IS, OF COURSE, NO GUARANTEE 
THAT THE TRUST'S OBJECTIVE WILL BE ACHIEVED.

With the deposit of the Bonds on the Initial Date of Deposit, 
the Sponsor established a percentage relationship between the 
amounts of Bonds in the Trust's portfolio. From time to time following 
the Initial Date of Deposit, the Sponsor, pursuant to the Indenture, 
may deposit additional Bonds in the Trust and Units may be continuously 
offered for sale to the public by means of this Prospectus, resulting 
in a potential increase in the outstanding number of Units of 
the Trust. Any deposit by the Sponsor of additional Bonds will 
duplicate, as nearly as is practicable, the original proportionate 
relationship and not the actual proportionate relationship on 
the subsequent date of deposit, since the actual proportionate 
relationship may be different than the original proportionate 
relationship. Any such difference may be due to the sale, redemption 
or liquidation of any of the Bonds deposited in the Trust on the 
Initial, or any subsequent, Date of Deposit. See "How May Bonds 
be Removed from the Trust?" Since the prices of the underlying 
Bonds will fluctuate daily, the ratio, on a market value basis, 
will also change daily. The portion of Bonds represented by each 
Unit will not change as a result of the deposit of additional 
Bonds in the Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Bonds deposited in the 
Trust set forth under "Summary of Essential Information." To the 
extent that Units of the Trust are redeemed, the aggregate value 
of the Bonds 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 Bonds by the Sponsor, 
the aggregate value of the Bonds 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."

Page 4


Bond Portfolio Selection

The Sponsor of the Trust selected the Bonds for the Portfolio 
after considering the Trust's investment objective as well as 
the credit quality of the individual Bonds of the Portfolio. The 
following facts, among others, were also considered: (a) the price 
of the Bonds relative to other issues of similar quality and maturity; 
(b) the present rating and credit quality of the issuers of the 
Bonds and the potential improvement in the credit quality of such 
issuers; (c) the diversification of the Bonds as to location of 
issuer; (d) the income to the Unit holders of a Trust; (e) whether 
the Bonds were issued after July 18, 1984; and (f) the stated 
maturity of the Bonds.

As of the Initial Date of Deposit for each Series, all of the 
Bonds in a Trust were rated "B" or better by Moody's Investors 
Service, Inc., ("Moody's"), or Standard & Poor's Ratings Services, 
a division of The McGraw-Hill Companies, Inc. ("Standard & Poor's"). 
See "Description of Ratings" and "Portfolio." Subsequent to the 
Initial Date of Deposit, a Bond may cease to be so rated. If this 
should occur, the Trust would not be required to eliminate the 
Bond from the Trust, but such event may be considered in the Sponsor's 
determination to direct the Trustee to dispose of such investment. 
The Trust follows a buy and hold investment strategy in contrast 
to the frequent portfolio changes of a managed fund based on economic, 
financial and market analyses. The Trust may retain an issuer's 
bonds despite adverse financial developments.

Risk Factors

The Trust may consist of Bonds which, in many cases, do not have 
the benefit of covenants which would prevent the issuer from engaging 
in capital restructurings or borrowing transactions in connection 
with corporate acquisitions, leveraged buyouts or restructurings 
which could have the effect of reducing the ability of the issuer 
to meet its debt obligations and might result in the ratings of 
the Bonds and the value of the underlying Trust portfolio being 
reduced. See "Rights of Unit Holders-How May Bonds be Removed 
from the Trust?"

Certain of the Bonds in the Trust may have been acquired at a 
market discount from par value at maturity. The coupon interest 
rates on the discount bonds at the time they were purchased and 
deposited in the Trust were lower than the current market interest 
rates for newly issued bonds of comparable rating and type. If 
such interest rates for newly issued comparable bonds increase, 
the market discount of previously issued bonds will become greater, 
and if such interest rates for newly issued comparable bonds decline, 
the market discount of previously issued bonds will be reduced, 
other things being equal. Investors should also note that the 
value of bonds purchased at a market discount will increase in 
value faster than bonds purchased at a market premium if interest 
rates decrease. Conversely, if interest rates increase, the value 
of bonds purchased at a market discount will decrease faster than 
bonds purchased at a premium. In addition, if interest rates rise, 
the prepayment risk of higher yielding, premium bonds and the 
prepayment benefit for lower yielding, discount bonds will be 
reduced. A discount bond held to maturity will have a larger portion 
of its total return in the form of capital gain and less in the 
form of interest income than a comparable bond newly issued at 
current market rates. Market discount attributable to interest 
changes does not indicate a lack of market confidence in the issue. 
Neither the Sponsor nor the Trustee shall be liable in any way 
for any default, failure or defect in any of the Bonds.

Certain of the Bonds in the Trust may be original issue discount 
bonds or zero coupon bonds. Under current law, the original issue 
discount, which is the difference between the stated redemption 
price at maturity and the issue price of the Bonds, is deemed 
to accrue on a daily basis and the accrued portion is treated 
as interest income for Federal income tax purposes. On sale or 
redemption, any gain realized that is in excess of the earned 
portion of original issue discount will be taxable as capital 
gain unless the gain is attributable to market discount in which 
case the accretion of market discount is taxable as ordinary income. 
See "What is the Federal Tax Status of Unit Holders?" The current 
value of an original discount bond reflects the present value 
of its stated redemption price at maturity. The market value tends 
to increase in greater increments as the Bonds approach maturity. 
The effect of owning deep discount zero coupon bonds which do 
not make current interest payments 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

Page 5


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 zero coupon bonds are subject to substantially 
greater price fluctuations during periods of changing interest 
rates than are securities of comparable quality which make regular 
interest payments. 

Certain of the Bonds in the Trust may have been acquired at a 
market premium from par value at maturity. The coupon interest 
rates on the premium bonds at the time they were purchased and 
deposited in the Trust were higher than the current market interest 
rates for newly issued bonds of comparable rating and type. If 
such interest rates for newly issued and otherwise comparable 
bonds decrease, the market premium of previously issued bonds 
will be increased, and if such interest rates for newly issued 
comparable bonds increase, the market premium of previously issued 
bonds will be reduced, other things being equal. The current returns 
of bonds trading at a market premium are initially higher than 
the current returns of comparable bonds of a similar type issued 
at currently prevailing interest rates because premium bonds tend 
to decrease in market value as they approach maturity when the 
face amount becomes payable. Because part of the purchase price 
is thus returned not at maturity but through current income payments, 
early redemption of a premium bond at par or early prepayments 
of principal will result in a reduction in yield. Redemption pursuant 
to call provisions generally will, and redemption pursuant to 
sinking fund provisions may, occur at times when the redeemed 
Bonds have an offering side valuation which represents a premium 
over par or for original issue discount Bonds a premium over the 
accreted value. To the extent that the Bonds were deposited in 
the Trust at a price higher than the price at which they are redeemed, 
this will represent a loss of capital when compared to the original 
Public Offering Price of the Units. Because premium bonds generally 
pay a higher rate of interest than bonds priced at or below par, 
the effect of the redemption of premium bonds would be to reduce 
Estimated Net Annual Unit Income by a greater percentage than 
the par amount of such bonds bears to the total par amount of 
Bonds in the Trust. Although the actual impact of any such redemptions 
that may occur will depend upon the specific Bonds that are redeemed, 
it can be anticipated that the Estimated Net Annual Unit Income 
will be significantly reduced after the dates on which such Bonds 
are eligible for redemption. See "Rights of Unit Holders-How May 
Bonds be Removed from the Trust?" and "Other Information-How May 
the Indenture be Amended or Terminated?"

Because certain of the Bonds may from time to time under certain 
circumstances be sold or redeemed or will mature in accordance 
with their terms and because the proceeds from such events will 
be distributed to Unit holders and will not be reinvested, no 
assurance can be given that the Trust will retain for any length 
of time its present size and composition. Neither the Sponsor 
nor the Trustee shall be liable in any way for any default, failure 
or defect in any Bond. Certain of the Bonds contained in the Trust 
may be subject to being called or redeemed in whole or in part 
prior to their stated maturities pursuant to optional redemption 
provisions, sinking fund provisions or otherwise. A bond subject 
to optional call is one which is subject to redemption or refunding 
prior to maturity at the option of the issuer. A refunding is 
a method by which a bond issue is redeemed, at or before maturity, 
by the proceeds of a new bond issue. A bond subject to sinking 
fund redemption is one which is subject to partial call from time 
to time at par or from a fund accumulated for the scheduled retirement 
of a portion of an issue prior to maturity. The exercise of redemption 
or call provisions will (except to the extent the proceeds of 
the called Bonds are used to pay for Unit redemptions) result 
in the distribution of principal and may result in a reduction 
in the amount of subsequent interest distributions; it may also 
affect the Estimated Long-Term Return and the Estimated Current 
Return on Units of the Trust. Redemption pursuant to call provisions 
is more likely to occur, and redemption pursuant to sinking fund 
provisions may occur, when the Bonds have an offering side valuation 
which represents a premium over par or for original issue discount 
bonds a premium over the accreted value. Unit holders may recognize 
capital gain or loss upon any redemption or call. 

The contracts to purchase Bonds delivered to the Trustee represent 
obligations by issuers or dealers to deliver Bonds to the Sponsor 
for deposit in the Trust. Contracts are typically settled and 
the Bonds delivered within a few business days subsequent to the 
Initial Date of Deposit. The percentage of the aggregate principal

Page 6


amount of the Bonds of the Trust relating to "when, as and if 
issued" Bonds or other Bonds with delivery dates after the date 
of settlement for a purchase made on the Initial Date of Deposit, 
if any, is indicated in the section for the Trust entitled "Portfolio." 
Interest on "when, as and if issued" and delayed delivery Bonds 
begins accruing to the benefit of Unit holders on their dates 
of delivery. Because "when, as and if issued" Bonds have not yet 
been issued, as of the Initial Date of Deposit the Trust is subject 
to the risk that the issuers thereof might decide not to proceed 
with the offering of such Bonds or that the delivery of such Bonds 
or the delayed delivery Bonds may be delayed. If such Bonds, or 
replacement bonds described below, are not acquired by the Trust 
or if their delivery is delayed, the Estimated Long-Term Return 
and the Estimated Current Return (if applicable) shown in "Special 
Trust Information" may be reduced. 

In the event of a failure to deliver any Bond that has been purchased 
for the Trust under a contract, including those Bonds purchased 
on a "when, as and if issued" basis ("Failed Bonds"), the Sponsor 
is authorized under the Indenture to direct the Trustee to acquire 
other specified bonds ("New Bonds") to make up the original corpus 
of the Trust. The New Bonds must be purchased within twenty days 
after delivery of the notice of the failed contract and the purchase 
price (exclusive of accrued interest) may not exceed the amount 
of funds reserved for the purchase of the Failed Bonds. The New 
Bonds (i) must satisfy the criteria previously described for Bonds 
originally included in the Trust, (ii) must have a fixed maturity 
date of at least ten years, but not exceeding the maturity date 
of the Failed Bonds, (iii) must be purchased at a price that results 
in a yield to maturity and in a current return, in each case as 
of the Initial Date of Deposit, at least equal to that of the 
Failed Bonds, (iv) shall not be "when, as and if issued" bonds. 
Whenever a New Bond has been acquired for the Trust, the Trustee 
shall, within five days thereafter, notify all Unit holders of 
the Trust of the acquisition of the New Bond and shall, on the 
next monthly distribution date which is more than 30 days thereafter, 
make a pro rata distribution of the amount, if any, by which the 
cost to the Trust of the Failed Bond exceeded the cost of the 
New Bond plus accrued interest. Once the original corpus of the 
Trust is acquired, the Trustee will have no power to vary the 
investment 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. 

If the right of limited substitution described in the preceding 
paragraph shall not be utilized to acquire New Bonds in the event 
of a failed contract, the Sponsor shall refund the sales charge 
attributable to such failed contract to all Unit holders of the 
Trust, and the principal and accrued interest (at the coupon rate 
of the relevant Bond to the date the Sponsor is notified of the 
failure) attributable to such failed contract shall be distributed 
not more than thirty days after the determination of such failure 
or at such earlier time as the Trustee in its sole discretion 
deems to be in the interest of the Unit holders of the Trust. 
Unit holders should be aware that at the time of the receipt of 
such refunded principal they may not be able to reinvest such 
principal in other securities at a yield equal to or in excess 
of the yield which such principal would have earned to Unit holders 
had the Failed Bond been delivered to the Trust. The portion of 
such interest paid to a Unit holder which accrued after the expected 
date of settlement for purchase of his Units will be paid by the 
Sponsor.

To the best knowledge of the Sponsor, there is no litigation pending 
as of the Initial Date of Deposit in respect of any Bonds which 
might reasonably be expected to have a material adverse effect 
upon the Trust. At any time after the Initial Date of Deposit, 
litigation may be initiated on a variety of grounds with respect 
to Bonds in the Trust. Such litigation may affect the validity 
of such Bonds. In addition, other factors may arise from time 
to time which potentially may impair the ability of issuers to 
meet obligations undertaken with respect to the Bonds.

Each Unit initially offered represents that fractional undivided 
interest in the Trust as is set forth in the "Summary of Essential 
Information" for the Trust. To the extent that any Units of the 
Trust are redeemed by the Trustee, the fractional undivided interest 
in the Trust represented by each unredeemed Unit will increase, 
although the actual interest in the Trust represented by such 
fraction will remain substantially unchanged. Units will remain 
outstanding until redeemed upon tender to the Trustee by any Unit 
holder, which may include the Sponsor, or until the termination 
of the Trust Agreement. 

Page 7


High-Yield Obligations. An investment in Units of the Trust should 
be made with an understanding of the risks that an investment 
in "high-yield, high-risk," fixed-rate, domestic and foreign corporate 
debt obligations or "junk bonds" may entail, including increased 
credit risks and the risk that the value of the Units will decline, 
and may decline precipitously, with increases in interest rates. 
In recent years there have been wide fluctuations in interest 
rates and thus in the value of fixed-rate, debt obligations generally. 
Securities such as those included in the Trust are, under most 
circumstances, subject to greater market fluctuations and risk 
of loss of income and principal than are investments in lower-yielding, 
higher-rated securities, and their value may decline precipitously 
because of increases in interest rates, not only because the increases 
in rates generally decrease values, but also because increased 
rates may indicate a slowdown in the economy and a decrease in 
the value of assets generally that may adversely affect the credit 
of issuers of high-yield, high-risk securities resulting in a 
higher incidence of defaults among high-yield, high-risk securities. 
A slowdown in the economy, or a development adversely affecting 
an issuer's creditworthiness, may result in the issuer being unable 
to maintain earnings or sell assets at the rate and at the prices, 
respectively, that are required to produce sufficient cash flow 
to meet its interest and principal requirements. For an issuer 
that has outstanding both senior commercial bank debt and subordinated 
high-yield, high-risk securities, an increase in interest rates 
will increase that issuer's interest expense insofar as the interest 
rate on the bank debt is fluctuating. However, many leveraged 
issuers enter into interest rate protection agreements to fix 
or cap the interest rate on a large portion of their bank debt. 
This reduces exposure to increasing rates, but reduces the benefit 
to the issuer of declining rates. The Sponsor cannot predict future 
economic policies or their consequences or, therefore, the course 
or extent of any similar market fluctuations in the future.

Certain of the Bonds in this Trust consist of "high-yield, high-risk" 
foreign and domestic corporate bonds. "High-yield" or "junk" bonds, 
the generic names for corporate bonds rated below BBB by Standard 
& Poor's, or below Baa by Moody's are frequently issued by corporations 
in the growth stage of their development, by established companies 
whose operations or industries are depressed or by highly leveraged 
companies purchased in leveraged buyout transactions. The market 
for high-yield bonds is very specialized and investors in it have 
been predominantly financial institutions. High-yield bonds are 
generally not listed on a national securities exchange. Trading 
of high-yield bonds, therefore, takes place primarily in over-the-counter 
markets which consist of groups of dealer firms that are typically 
major securities firms. Because the high-yield bond market is 
a dealer market, rather than an auction market, no single obtainable 
price for a given bond prevails at any given time. Prices are 
determined by negotiation between traders. The existence of a 
liquid trading market for the Bonds may depend on whether dealers 
will make a market in the Bonds. There can be no assurance that 
a market will be made for any of the Bonds, that any market for 
the Bonds will be maintained or of the liquidity of the Bonds 
in any markets made. Not all dealers maintain markets in all high-yield 
bonds. Therefore, since there are fewer traders in these bonds 
than there are in "investment grade" bonds, the bid-offer spread 
is usually greater for high-yield bonds than it is for investment 
grade bonds. The price at which the Bonds may be sold to meet 
redemptions and the value of the Trust will be adversely affected 
if trading markets for the Bonds are limited or absent. If the 
rate of redemptions is great, the value of the Trust may decline 
to a level that requires liquidation (see "Other Information-How 
May the Indenture be Amended or Terminated?").

Lower-rated securities tend to offer higher yields than higher-rated 
securities with the same maturities because the creditworthiness 
of the issuers of lower-rated securities may not be as strong 
as that of other issuers. Moreover, if a Bond is recharacterized 
as equity by the Internal Revenue Service for Federal income tax 
purposes, the issuer's interest deduction with respect to the 
Bond will be disallowed and this disallowance may adversely affect 
the issuer's credit rating. Because investors generally perceive 
that there are greater risks associated with the lower-rated securities 
in the Trust, the yields and prices of these securities tend to 
fluctuate more than higher-rated securities with changes in the 
perceived quality of the credit of their issuers. In addition, 
the market value of high-yield, high-risk, fixed-income securities 
may fluctuate more than the market value of higher-rated securities 
since high-yield, high-risk, fixed-income securities

Page 8


tend to reflect short-term credit development to a greater extend 
than higher-rated securities. Lower-rated securities generally 
involve greater risks of loss of income and principal than higher-rated 
securities. Issuers of lower-rated securities may possess fewer 
creditworthiness characteristics than issuers of higher-rated 
securities and, especially in the case of issuers whose obligations 
or credit standing have recently been downgraded, may be subject 
to claims by debtholders, owners of property leased to the issuer 
or others which, if sustained, would make it more difficult for 
the issuers to meet their payment obligations. High-yield, high-risk 
bonds are also affected by variables such as interest rates, inflation 
rates and real growth in the economy. Therefore, investors should 
consider carefully the relative risks associated with investment 
in securities which carry lower ratings.

The value of the Units reflects the value of the portfolio securities, 
including the value (if any) of securities in default. Should 
the issuer of any Bond default in the payment of principal or 
interest, the Trust may incur additional expenses seeking payment 
on the defaulted Bond. Because amounts (if any) recovered by the 
Trust in payment under the defaulted Bond may not be reflected 
in the value of the Units until actually received by the Trust, 
and depending upon when a Unit holder purchases or sells his Units, 
it is possible that a Unit holder would bear a portion of the 
cost of recovery without receiving any portion of the payment 
recovered.

High-yield, high-risk bonds are generally subordinated obligations. 
The payment of principal (and premium, if any), interest and sinking 
fund requirements with respect to subordinated obligations of 
an issuer is subordinated in right of payment to the payment of 
senior obligations of the issuer. Senior obligations generally 
include most, if not all, significant debt obligations of an issuer, 
whether existing at the time of issuance of subordinated debt 
or created thereafter. Upon any distribution of the assets of 
an issuer with subordinated obligations upon dissolution, total 
or partial liquidation or reorganization of or similar proceeding 
relating to the issuer, the holders of senior indebtedness will 
be entitled to receive payment in full before holders of subordinated 
indebtedness will be entitled to receive any payment. Moreover, 
generally no payment with respect to subordinated indebtedness 
may be made while there exists a default with respect to any senior 
indebtedness. Thus, in the event of insolvency, holders of senior 
indebtedness of an issuer generally will recover more, ratably, 
than holders of subordinated indebtedness of that issuer.

Obligations that are rated lower than BBB by Standard & Poor's, 
or Baa by Moody's, respectively, should be considered speculative 
as such ratings indicate a quality of less than investment grade. 
Investors should carefully review the objective of the Trust and 
consider their ability to assume the risks involved before making 
an investment in the Trust. See "Description of Ratings" for a 
description of speculative ratings issued by Standard & Poor's 
and Moody's.

Foreign Issuers. Approximately twenty percent of the Bonds in 
the Trust are invested in securities of foreign issuers. It is 
appropriate for investors in the Trust to consider certain investment 
risks that distinguish investments in Bonds of foreign issuers 
from those of domestic issuers. Those investment risks include 
future political and economic developments, the possible imposition 
of withholding taxes on interest income payable on the Bonds held 
in the Portfolio, the possible seizure or nationalization of foreign 
deposits, the possible establishment of exchange controls or the 
adoption of other foreign governmental restrictions (including 
expropriation, burdensome or confiscatory taxation and moratoriums) 
which might adversely affect the payment or receipt of payment 
of amounts due on the Bonds. Investors should realize that, although 
the Trust invests in U.S. dollar denominated investments, the 
foreign issuers which operate internationally are subject to currency 
risks. The value of Bonds can be adversely affected by political 
or social instability and unfavorable diplomatic or other negative 
developments. In addition, because many foreign issuers are not 
subject to the reporting requirements of the Securities Exchange 
Act of 1934, there may be less publicly available information 
about the foreign issuer than a U.S. domestic issuer. Foreign 
issuers also are not necessarily subject to uniform accounting, 
auditing and financial reporting standards, practices and requirements 
comparable to those applicable to U.S. domestic issuers. However, 
the Sponsor anticipates that adequate information will be available 
to allow the Portfolio Supervisor to provide portfolio surveillance.

Page 9


Liquidity. The Bonds in the Trust may not have been registered 
under the Securities Act of 1933 and may not be exempt from the 
registration requirements of the Act. Most of the Bonds will not 
be listed on a securities exchange. Whether or not the Bonds are 
listed, the principal trading market for the Bonds will generally 
be in the over-the-counter market. As a result, the existence 
of a liquid trading market for the Bonds may depend on whether 
dealers will make a market in the Bonds. There can be no assurance 
that a market will be made for any of the Bonds, that any market 
for the Bonds will be maintained or of the liquidity of the Bonds 
in any markets made. The price at which the Bonds may be sold 
to meet redemptions and the value of the Trust will be adversely 
affected if trading markets for the Bonds are limited or absent. 
The Trust may also contain non-exempt Bonds in registered form 
which have been purchased on a private placement basis. Sales 
of these Bonds may not be practicable outside the United States, 
but can generally be made to U.S. institutions in the private 
placement market which may not be as liquid as the general U.S. 
securities market. Since the private placement market is less 
liquid, the prices received may be less than would have been received 
had the markets been broader.

Exchange Controls. On the basis of the best information available 
to the Sponsor at the present time none of the Bonds is subject 
to exchange control restrictions under existing law which would 
materially interfere with payment to the Trust of amounts due 
on the Bonds. However, there can be no assurance that exchange 
control regulations might not be adopted in the future which might 
adversely affect payments to the Trust. In addition, the adoption 
of exchange control regulations and other legal restrictions could 
have an adverse impact on the marketability of the Bonds in the 
Trust and on the ability of the Trust to satisfy its obligation 
to redeem Units tendered to the Trustee for redemption.

Jurisdiction Over, and U.S. Judgments Concerning, Foreign Obligors. 
Non-U.S. issuers of the Bonds will generally not have submitted 
to the jurisdiction of U.S. courts for purposes of lawsuits relating 
to those Bonds. If the Trust contains Bonds of such an issuer, 
the Trust as a holder of those obligations may not be able to 
assert its rights in U.S. courts under the documents pursuant 
to which the Bonds are issued. Even if the Trust obtains a U.S. 
judgment against a foreign obligor, there can be no assurance 
that the judgment will be enforced by a court in the country in 
which the foreign obligor is located. In addition, a judgment 
for money damages by a court in the United States if obtained, 
will ordinarily be rendered only in U.S. dollars. It is not clear, 
however, whether, in granting a judgment, the rate of conversion 
of the applicable foreign currency into U.S. dollars would be 
determined with reference to the due date or the date the judgment 
is rendered. Courts in other countries may have rules that are 
similar to, or different from, the rules of U.S. courts.

What are Estimated Long-Term Return and Estimated Current Return?

At the opening of business on the Initial Date of Deposit, the 
Estimated Current Return (if applicable) and the Estimated Long-Term 
Return are as set forth in "Special Trust Information." Estimated 
Current Return is computed by dividing the Estimated Net Annual 
Interest Income per Unit by the Public Offering Price. Any change 
in either the Estimated Net Annual Interest Income per Unit or 
the Public Offering Price will result in a change in the Estimated 
Current Return. The Public Offering Price will vary in accordance 
with fluctuations in the prices of the underlying Bonds and the 
Net Annual Interest Income per Unit will change as Bonds are redeemed, 
paid, sold or exchanged in certain refundings or as the expenses 
of the Trust change. Therefore, there is no assurance that the 
Estimated Current Return (if applicable) indicated in "Special 
Trust Information" will be realized in the future. Estimated Long-Term 
Return is calculated using a formula which (1) takes into consideration 
and determines and factors in the relative weightings of the market 
values, yields (which takes into account the amortization of premiums 
and the accretion of discounts) and estimated retirements of all 
of the Bonds in the Trust; and (2) takes into account a compounding 
factor and the expenses and sales charge associated with each 
Unit of the Trust. Since the market values and estimated retirements 
of the Bonds and the expenses of the Trust will change, there 
is no assurance that the Estimated Long-Term Return indicated 
in "Special Trust Information" will be realized in the future. 
Estimated Current Return and Estimated Long-Term Return are expected 
to differ because the calculation of Estimated Long-Term Return 
reflects the estimated date and amount of principal returned while 
Estimated Current Return calculations include only Net Annual 
Interest Income and Public Offering Price as of the Initial Date 
of Deposit.

Page 10


Neither rate reflects the true return to Unit holders, which is 
lower, because neither includes the effect of certain delays in 
the distributions to Unit holders.

Record Dates for distributions of interest are the fifteenth day 
of each month. The Distribution Dates for distributions of interest 
is the last day of each month. Unit holders will receive such 
distributions, if any, from the Principal Account as are made 
as of the Record Dates for monthly distributions.

How is Accrued Interest Treated?

Accrued interest is the accumulation of unpaid interest on a bond 
from the last day on which interest thereon was paid. Interest 
on Bonds generally is paid semi-annually, although the Trust accrues 
such interest daily. Because of this, the Trust always has an 
amount of interest earned but not yet collected by the Trustee. 
For this reason, with respect to sales settling subsequent to 
the First Settlement Date, the Public Offering Price of Units 
will have added to it the proportionate share of accrued interest 
to the date of settlement. Unit holders will receive on the next 
distribution date of the Trust the amount, if any, of accrued 
interest paid on their Units.

In an effort to reduce the amount of accrued interest which would 
otherwise have to be paid in addition to the Public Offering Price 
in the sale of Units to the public, the Trustee will advance the 
amount of accrued interest as of the First Settlement Date and 
the same will be distributed to the Sponsor as the Unit holder 
of record as of the First Settlement Date. Consequently, the amount 
of accrued interest to be added to the Public Offering Price of 
Units will include only accrued interest from the First Settlement 
Date to the date of settlement, less any distributions from the 
Interest Account subsequent to the First Settlement Date. See 
"Rights of Unit Holders-How are Interest and Principal Distributed?"

Because of the varying interest payment dates of the Bonds, accrued 
interest at any point in time will be greater than the amount 
of interest actually received by the Trust and distributed to 
Unit holders. Therefore, there will always remain an item of accrued 
interest that is added to the value of the Units. If a Unit holder 
sells or redeems all or a portion of his Units, he will be entitled 
to receive his proportionate share of the accrued interest from 
the purchaser of his Units. Since the Trustee has the use of the 
funds held in the Interest Account for distributions to Unit holders 
and since such Account is non-interest-bearing to Unit holders, 
the Trustee benefits thereby.

Are Unit Holders Compensated for Foreign Withholding Tax Risks?

Certain of the Bonds are subject to non-U.S. ("foreign") withholding 
taxes. Certain issuers of Bonds which are subject to foreign withholding 
taxes have generally agreed, subject to certain exceptions, to 
make additional payments ("Additional Payments") which together 
with other payments are intended to compensate the holder of the 
Bond for the imposition of certain withholding taxes. However, 
both the calculation of the Additional Payment and whether the 
Additional Payment compensates the holder of the Bond for any 
related penalties, interest or other charges imposed in connection 
with any applicable foreign withholding taxes are likely to differ 
from Bond to Bond. Moreover, the Additional Payment is itself 
treated as taxable income to Unit holders for U.S. income tax 
purposes. The Additional Payment may not be based upon a "gross-up" 
formula which would otherwise compensate an investor for the tax 
liability triggered by the receipt of the Additional Payment. 
For any of these reasons, an investor may not be adequately compensated 
for the actual foreign withholding tax liabilities incurred. If 
the Trust obtains a certificate from an issuer evidencing payment 
of foreign withholding taxes with respect to a Bond, the Trust 
will so notify Unit holders. A Unit holder is required to include 
in his gross income the entire amount of interest paid on his 
pro rata portion of the Bond including the amount of tax withheld 
therefrom and the amount of any Additional Payment. However, if 
the foreign tax withheld constitutes an income tax for which U.S. 
foreign tax credits may be taken, the Unit holder may be able 
to obtain applicable foreign tax credits (subject to statutory 
limitations) or deductions. (See "What is the Federal Tax Status 
of Unit Holders?")

What is the Federal Tax Status of Unit Holders?

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.

Page 11


(2)     Each Unit holder of the Trust is considered to be the owner 
of a pro rata portion of the Trust under subpart E, subchapter 
J of chapter 1 of the Internal Revenue Code of 1986 (hereinafter 
the "Code"). Each Unit holder will be considered to have received 
his pro rata share of income derived from each Trust asset when 
such income is received by the Trust. Each Unit holder will also 
be required to include in taxable income for Federal income tax 
purposes, original issue discount with respect to his interest 
in any Bonds held by the Trust at the same time and in the same 
manner as though the Unit holder were the direct owner of such 
interest.

(3)     Each Unit holder will have a taxable event when the Trust 
disposes of a Bond, or when the Unit holder redeems or sells his 
Units. Unit holders must reduce the tax basis of their Units for 
their share of accrued interest received, if any, on Bonds delivered 
after the date the Unit holders pay for their Units and, consequently, 
such Unit holders may have an increase in taxable gain or reduction 
in capital loss upon the disposition of such Units. Gain or loss 
upon the sale or redemption of Units is measured by comparing 
the proceeds of such sale or redemption with the adjusted basis 
of the Units. If the Trustee disposes of Bonds (whether by sale, 
exchange, payment on maturity, redemption or otherwise), gain 
or loss is recognized to the Unit holder. The amount of any such 
gain or loss is measured by comparing the Unit holder's pro rata 
share of the total proceeds from such disposition with his basis 
for his fractional interest in the asset disposed of. In the case 
of a Unit holder who purchases his Units, such basis is determined 
by apportioning the tax basis for the Units among each of the 
Trust assets ratably according to value as of the date of acquisition 
of the Units. The basis of each Unit and of each Bond which was 
issued with original issue discount including the Stripped Obligations 
must be increased by the amount of accrued original issue discount 
and the basis of each Unit and of each Bond which was purchased 
by the Trust at a premium must be reduced by the annual amortization 
of bond premium which the Unit holder has properly elected to 
amortize under Section 171 of the Code. The tax cost reduction 
requirements of the Code relating to amortization of bond premium 
may, under some circumstances, result in the Unit holder realizing 
a taxable gain when his Units are sold or redeemed for an amount 
equal to or less than his original cost. The Stripped Obligations 
held by the Trust are treated as bonds that were originally issued 
at an original issue discount provided, pursuant to a Treasury 
Regulation (the "Regulation") issued on December 28, 1992, that 
the amount of original issue discount determined under Section 
1286 of the Code is not less than a "de minimis" amount as determined 
thereunder as discussed below. Because the Stripped Obligations 
represent interests in "stripped" bonds, a Unit holder's initial 
cost for his pro rata portions of each Stripped 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. 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 Stripped 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 the Regulation. 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 Stripped 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.

(4)     Each Unit holder's pro rata share of each expense paid by 
the Trust is deductible by the Unit holder to the same extent 
as though the expense had been paid directly by him, subject to 
the following limitation. It should be noted that as a result 
of the Tax Reform Act of 1986, certain miscellaneous itemized

Page 12


deductions, such as investment expenses, tax return preparation 
fees and employee business expenses will be deductible by an individual 
only to the extent they exceed 2% of such individual's adjusted 
gross income. Temporary regulations have been issued which require 
Unit holders to treat certain expenses of the Trust as miscellaneous 
itemized deductions subject to this limitation.

If a Unit holder's tax basis of his pro rata portion in any Bonds 
held by the Trust exceeds the amount payable by the issuer of 
the Bonds with respect to such pro rata interest upon maturity 
of the Bond, such excess would be considered "acquisition premium" 
which may be amortized by the Unit holder at the Unit holder's 
election as provided in Section 171 of the Code. Unit holders 
should consult their tax advisors regarding whether such election 
should be made and the manner of amortizing acquisition premium.

Certain of the Bonds in the Trust may have been acquired with 
"original issue discount." In the case of any Bonds in the Trust 
acquired with "original issue discount" that exceeds a "de minimis" 
amount as specified in the Code or in the case of the Stripped 
Obligations as specified in the Regulation, such discount is includable 
in taxable income of the Unit holders on an accrual basis computed 
daily, without regard to when payments of interest on such Bonds 
are received. The Code provides a complex set of rules regarding 
the accrual of original issue discount. These rules provide that 
original issue discount generally accrues on the basis of a constant 
compound interest rate over the term of the Bonds. Unit holders 
should consult their tax advisers as to the amount of original 
issue discount which accrues.

Special original issue discount rules apply if the purchase price 
of the Bond by the Trust 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"). 
Unit holders should also consult their tax advisers regarding 
these special rules. Similarly these special rules would apply 
to a Unit holder if the tax basis of his pro rata portion of a 
Bond issued with original issue discount exceeds his pro rata 
portion of its adjusted issue price.

If a Unit holder's tax basis in his pro rata portion of Bonds 
is less than the allocable portion of such Bond's stated redemption 
price at maturity (or, if issued with original issue discount, 
the allocable portion of its "revised issue price"), such difference 
will constitute market discount unless the amount of market discount 
is "de minimis" as specified in the Code. Market discount accrues 
daily computed on a straight line basis, unless the Unit holder 
elects to calculate accrued market discount under a constant yield 
method. The market discount rules do not apply to Stripped Obligations 
because they are stripped debt instruments subject to special 
original issue discount rules as discussed above. Unit holders 
should consult their tax advisers as to the amount of market discount 
which accrues.

Accrued market discount is generally includable in taxable income 
to the Unit holders as ordinary income for Federal tax purposes 
upon the receipt of serial principal payments on the Bonds, on 
the sale, maturity or disposition of such Bonds by the Trust, 
and on the sale by a Unit holder of Units, unless a Unit holder 
elects to include the accrued market discount in taxable income 
as such discount accrues. If a Unit holder does not elect to annually 
include accrued market discount in taxable income as it accrues, 
deductions for any interest expenses incurred by the Unit holder 
which is incurred to purchase or carry his Units will be reduced 
by such accrued market discount. In general, the portion of any 
interest expense which was not currently deductible would ultimately 
be deductible when the accrued market discount is included in 
income. Unit holders should consult their tax advisers regarding 
whether an election should be made to include market discount 
in income as it accrues and as to the amount of interest expense 
which may not be currently deductible.

The tax basis of a Unit holder with respect to his interest in 
a Bond is increased by the amount of original issue discount (and 
market discount, if the Unit holder elects to include market discount, 
if any, on the Bonds held by the Trust in income as it accrues) 
thereon properly included in the Unit holder's gross income as 
determined for Federal income tax purposes and reduced by the 
amount of any amortized acquisition premium which the Unit holder 
has properly elected to amortize under Section 171 of the Code. 
A Unit holder's tax basis in his Units will equal his tax basis 
in his pro rata portion of all of the assets of the Trust.

Page 13


A Unit holder will recognize taxable capital gain (or loss) when 
all or part of his pro rata interest in a Bond is disposed of 
in a taxable transaction for an amount greater (or less) than 
his tax basis therefor. Any gain recognized on a sale or exchange 
and not constituting a realization of accrued "market discount," 
and any loss will, under current law, generally be capital gain 
or loss. As previously discussed, gain realized on the disposition 
of the interest of a Unit holder in any Bond deemed to have been 
acquired with market discount will be treated as ordinary income 
to the extent the gain does not exceed the amount of accrued market 
discount not previously taken into income. Any capital gain or 
loss arising from the disposition of a Bond by the Trust or the 
disposition of Units by a Unit holder will be short-term capital 
gain or loss unless the Unit holder has held his Units for more 
than one year in which case such capital gain or loss will be 
long-term. For taxpayers other than corporations, net capital 
gains are presently subject to a maximum stated marginal tax rate 
of 28%.

The Revenue Reconciliation Act of 1993 (the "Tax Act") raised 
tax rates on ordinary income while capital gains remain subject 
to a 28 percent maximum stated rate. Because some or all capital 
gains are taxed at a comparatively lower rate under the Tax Act, 
the Tax Act includes a provision that would recharacterize 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.

If the Unit holder disposes of a Unit, he is deemed thereby to 
have disposed of his entire pro rata interest in all Trust assets 
including his pro rata portion of all of the Bonds represented 
by the Unit. This may result in a portion of the gain, if any, 
on such sale being taxable as ordinary income under the market 
discount rules (assuming no election was made by the Unit holder 
to include market discount in income as it accrues) as previously 
discussed.

A Unit holder who is a foreign investor (i.e., an investor other 
than a U.S. citizen or resident or a U.S. corporation, partnership, 
estate or trust) will not be subject to United States Federal 
income taxes, including withholding taxes, on interest income 
(including any original issue discount) on, or any gain from the 
sale or other disposition of, his pro rata interest in any Bond 
or the sale of his Units provided that all of the following conditions 
are met: (i) the interest income or gain is not effectively connected 
with the conduct by the foreign investor of a trade or business 
within the United States (ii) (a) the interest income is not from 
sources within the United States or (b) if the interest is United 
States source income (which is the case for most securities issued 
by United States issuers), then the foreign investor does not 
own, directly or indirectly, 10% or more of the total combined 
voting power of all classes of voting stock of the issuer of the 
Bond and the foreign investor is not a controlled foreign corporation 
related (within the meaning of Section 864(d)(4) of the Code) 
to the issuer of the Bond, (iii) with respect to any gain, the 
foreign investor (if an individual) is not present in the United 
States for 183 days or more during his or her taxable year and 
(iv) the foreign investor provides all certification which may 
be required of his status (foreign investors may contact the Sponsor 
to obtain a Form W-8 which must be filed with the Trustee and 
refiled every three calendar years thereafter). Foreign investors 
should consult their tax advisers with respect to United States 
tax consequences of ownership of Units.

It should be noted that payments to the Trust of interest on the 
Bonds may be subject to foreign withholding taxes and Unit holders 
should consult their tax advisers regarding the potential tax 
consequences relating to the payment of any such withholding taxes 
by the Trust. Because, under the grantor trust rules, an investor 
is deemed to have paid directly his share of foreign taxes that 
have been paid or accrued, if any, an investor may be entitled 
to a foreign tax credit or deduction for United States tax purposes 
with respect to such taxes. In addition, the Bonds may provide 
for Additional Payments to investors intended to compensate them 
for any foreign tax liability. (See "Are Unit Holders Compensated 
for Foreign Withholding Tax Risks?") Any such Additional Payments 
received by the Trust would constitute taxable income to Unit 
holders. Investors should consult their tax advisers with respect 
to foreign withholding taxes and foreign tax credits.

It should be noted that the Tax Act included a provision which 
eliminates the exemption from United States taxation, including 
withholding taxes, for certain "contingent interest." The provision 
applies to interest

Page 14


received after December 31, 1993. No opinion is expressed herein 
regarding the potential applicability of this provision and whether 
United States taxation or withholding taxes could be imposed with 
respect to income derived from the Units as a result thereof. 
Unit holders and prospective investors should consult with their 
tax advisers regarding the potential effect of this provision 
on their investment in Units.

Each Unit holder (other than a foreign investor who has properly 
provided the certifications described above) will be requested 
to provide the Unit holder's taxpayer identification number to 
the trustee and to certify that the Unit holder has not been notified 
that payments to the Unit holder are subject to back-up withholding. 
If the proper taxpayer identification number and appropriate certification 
are not provided when requested, distributions by the Trust to 
such Unit holder will be subject to back-up withholding.

In the opinion of Carter, Ledyard & Milburn, Special Counsel to 
the Trust for New York tax matters, 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 under the existing income tax 
laws of the State and City of New York.

The foregoing discussion relates only to United States Federal 
and New York State and City income taxes; Unit holders may be 
subject to state and local taxation in other jurisdictions (including 
a foreign investor's country of residence). Unit holders should 
consult their tax advisers regarding potential state, local, or 
foreign taxation with respect to the Units.

Why are Investments in the Trust Suitable for Retirement Plans?

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

What are the Expenses and Charges?

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

For valuation of the Bonds in the Trust, the Evaluator will receive 
an annual evaluation fee based on the number of Units of the Trust 
outstanding on January 1 of each year except for Trusts which 
were established subsequent to the last January 1, in which case 
the fee will be based on the number of Units of the Trust outstanding 
as of the respective Dates of Deposit. The Trustee pays certain 
expenses of the Trust for which it is reimbursed by the Trust. 
After the first year the Trustee will receive for its ordinary 
recurring services to the Trust a fee as indicated in the "Special 
Trust Information" for each Trust. During the first year the Trustee 
has agreed

Page 15


to lower its fee and, to the extent necessary, pay expenses of 
the Trust in the amount, if any, stated under "Special Trust Information" 
for each Trust. 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." 
Bankers Trust Company issued the irrevocable letter of credit 
for the Trust and also provides securities clearing services for 
the Sponsor and provides a line of credit which the Sponsor may 
utilize to acquire securities (which may include certain of the 
Bonds deposited in the Trust). The Trustee's and Evaluator's fees 
are payable monthly on or before each Distribution Date from the 
Interest Account of the Trust to the extent funds are available 
and then from the Principal Account of the Trust. Since the Trustee 
has the use of the funds being held in the Principal and Interest 
Accounts for future distributions, 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, legal fees, the initial fees and expenses of the Trustee 
and any other non-material 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 expenses (including legal and annual auditing expenses) 
of the Trustee incurred by or in connection with its responsibilities 
under the Indenture, except in the event of negligence, bad faith 
or willful misconduct on its part; 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 
Bonds or any part of the Trust (no such taxes or charges are being 
levied or made or, to the knowledge of the Sponsor, contemplated); 
and expenditures incurred in contacting Unit holders upon termination 
of the Trust. 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 Bonds of 
the Trust in order to make funds available to pay all these amounts 
if funds are not otherwise available in the Interest and Principal 
Accounts of the Trust.

Unless the Sponsor determines that such an audit is not required, 
the Indenture requires the accounts of the Trust shall 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 Units, the Sponsor shall bear the cost 
of such annual audits to the extent such cost exceeds $.50 per 
Unit. Unit holders of a Trust covered by an audit may obtain a 
copy of the audited financial statements from the Trustee upon 
request.

                         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 determined by adding 
to the Evaluator's determination of the aggregate offering price 
of the Bonds in the Trust a sales charge of 4.5% of the Public 
Offering Price (equivalent to 4.712% of the net amount invested). 
Also added to the Public Offering Price is a proportionate share 
of interest accrued but unpaid on the Bonds after the First Settlement 
Date to the date of settlement. See "How Is Accrued Interest Treated?" 
During the initial offering period, the Sponsor's Repurchase Price 
is equal to the Evaluator's determination of the aggregate offering 
price of the Bonds in the Trust.

Page 16


The Public Offering Price of Units of the Trust for secondary 
market purchases will be determined by adding to the Evaluator's 
determination of the aggregate bid price of the Bonds in the Trust 
the appropriate sales charge determined in accordance with the 
schedule set forth below, based upon the number of years remaining 
to the maturity of each Bond in the portfolio of the Trust, adjusting 
the total to reflect the amount of any cash held in or advanced 
to the principal account of the Trust and dividing the result 
by the number of Units of the Trust then outstanding. The minimum 
sales charge on Units will be        % of the Public Offering 
Price (equivalent to           % of the net amount invested). 
For purposes of computation, Bonds will be deemed to mature on 
their expressed maturity dates unless (a) the Bonds have been 
called for redemption or funds or securities have been placed 
in escrow to redeem them on an earlier call date, in which case 
such call date will be deemed to be the date upon which they mature; 
or (b) such Bonds are subject to a "mandatory tender," in which 
case such mandatory tender will be deemed to be the date upon 
which they mature.

The effect of this method of sales charge computation will be 
that different sales charge rates will be applied to each of the 
various Bonds in the Trust based upon the maturities of such bonds, 
in accordance with the following schedule:

                                        Secondary Offering Period 
                                              Sales Charge           
                                        _________________________

                                        Percentage      Percentage
                                        of Public       of Net
                                        Offering        Amount
        Years to Maturity               Price           Invested
        _________________               __________      __________
        
        Less than 1                     1.00%           1.010%
        1 but less than 2               1.50            1.523
        2 but less than 3               2.00            2.041
        3 but less than 4               2.50            2.564
        4 but less than 5               3.00            3.093
        5 but less than 6               3.50            3.627
        6 but less than 7               4.00            4.167
        7 but less than 8               4.50            4.712
        8 or more                       4.70            5.263

There will be no reduction of the sales charges for volume purchases 
for secondary market transactions. A dealer will receive from 
the Sponsor a dealer concession of           % of the total sales 
charges for Units sold by such dealer and dealers will not be 
eligible for additional concessions for Units sold pursuant to 
the above schedule.

An investor may aggregate purchases of Units of two consecutive 
series of the The First Trust Corporate Income Trust (High Yield) 
Intermediate Series 11 for purposes of calculating the discount 
for volume purchases listed above. Additionally, 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 Nike Securities L.P. and its subsidiaries the 
sales charge is reduced by                 % of the Public Offering 
Price for purchases of Units during the initial and secondary 
offering periods.

Any such reduced sales charge shall be the responsibility of the 
selling Underwriter or dealer, except that the Sponsor will reimburse 
the selling Underwriter or dealer an additional concession of 
$                 per Unit for purchases of $500,000 or more. 
This reduced sales charge structure will apply on all purchases 
of Units in the Trust by the same person on any one day from any 
one Underwriter or dealer. For purposes of calculating the applicable 
sales charge, purchases of Units in the Trust will not be aggregated 
with any other purchases by the same person of units in any series 
of tax-exempt or other unit investment trusts sponsored by Nike 
Securities L.P., except as detailed below. 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 or single fiduciary account.

Page 17


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

On the Initial Date of Deposit, the Public Offering Price is as 
indicated in the "Summary of Essential Information." In addition 
to fluctuations in the amount of interest accrued but unpaid on 
Bonds in the Trust, the Public Offering Price at any time during 
the initial offering period will vary from the Public Offering 
Price stated herein in accordance with fluctuations in the prices 
of the underlying Bonds.

The aggregate price of the Bonds in the Trust is determined by 
whomever from time to time is acting as evaluator (the "Evaluator"), 
on the basis of bid prices or offering prices as is appropriate, 
(1) on the basis of current market prices for the Bonds obtained 
from dealers or brokers who customarily deal in bonds comparable 
to those held by the Trust; (2) if such prices are not available 
for any of the Bonds, on the basis of current market prices for 
comparable bonds; (3) by determining the value of the Bonds by 
appraisal; or (4) by any combination of the above.

During the initial public offering period, a determination of 
the aggregate price of the Bonds in the Trust is made by the Evaluator 
on an offering price basis, as of the close of trading on the 
New York Stock Exchange on each day on which it is open, effective 
for all sales made subsequent to the last preceding determination. 
For secondary market purposes, the Evaluator will be requested 
to make such a determination, on a bid price basis, as of the 
close of trading on the New York Stock Exchange on each day on 
which it is open, effective for all sales, purchases or redemptions 
made subsequent to the last preceding determination.

The Public Offering Price of the Units during the initial offering 
period is equal to the offering price per Unit of the Bonds in 
the Trust plus the applicable sales charge. 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 Bonds in 
the Trust plus the applicable sales charge. The offering price 
of Bonds in the Trust may be expected to be greater than the bid 
price of such Bonds by approximately 1-2% of the aggregate principal 
amount of such Bonds.

Although payment is normally made three business days following 
the order for purchase (the "date of settlement"), payment may 
be made prior thereto. A person will become owner of Units on 
the date of settlement provided payment has been received. Cash, 
if any, made available to the Sponsor prior to the date of settlement 
for the purchase of Units may be used in the Sponsor's business 
and may be deemed to be a benefit to the Sponsor, subject to the 
limitations of the Securities Exchange Act of 1934. Delivery of 
Certificates representing Units so ordered will be made 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?

Until the primary distribution of the Units offered by this Prospectus 
is completed, (i) for Units issued on the Initial Date of Deposit 
and (ii) for additional Units issued after such date as additional 
Bonds are deposited by the Sponsor, Units will be offered to the 
public at the Public Offering Price, computed as described above, 
by the Underwriters, including the Sponsor (see "Underwriting") 
and through dealers and others. The initial offering period may 
be up to approximately 360 days. During this period, the Sponsor 
may deposit additional Bonds in the Trust and create additional 
Units. Upon completion of the initial offering, Units repurchased 
in the secondary market (see "Will There Be a Secondary Market?") 
may be offered by this Prospectus at the secondary market public 
offering price determined in the manner described above.

It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of $          per

Page 18


Unit. Any broker/dealer or bank will receive additional concessions 
or agency commissions for volume purchases only on the Initial 
Date of Deposit resulting in total concessions as contained in 
the following table: 

                                        250-499         500
                                        Units           or More Units
                                        Purchased       Purchased
                                        _________       _____________

        Total Concessions               $               $

However, resales of Units of the Trust by such dealers and others 
to the public will be made at the Public Offering Price described 
in the Prospectus. The Sponsor reserves the right to change the 
amount of the concession or agency commission from time to time. 
Certain commercial banks 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 in the amounts indicated in the second preceding sentence. 
Under the Glass-Steagall Act, banks are prohibited from underwriting 
Trust Units; however, the Glass-Steagall Act does permit certain 
agency transactions and the banking regulators have not indicated 
that these particular agency transactions are not permitted under 
such Act. In Texas and in certain other states, any banks making 
Units available must be registered as broker/dealers under state 
law.

What are the Sponsor's Profits?

The Underwriters of the Trust, including the Sponsor, will receive 
a gross sales commission equal to 4.5% of the Public Offering 
Price of the Units of the Trust (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 "Underwriting" for information regarding 
the receipt of the excess gross sales commissions by the Sponsor 
from the other Underwriters and additional concessions available 
to Underwriters, dealers and others. In addition, the Sponsor 
and the other Underwriters may be considered to have realized 
a profit or the Sponsor may be considered to have sustained a 
loss, as the case may be for the Trust, in the amount of any difference 
between the cost of the Bonds to the Trust (which is based on 
the Evaluator's determination of the aggregate offering price 
of the underlying Bonds of the Trust on the Initial Date of Deposit 
as well as subsequent dates of deposit) and the cost of such Bonds 
to the Sponsor. See "Underwriting" and Note 1 of "Notes to Portfolio." 
Such profits or losses may be realized or sustained by the Sponsor 
and the other Underwriters with respect to Bonds which were acquired 
by the Sponsor from underwriting syndicates of which it and the 
other Underwriters were members. During the initial offering period, 
the Underwriters also may realize profits or sustain losses from 
the sale of Units to other Underwriters or as a result of fluctuations 
after the Initial Date of Deposit or subsequent dates of deposit 
in the offering prices of the Bonds and hence in the Public Offering 
Price received by the Underwriters.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased (based on the bid prices 
of the Bonds in the Trust) and the price at which Units are resold 
(which price is also based on the bid prices of the Bonds in the 
Trust and includes a maximum sales charge of             %) or 
redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor. 

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor intends to maintain a market for the Units 
and continuously to offer to purchase Units at prices, subject 
to change at any time, based upon the aggregate bid price of the 
Bonds in the portfolio of the Trust plus interest accrued to the 
date of settlement. All expenses incurred in maintaining a secondary 
market, other than the fees of the Evaluator, the other expenses 
of the Trust and the costs of the Trustee in transferring and 
recording the ownership of Units, will be borne by the Sponsor. 
If the supply of Units exceeds demand, or for some other business 
reason, the Sponsor may discontinue purchases of Units at such 
prices. IF A UNIT HOLDER WISHES TO DISPOSE OF HIS UNITS, HE SHOULD 
INQUIRE OF THE SPONSOR AS TO CURRENT MARKET PRICES PRIOR TO MAKING 
A TENDER FOR REDEMPTION TO THE TRUSTEE. Prospectuses relating 
to certain other bond funds indicate an intention, subject to 
change, on the part of the respective sponsors of such funds to 
repurchase units of those funds on the basis of a price higher

Page 19


than the bid prices of the securities in the funds. Consequently, 
depending upon the prices actually paid, the repurchase price 
of other sponsors for units of their funds may be computed on 
a somewhat more favorable basis than the repurchase price offered 
by the Sponsor for Units of the Trust in secondary market transactions. 
As in this Trust, the purchase price per unit of such bond funds 
will depend primarily on the value of the securities in the portfolio 
of the fund.

                     RIGHTS OF UNIT HOLDERS

How are Certificates 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 is evidenced by registered certificates 
executed by the Trustee and the Sponsor. Delivery of certificates 
representing Units ordered for purchase is normally made five 
business days following such order or shortly thereafter. Certificates 
are transferable by presentation and surrender to the Trustee 
properly endorsed or accompanied by a written instrument or instruments 
of transfer. Certificates to be redeemed must be properly endorsed 
or accompanied by a written instrument or instruments of transfer. 
A Unit holder must sign exactly as his name appears on the face 
of the certificate with the signature guaranteed by a participant 
in the Securities Transfer Agents Medallion Program ("STAMP") 
or such other signature guaranty program in addition to, or in 
substitution for, STAMP, as may be accepted by the Trustee. In 
certain instances the Trustee may require additional documents 
such as, but not limited to, trust instruments, certificates of 
death, appointments as executor or administrator or certificates 
of corporate authority. Record ownership may occur before settlement.

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

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

How are Interest and Principal Distributed?

Interest from the Trust after deduction of amounts sufficient 
to reimburse the Trustee, without interest, for any amounts advanced 
and paid to the Sponsor as the Unit holder of record as of the 
First Settlement Date (see "How is Accrued Interest Treated?") 
will be distributed on or shortly after the last day of each month 
on a pro rata basis to Unit holders of record as of the preceding 
Record Date. All distributions for the Trust will be net of applicable 
expenses for the Trust.

The pro rata share of cash in the Principal Account of the Trust 
will be computed as of the fifteenth day of each month, and distributions 
to the Unit holders of the Trust as of such Record Date will be 
made on or shortly after the last day of each month. Proceeds 
from the disposition of any of the Bonds of the Trust received 
after such Record Date and prior to the following Distribution 
Date will be held in the Principal Account of the Trust and not 
distributed until the next Distribution Date. The Trustee is not 
required to pay interest on funds held in the Principal or Interest 
Account of the Trust (but may itself earn interest thereon and 
therefore benefit from the use of such funds) nor to make a distribution 
from the Principal Account of the Trust unless the amount available 
for distribution shall equal at least $1.00 per Unit.

The Trustee will credit to the Interest Account of the Trust all 
interest received by the Trust, including that part of the proceeds 
of any disposition of Bonds which represents accrued interest. 
Other receipts will be credited to the Principal Account of the 
Trust. The distribution to the Unit holders of the Trust as of 
each Record Date will be made on the following Distribution Date 
or shortly thereafter and shall consist of an amount substantially 
equal to such portion of the holder's pro rata share of the estimated 
annual income of the Trust after deducting estimated expenses. 
Because interest payments are not received by the Trust at a constant 
rate throughout the year, such interest distribution may be more 
or less than the amount credited to

Page 20


the Interest Account of the Trust as of the Record Date. For the 
purpose of minimizing fluctuations in the distributions from the 
Interest Account of the Trust, the Trustee is authorized to advance 
such amounts as may be necessary to provide interest distributions 
of approximately equal amounts. Persons who purchase Units between 
a Record Date and a Distribution Date will receive their first 
distribution on the second Distribution Date after the purchase. 
The Trustee is not required to pay interest on funds held in the 
Principal or Interest Account of the Trust (but may itself earn 
interest thereon and therefore benefit from the use of such funds).

As of the fifteenth day of each month, the Trustee will deduct 
from the Interest Account of the Trust and, to the extent funds 
are not sufficient therein, from the Principal Account of the 
Trust, amounts necessary to pay the expenses of the Trust. The 
Trustee also may withdraw from said accounts such amounts, if 
any, as it deems necessary to establish a reserve for any governmental 
charges payable out of the Trust. Amounts so withdrawn shall not 
be considered a part of the Trust's assets until such time as 
the Trustee shall return all or any part of such amounts to the 
appropriate account. In addition, the Trustee may withdraw from 
the Interest Account and the Principal Account of the Trust such 
amounts as may be necessary to cover redemption of Units of the 
Trust by the Trustee.

How Can Distributions to Unit Holders be Reinvested?

Universal Distribution Option. Unit holders may elect participation 
in a Universal Distribution Option which permits a Unit holder 
to direct the Trustee to distribute principal and interest payments 
to any other investment vehicle of which the Unit holder has an 
existing account. For example, at a Unit holder's direction, the 
Trustee would distribute automatically on the applicable distribution 
date interest income, capital gains or principal on the participant's 
Units to, among other investment vehicles, a Unit holder's checking, 
bank savings, money market, insurance, reinvestment or any other 
account. All such distributions, of course, are subject to the 
minimum investment and sales charges, if any, of the particular 
investment vehicle to which distributions are directed. The Trustee 
will notify the participant of each distribution pursuant to the 
Universal Distribution Option. The Trustee will distribute directly 
to the Unit holder any distributions which are not accepted by 
the specified investment vehicle. A participant may at any time, 
by so notifying the Trustee in writing, elect to terminate his 
participation in the Universal Distribution Option and receive 
directly future distributions on his Units.

What Reports Will Unit Holders Receive?

The Trustee shall furnish Unit holders of the Trust in connection 
with each distribution a statement of the amount of interest, 
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 of record, a 
statement as to (1) the Interest Account: interest received by 
the Trust (including amounts representing interest received upon 
any disposition of Bonds of the Trust), deductions for payment 
of applicable taxes and for fees and expenses of the Trust, redemption 
of Units and the balance remaining after such distributions and 
deductions, expressed both as a total dollar amount and as a dollar 
amount representing the pro rata share of each Unit outstanding 
on the last business day of such calendar year; (2) the Principal 
Account: the dates of disposition of any Bonds of the Trust and 
the net proceeds received therefrom (excluding any portion representing 
interest and the premium attributable to the exercise of the right, 
if applicable, to obtain Permanent Insurance), deduction for payment 
of applicable taxes and for fees and expenses of the Trust, redemptions 
of Units, and the balance remaining after such distributions and 
deductions, expressed both as a total dollar amount and as a dollar 
amount representing the pro rata share of each Unit outstanding 
on the last business day of such calendar year; (3) the Bonds 
held and the number of Units of the Trust outstanding on the last 
business day of such calendar year; (4) the Redemption Price per 
Unit based upon the last computation thereof made during such 
calendar year; and (5) the amounts actually distributed during 
such calendar year from the Interest Account and from the Principal 
Account of the Trust, separately stated, expressed both as total 
dollar amounts and as dollar amounts representing the pro rata 
share of each Unit outstanding.

Page 21


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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
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 "date of tender" is deemed to be the date 
on which Units are received by the Trustee, except that as regards 
Units received after the close of trading (4:00 p.m. eastern standard 
time) on the New York Stock Exchange, the date of tender is the 
next day on which such Exchange is open for trading and such Units 
will be deemed to have been tendered to the Trustee on such day 
for redemption at the redemption price computed on that day. Units 
so redeemed shall be cancelled.

Accrued interest to the settlement date paid on redemption shall 
be withdrawn from the Interest Account of the Trust or, if the 
balance therein is insufficient, from the Principal Account of 
the Trust. All other amounts paid on redemption shall be withdrawn 
from the Principal Account of the Trust.

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 Bonds in the Trust while the Public Offering 
Price of Units during the initial offering period will be determined 
on the basis of the offering price of the Bonds of the Trust as 
of the close of trading on the New York Stock Exchange on the 
date any such determination is made. On the Initial Date of Deposit 
the Public Offering Price per Unit (which is based on the offering 
prices of the Bonds in the Trust and includes the sales charge) 
exceeded the Unit value at which Units could have been redeemed 
(based upon the current bid prices of the Bonds 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 on the basis of (1) the cash on hand 
in the Trust or moneys in the process of being collected, (2) 
the value of the Bonds in the Trust based on the bid prices of 
the Bonds, except for those cases in which the value of the insurance, 
if applicable, has been added, and (3) purchased interest and 
any other interest accrued thereon, less (a) amounts representing 
taxes or other governmental charges payable out of the Trust, 
(b) the accrued expenses of the Trust and (c) cash held for distribution 
to Unit holders of record as of a date prior to the evaluation 
then being made. The Evaluator may determine the value of the 
Bonds in the Trust (1) on the basis of current bid prices of the 
Bonds obtained from dealers or brokers who customarily deal in 
bonds comparable to those held by the Trust, (2) on the basis 
of bid prices for bonds comparable to any Bonds for which bid 
prices are not available, (3) by determining the value of the 
Bonds by appraisal, or (4) by any combination of the above.

The difference between the bid and offering prices of such Bonds 
may be expected to average 1-2% of the principal amount. In the 
case of actively traded bonds, the difference may be as little 
as  1/2 of 1% and, in the case of inactively traded bonds, such 
difference usually will not exceed 3%. Therefore, the price at 
which Units may be redeemed could be less than the price paid 
by the Unit holder. At the opening of business on the Initial 
Date of Deposit, the aggregate current offering price of such 
Bonds per Unit exceeded the Redemption Price per Unit (based upon 
current bid prices of such Bonds) by the amount indicated in the 
"Summary of Essential Information."

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

The right of redemption may be suspended and payment postponed 
for any period during which the New York Stock Exchange is closed, 
other than for customary weekend and holiday closings, or during 
which

Page 22


the Securities and Exchange Commission determines that trading 
on that Exchange is restricted or an emergency exists, as a result 
of which disposal or evaluation of the Bonds is not reasonably 
practicable, or for such other periods as the Securities and Exchange 
Commission may by order permit. Under certain extreme circumstances, 
the Sponsor may apply to the Securities and Exchange Commission 
for an order permitting a full or partial suspension of the right 
of Unit holders to redeem their Units. 

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 12:00 p.m. eastern 
standard time on the next succeeding 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.

The offering price of any Units acquired by the Sponsor will be 
in accord with the Public Offering Price described in the then 
currently 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 Bonds be Removed from the Trust?

The Trustee, in its sole discretion, is empowered to sell underlying 
Bonds of a Trust in order to make funds available for the redemption 
of Units of such Trust or to provide for the payment of expenses 
of such Trust for which funds are not available. The Depositor 
shall maintain with the Trustee a current list of Bonds held in 
each Trust designated to be sold for such purposes. As described 
in the following paragraph, the Trustee may also sell Bonds in 
the Trust which are in default in the payment of principal or 
interest or in significant risk of such default where, in the 
Sponsor's opinion, such sale is in the best interests of Unit 
holders or no other alternative exists. In addition, at the Sponsor's 
request, the Trustee shall sell Bonds of a Trust if factors arise 
which, in the Sponsor's opinion, adversely affect the tax or exchange 
control status of the Bonds. See "How May Units be Redeemed?" 
The Sponsor may from time to time act as agent for the Trust with 
respect to selling Bonds out of the Trust. From time to time, 
the Trustee may retain and pay compensation to the Sponsor subject 
to the restrictions under the Investment Company Act of 1940, 
as amended.

If any default in the payment of principal or interest on any 
Bond occurs and no provision for payment is made therefor, within 
thirty days, the Trustee is required to notify the Sponsor thereof. 
If the Sponsor fails to instruct the Trustee to sell or to hold 
such Bond within thirty days after notification by the Trustee 
to the Sponsor of such default, the Trustee may, in its discretion, 
sell the defaulted Bond and not be liable for any depreciation 
or loss thereby incurred.

The Sponsor shall instruct the Trustee to reject any offer made 
by an issuer of any of the Bonds to issue new obligations in exchange 
and substitution for any Bonds pursuant to a refunding or refinancing 
plan, except that the Sponsor may instruct the Trustee to accept 
such an offer or to take any other action with respect thereto 
as the Sponsor may deem proper if the issuer is in default with 
respect to such Bonds or in the written opinion of the Sponsor 
the issuer will probably default in respect to such Bonds in the 
foreseeable future. Any obligations so received in exchange or 
substitution will be held by the Trustee subject to the terms 
and conditions in the Indenture to the same extent as Bonds originally 
deposited thereunder. Within five days after the deposit of obligations 
in exchange or substitution for underlying Bonds, the Trustee 
is required to give notice thereof to each Unit holder of the 
affected Trust, identifying the Bonds eliminated and the Bonds 
substituted therefor. Except as stated in this paragraph and under 
"What is the First Trust Special Situations Trust?" for Failed 
Bonds, the acquisition by the Trust of any securities other than 
the Bonds initially deposited is prohibited.

        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

Page 23


for successive series of The First Trust Combined Series, The 
First Trust Special Situations Trust, The First Trust Insured 
Corporate Trust, The First Trust of Insured Municipal Bonds, The 
First Trust GNMA, Templeton Growth and Treasury Trust, Templeton 
Foreign Fund & U.S. Treasury Securities Trust, and The Advantage 
Growth and Treasury Securities Trust. First Trust introduced the 
first insured unit investment trust in 1974 and to date more than 
$9 billion in First Trust unit investment trusts have been deposited. 
The Sponsor's employees include a team of professionals with many 
years of experience in the unit investment trust industry. The 
Sponsor is a member of the National Association of Securities 
Dealers, Inc. and Securities Investor Protection Corporation and 
has its principal offices at 1001 Warrenville Road, Lisle, Illinois 
60532; telephone number (708) 241-4141. As of December 31, 1994, 
the total partners' capital of Nike Securities L.P. was $10,863,058 
(audited). (This paragraph relates only to the Sponsor and not 
to the Trust or to any series thereof or to any other Underwriters. 
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 The Chase Manhattan Bank (National Association), 
a national banking association with its principal executive office 
located at 1 Chase Manhattan Plaza, New York, New York 10081 and 
its unit investment trust office at 770 Broadway, New York, New 
York 10003. Unit holders who have questions regarding the Trust 
may call the Customer Service Help Line at 1-800-682-7520. The 
Trustee is subject to supervision 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 portfolio or the Insurance Policy. For 
information relating to the responsibilities of the Trustee under 
the Indenture, reference is made to the material set forth under 
"Rights of Unit Holders."

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

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

Limitations on Liabilities of Sponsor and Trustee

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

Page 24


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 Securities and Exchange Commission, or (b) terminate the 
Indenture and liquidate the Trust as provided herein, or (c) continue 
to act as Trustee without terminating the Indenture.

Who is the Evaluator?

The Evaluator is Muller Data Corporation, 395 Hudson Street, New 
York, New York 10014. 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), 
provided that the Indenture is not amended to increase the number 
of Units of the Trust issuable thereunder or to permit the deposit 
or acquisition of securities either in addition to or in substitution 
for any of the Bonds initially deposited in the Trust, except 
for the substitution of certain refunding securities for Bonds 
or New Bonds for Failed Bonds. In the event of any amendment, 
the Trustee is obligated to notify promptly all Unit holders of 
the substance of such amendment.

The Trust may be liquidated at any time by consent of 100% of 
the Unit holders of the Trust or by the Trustee when the value 
of the Trust, as shown by any evaluation, is less than 20% of 
the aggregate principal amount of the Bonds initially deposited 
in the Trust during the primary offering period 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 
Underwriters, the Sponsor will refund to each purchaser of Units 
of the Trust the entire sales charge paid by such purchaser. The 
Indenture will terminate upon the redemption, sale or other disposition 
of the last Bond held thereunder, but in no event shall it continue 
beyond                             . In the event of termination, 
written notice thereof will be sent by the Trustee to all Unit 
holders of the Trust. Within a reasonable period after termination, 
the Trustee will sell any Bonds remaining in the Trust and, after 
paying all expenses and charges incurred by the Trust, will distribute 
to each Unit holder of the Trust (including the Sponsor if it 
then holds any Units), upon surrender for cancellation of his 
Certificate for Units, his pro rata share of the balances remaining 
in the Interest and Principal Accounts of the Trust, all as provided 
in the Indenture. 

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,

Page 25


Ledyard & Milburn, 2 Wall Street, New York, New York 10005, will 
act as counsel for the Trustee and as special counsel for the 
Trust for New York tax matters.

Experts

The statement of net assets, including the portfolio, of the Trust 
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.

                          UNDERWRITING

The Underwriters named below, including the Sponsor, have severally 
purchased Units in the following respective amounts:

<TABLE>
<CAPTION>

                                                                                                                Number of
Name                                            Address                                                         Units
____                                            _______                                                         _________
<S>                                             <C>                                                             <C>

Sponsor

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

                                                                                                                ========
</TABLE>

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

The Agreement Among Underwriters provides that a public offering 
of the Units of the Trust will be made at the Public Offering 
Price described in the Prospectus. Units may also be sold to or 
through dealers and others during the initial offering period 
and in the secondary market at prices representing a concession 
or agency commission as described in "Public Offering-How are 
Units Distributed?" on page 18.

The Sponsor will receive from the Underwriters the excess over 
the gross sales commission contained in the following table:
   
                      Underwriting Concession (per Unit)


        100-249                 250-999                 1,000 or More
        Units                   Units                   Units
        Underwritten            Underwritten            Underwritten
        ____________            ____________            ____________

        $                       $                       $
     

In addition to any other benefits that the Underwriters may realize 
from the sale of the Units of the Trust, the Agreement Among Underwriters 
provides that the Sponsor will share with the other Underwriters 
50% of the net gain, if any, represented by the difference between 
the Sponsor's cost of the Bonds in connection with their acquisition 
and the Aggregate Offering Price thereof on the Date of Deposit, 
less a charge for acquiring the Bonds in the portfolio and for 
the Sponsor maintaining a secondary market for the Units. See 
"What are the Sponsor's Profits?" and Note 1 of "Notes to Portfolio."

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

Page 26


A comparison of estimated current returns and estimated long-term 
returns with the returns on various investments is one element 
to consider in making an investment decision. 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 investments such as 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.


Page 27


              The First Trust Corporate Income Trust (High Yield)
                                           Intermediate Series 11



<TABLE>
<CAPTION>

Special Trust Information



                                                                                                Monthly
                                                                                                _______
<S>                                                                                             <C>
Calculation of Estimated Net Annual Unit Income 
        Estimated Annual Interest Income per Unit                                               $       
        Less: Estimated Annual Expense per Unit                                                 $       
        Estimated Net Annual Interest Income per Unit                                           $       
Calculation of Interest Distribution per Unit
        Estimated Net Annual Interest Income per Unit                                           $       
        Divided by 12                                                                           $        
Estimated Daily Rate of Net Interest Accrual per Unit                                           $       
Estimated Current Return Based on Public Offering Price (1)                                     %
Estimated Long-Term Return Based on Public Offering Price (1)                                   %
CUSIP                                                                                                   
</TABLE>

Trustee's Annual Fee    $1.44 per Unit, exclusive of expenses of 
                        the Trust commencing             , 1995.


Distributions

First distribution of $      per Unit will be paid on         
         , 1995 to Unit holders of record on             
, 1995.
Regular distributions of $      per Unit will begin on        
               , 1995 to Unit holders of record on            
       .
Computation Dates       Fifteenth day of the month.
Distribution Dates      Last day of the month 
                        commencing                       .

--------------
[FN]

(1)     The Estimated Current Return is calculated by dividing the 
Estimated Net Annual Interest Income per Unit by the Public Offering 
Price. The Estimated Net Annual Interest Income per Unit will 
vary with changes in fees and expenses of the Trustee, the Portfolio 
Supervisor and the Evaluator and with the principal prepayment, 
redemption, maturity, exchange or sale of Bonds while the Public 
Offering Price will vary with changes in the offering price of 
the underlying Bonds; therefore, there is no assurance that the 
present Estimated Current Return indicated above will be realized 
in the future. The Estimated Long-Term Return is calculated using 
a formula which (1) takes into consideration, and determines and 
factors in the relative weightings of the market values, yields 
(which take into account the amortization of premiums and the 
accretion of discounts) and estimated retirements of all of the 
Bonds in the Trust; and (2) takes into account a compounding factor 
and the expenses and sales charge associated with each Unit of 
the Trust. Since the market values and estimated retirements of 
the Bonds and the expenses of the Trust will change, there is 
no assurance that the present Estimated Long-Term Return indicated 
above will be realized in the future. Estimated Current Return 
and Estimated Long-Term Return are expected to differ because 
the calculation of the Estimated Long-Term Return reflects the 
estimated date and amount of principal returned while the Estimated 
Current Return calculations include only Net Annual Interest Income 
and Public Offering Price. Neither rate reflects the true return 
to Unit holders, which is lower, because neither includes the 
effect of certain delays in distributions to Unit holders. The 
above figures are based on estimated per Unit cash flows. Estimated 
cash flows will vary with changes in fees and expenses, with changes 
in current interest rates, and with the principal prepayment, 
redemption, maturity, call, exchange or sale of the underlying 
Bonds. The estimated cash flows for this Trust are set forth under 
"Estimated Cash Flows to Unit Holders."

Page 28


What is the The First Trust Corporate Income Trust (High Yield) 
Intermediate Series 11? 

The The First Trust Corporate Income Trust (High Yield) Intermediate 
Series 11 consists of                   obligations.  
              obligations representing approximately     % 
of the aggregate principal amount of the Bonds in the Trust
consist of foreign Corporate Bonds.   obligations representing
approximately   % of the aggregate principal amount of the Bonds in
the Trust consist of domestic Corporate Bonds.          obligation, 
representing approximately   % of the aggregate principal amount
of the Bonds in the Trust consists of a U.S. Corporate zero coupon
bond. Approximately     % of the aggregate principal amount of the
Bonds in the Trust were issued by one company. Approximately 
  % of the aggregate principal amount of the Bonds in the Trust
were purchased at a premium over par value. Approximately    % of
the Bonds are subject to optional call or redemption provisions.
See "Notes to Portfolio" for additional information on extra-
ordinary call provisions. Approximately   % of the Bonds will
mature in              ,  % of the Bonds will mature in              ,     
    % of the Bonds will mature in             . See "What is
 The First Trust Special Situations Trust?"

        Number of               Country                 Portfolio
        Issues                  of Issuer               Percentage
        _________               _________               __________

                                        %
                                        %
                                        %


Page 29


              The First Trust Corporate Income Trust (High Yield)
                                           Intermediate Series 11
                                                        Portfolio

                                       At the Opening of Business
 On the Initial Date of Deposit of the Bonds-              , 1995

<TABLE>
<CAPTION>


Aggregate       Issue and Country of Issuer Represented                                         Cost to 
Principal       by Sponsor's Contracts to Purchase Bonds (1) (2)        Rating                  the Trust
_________       ________________________________________________        ______                  _________
<C>             <S>                                                     <C>                     <C>





















__________                                                                                      __________

$                                                                                               $       
==========                                                                                      ==========

</TABLE>
[FN]

________________

[]      These Bonds are of the same issue as another Bond in the Trust.
        See "Notes to Portfolio" on page 33.

Page 30


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
The First Trust Corporate Income Trust (High Yield) Intermediate 
Series 11

We have audited the accompanying statement of net assets, including 
the portfolio, of The First Trust Corporate Income Trust (High 
Yield) Intermediate Series 11, comprising the First Trust Special 
Situations Trust, Series 125, as of the opening of business on 
                   , 1995. This statement of net assets is the 
responsibility of the Trust's Sponsor. Our responsibility is to 
express an opinion on this statement of net assets based on our 
audit. 

We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on                    , 1995. An audit also includes 
assessing the accounting principles used and significant estimates 
made by the Sponsor, as well as evaluating the overall presentation 
of the statement of net assets. We believe that our audit of the 
statement of net assets provides a reasonable basis for our opinion. 

In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of The First Trust Corporate Income Trust (High Yield) Intermediate 
Series 11, comprising the First Trust Special Situations Trust, 
Series 125, at the opening of business on                    , 
1995 in conformity with generally accepted accounting principles.


                                        ERNST & YOUNG LLP




Chicago, Illinois
             , 1995

Page 31


                                          Statement of Net Assets

              The First Trust Corporate Income Trust (High Yield)
                                           Intermediate Series 11
             The First Trust Special Situations Trust, Series 125
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                                     <C>
Delivery statements relating to Sponsor's contracts to purchase 
        bonds (1)(2)                                                     $       
Accrued interest on underlying bonds (2)(3)                              
                                                                         _________
Organizational costs (4)                                                     
                                                                         _________
                      
Less distributions payable (3)                                           _________
Less accrued organizational costs (4)                                    _________
Net assets                                                               $       
                                                                         =========
Outstanding units                       

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>
Cost to investors (5)                                                   $       
Less gross underwriting commissions (5)                                 
                                                                        _________
Net assets                                                              $       
                                                                        =========
</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1) The aggregate offering price of the bonds in the Trust at 
the opening of business on the Initial Date of Deposit and the 
cost to the Trust are the same. The offering price is determined 
by the Evaluator.

(2) Pursuant to delivery statements relating to contracts to purchase 
bonds, an irrevocable letter of credit has been deposited in the 
Trust as collateral. The amount of available letter of credit 
and the amount expected to be utilized for the Trust is shown 
below. The amount expected to be utilized is (a) the cost to the 
Trust of the principal amount of the bonds to be purchased, (b) 
accrued interest on those bonds to the Initial Date of Deposit, 
and (c) accrued interest on those bonds from the Initial Date 
of Deposit to the expected dates of delivery of the bonds.

<TABLE>
<CAPTION>
                                                                                                                Accrued
                                                                                Aggregate       Accrued         Interest to
                                                Letter of Credit                Offering        Interest to     Expected
                                                                To be           Price of        Date of         Dates of
Trust                                   Available               Utilized        Bonds           Deposit         Delivery
_____                                   _________               ________        _________       ___________     ___________
<S>                                     <C>                     <C>             <C>             <C>             <C>

High Yield Corporate Income 
    Trust, Intermediate Series 11       $                       $               $               $               $


</TABLE>

(3) The Trustee will advance to the Trust the amount of net interest 
accrued to                           , 1995, the First Settlement 
Date, for distribution to the Sponsor as the Unit holder of record.

(4) The Trust (and therefore Unit holders) shall bear all or a 
portion of its estimated organization costs which will be deferred 
and amortized over five years from the Initial Date of Deposit.

(5) The aggregate cost to investors (exclusive of accrued interest) 
and the aggregate gross underwriting commissions of 4.5% are computed 
assuming no reduction of sales charge for quantity purchases.

Page 32


                       NOTES TO PORTFOLIO

The following Notes to Portfolio pertain to the information contained 
in the Trust Portfolio on page 30.

(1) Sponsor's contracts to purchase Bonds were entered into during 
the period from September          , 1995 to September        
  , 1995. All contracts to purchase Bonds are expected to be settled 
on or prior to                           , 1995 unless otherwise 
indicated.

Other information regarding the Bonds in the Trust on the Initial 
Date of Deposit is as follows:

<TABLE>
<CAPTION>
                                        Aggregate                                                       Annual
                                        Offering        Cost of         Profit Or                       Interest
                                        Price of        Bonds To        (Loss) To       Bid Price       Income
Trust                                   Bonds           Sponsor         Sponsor         of Bonds        to Trust
_____                                   _________       ________        _________       _________       ________
<S>                                     <C>             <C>             <C>             <C>             <C>

High Yield Corporate Income Trust, 
      Intermediate Series 11            $               $               $               $               $

</TABLE>

Neither Cost of Bonds to Sponsor nor Profit or (Loss) to Sponsor 
reflects underwriting profits or losses received or incurred by 
the Sponsor through its participation in underwriting syndicates 
but such amounts reflect portfolio hedging transaction costs and 
hedging gains and losses. The Offering and Bid Prices of Bonds 
were determined by Muller Data Corporation, certain shareholders 
of which are officers of the Sponsor.

(2) The Bonds are not subject to optional call or redemption provisions. 
For certain issues, in the event of change of control resulting 
in a credit rating downgrade, the noteholders will have the option 
of requiring such issuer to redeem the notes at 101% of the principal 
amount thereof, plus any accrued interest, within sixty days following 
the change of control. In the event of an amendment in the tax 
laws which would require the underlying issuers to pay additional 
amounts associated with the notes, the issuers may redeem such 
notes at 100% of the principal amount plus any accrued interest.

(3) Rating by Standard & Poor's.

(4) Rating by Moody's Investors Service, Inc.

(5) Rating is contingent upon receipt of documentation confirming 
investments and cash flow.

                  DESCRIPTION OF BOND RATINGS*

*     As published by the rating companies.

Standard & Poor's. A brief description of the applicable Standard 
& Poor's rating symbols and their meanings follow:

A Standard & Poor's corporate or municipal bond rating is a current 
assessment of the creditworthiness of an obligor with respect 
to a specific debt obligation. This assessment may take into consideration 
obligors such as guarantors, insurers, or lessees.

The bond rating is not a recommendation to purchase, sell or hold 
a security, inasmuch as it does not comment as to market price 
or suitability for a particular investor.

The ratings are based on current information furnished by the 
issuer or obtained by Standard & Poor's from other sources it 
considers reliable. Standard & Poor's does not perform an audit 
in connection with any rating and may, on occasion, rely on unaudited 
financial information. The ratings may be changed, suspended or 
withdrawn as a result of changes in, or unavailability of, such 
information, or for other circumstances.

The ratings are based, in varying degrees, on the following considerations:

I.      Likelihood of default-capacity and willingness of the obligor 
as to the timely payment of interest and repayment of principal 
in accordance with the terms of the obligation; 

Page 33


II.     Nature of and provisions of the obligation;

III.    Protection afforded by, and relative position of, the obligation 
in the event of bankruptcy, reorganization or other arrangements 
under the laws of bankruptcy and other laws affecting creditors' 
rights.

AAA - Bonds rated AAA have the highest rating assigned by Standard 
& Poor's to a debt obligation. Capacity to pay interest and repay 
principal is extremely strong.**
**    Bonds insured by Financial Security Assurance, Inc., Capital 
Markets Assurance Corporation or AMBAC Indemnity Corporation are 
automatically rated "AAA" by Standard & Poor's.

AA - Bonds rated AA have a very strong capacity to pay interest 
and repay principal and differ from the highest rated issues only 
in small degree.

A - Bonds rated A have a strong capacity to pay interest and repay 
principal although they are somewhat more susceptible to the adverse 
effects of changes in circumstances and economic conditions than 
bonds in higher rated categories.

BBB - Bonds rated BBB are regarded as having an adequate capacity 
to pay interest and repay principal. Whereas they normally exhibit 
adequate protection parameters, adverse economic conditions or 
changing circumstances are more likely to lead to a weakened capacity 
to pay interest and repay principal for bonds in this category 
than for bonds in higher rated categories.

Plus (+) or Minus (-): The ratings from "AA" to "BBB" may be modified 
by the addition of a plus or minus sign to show relative standing 
within the major rating categories. 

Provisional Ratings: The letter "p" indicates that the rating 
is provisional. A provisional rating assumes the successful completion 
of the project being financed by the bonds being rated and indicates 
that payment of debt service requirements is largely or entirely 
dependent upon the successful and timely completion of the project. 
This rating, however, while addressing credit quality subsequent 
to completion of the project, makes no comment on the likelihood 
of, or the risk of default upon failure of, such completion. The 
investor should exercise his/her own judgment with respect to 
such likelihood and risk. 

Credit Watch: Credit Watch highlights potential changes in ratings 
of bonds and other fixed income securities. It focuses on events 
and trends which place companies and government units under special 
surveillance by S&P's 180-member analytical staff. These may include 
mergers, voter referendums, actions by regulatory authorities, 
or developments gleaned from analytical reviews. Unless otherwise 
noted, a rating decision will be made within 90 days. Issues appear 
on Credit Watch where an event, situation, or deviation from trends 
occurred and needs to be evaluated as to its impact on credit 
ratings. A listing, however, does not mean a rating change is 
inevitable. Since S&P continuously monitors all of its ratings, 
Credit Watch is not intended to include all issues under review. 
Thus, rating changes will occur without issues appearing on Credit 
Watch.

Moody's. A brief description of the applicable Moody's rating 
symbols and their meanings follow:

Aaa - Bonds which are rated Aaa are judged to be of the best quality. 
They carry the smallest degree of investment risk and are generally 
referred to as "gilt edge." Interest payments are protected by 
a large or by an exceptionally stable margin and principal is 
secure. While the various protective elements are likely to change, 
such changes as can be visualized are most unlikely to impair 
the fundamentally strong position of such issues. Their safety 
is so absolute that with the occasional exception of oversupply 
in a few specific instances, characteristically, their market 
value is affected solely by money market fluctuations.

Aa - Bonds which are rated Aa are judged to be of high quality 
by all standards. Together with the Aaa group they comprise what 
are generally known as high grade bonds. They are rated lower 
than the best bonds because margins of protection may not be as 
large as in Aaa securities or fluctuation of protective elements 
may be of greater amplitude or there may be other elements present 
which make the long term risks appear somewhat large than in Aaa 
securities. Their market value is virtually immune to all but 
money market influences, with the occasional exception of oversupply 
in a few specific instances. 

Page 34


A - Bonds which are rated A possess many favorable investment 
attributes and are to be considered as upper medium grade obligations. 
Factors giving security to principal and interest are considered 
adequate, but elements may be present which suggest a susceptibility 
to impairment sometime in the future. The market value of A-rated 
bonds may be influenced to some degree by economic performance 
during a sustained period of depressed business conditions, but, 
during periods of normalcy, A-rated bonds frequently move in parallel 
with Aaa and Aa obligations, with the occasional exception of 
oversupply in a few specific instances.

A 1 and Baa 1 - Bonds which are rated A 1 and Baa 1 offer the 
maximum in security within their quality group, can be bought 
for possible upgrading in quality, and additionally, afford the 
investor an opportunity to gauge more precisely the relative attractive-
ness of offerings in the market place. 

Baa - Bonds which are rated Baa are considered as medium grade 
obligations; i.e., they are neither highly protected nor poorly 
secured. Interest payments and principal security appear adequate 
for the present but certain protective elements may be lacking 
or may be characteristically unreliable over any great length 
of time. Such bonds lack outstanding investment characteristics 
and in fact have speculative characteristics as well. The market 
value of Baa-rated bonds is more sensitive to changes in economic 
circumstances, and aside from occasional speculative factors applying 
to some bonds of this class, Baa market valuations will move in 
parallel with Aaa, Aa, and A obligations during periods of economic 
normalcy, except in instances of oversupply.

Moody's bond rating symbols may contain numerical modifiers of 
a generic rating classification. The modifier 1 indicates that 
the bond ranks at the high end of its category; the modifier 2 
indicates a mid-range ranking; and the modifier 3 indicates that 
the issue ranks in the lower end of its generic rating category.

Con.(---) - Bonds for which the security depends upon the completion 
of some act or the fulfillment of some condition are rated conditionally. 
These are bonds secured by (a) earnings of projects under construction, 
(b) earnings of projects unseasoned in operation experience, (c) 
rentals which begin when facilities are completed, or (d) payments 
to which some other limiting condition attaches. Parenthetical 
rating denotes probable credit stature upon completion of construction 
or elimination of basis of condition.

Page 35


                             Estimated Cash Flows to Unit Holders

The table below sets forth the per Unit estimated monthly distributions 
of interest and principal to Unit holders. The table assumes the 
receipt of principal of the underlying Bonds upon their maturity 
or expected retirement date, no changes in expenses, no changes 
in the current interest rates and no exchanges, redemptions, sales 
or prepayments of the underlying Bonds prior to their maturity 
or expected retirement date. To the extent the foregoing assumptions 
change, actual distributions will vary.

<TABLE>
<CAPTION>

The First Trust Corporate Income Trust (High Yield) Intermediate
                            Series 11


                                Estimated       Estimated       Estimated
                                Interest        Principal       Total
Date (Each Month)               Distribution    Distribution    Distribution
_________________               ____________    ____________    ____________
<S>                             <C>             <C>             <C>





</TABLE>

Page 36






             This page is intentionally left blank.


Page 37





             This page is intentionally left blank.


Page 38





             This page is intentionally left blank.


Page 39







<TABLE>
<CAPTION>

CONTENTS:

<S>                                                             <C>
Summary of Essential Information                                 3

The First Trust Corporate Income Trust (High Yield)
     Intermediate Series 11
The First Trust Special Situations Trust, Series 125:
        What is The First Trust Special Situations Trust?        4
        Bond Portfolio Selection                                 5
        Risk Factors                                             5
        What are Estimated Long-Term Return and
           Estimated Current Return?                            10
        How is Accrued Interest Treated?                        11
        Are Unit Holders Compensated for Foreign
           Withholding Tax Risks?                               11
        What is the Federal Tax Status of Unit Holders?         11
        Why are Investments in the Trust Suitable for 
           Retirement Plans?                                    15
        What are the Expenses and Charges?                      15
Public Offering:
        How is the Public Offering Price Determined?            16
        How are Units Distributed?                              18
        What are the Sponsor's Profits?                         19
        Will There be a Secondary Market?                       19
Rights of Unit Holders:
        How are Certificates Issued and Transferred?            20
        How are Interest and Principal Distributed?             20

        How Can Distributions to Unit Holders be 
           Reinvested?                                          21
        What Reports Will Unit Holders Receive?                 21
        How May Units be Redeemed?                              22
        How May Units be Purchased by the Sponsor?              23
        How May Bonds be Removed from the Trust?                23
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     23
        Who is the Trustee?                                     24
        Limitations on Liabilities of Sponsor and Trustee       24
        Who is the Evaluator?                                   25
Other Information:
        How May the Indenture be Amended 
          or Terminated?                                        25
        Legal Opinions                                          25
        Experts                                                 26
Underwriting                                                    26
The First Trust Corporate Income Trust (High Yield)
 Intermediate Series 11                                         28
Report of Independent Auditors                                  31
Statement of Net Assets                                         32
Notes to Statement of Net Assets                                32
Notes to Portfolio                                              33
Description of Bond Ratings                                     33
Estimated Cash Flows to Unit Holders                            36

</TABLE>

                                 ______________

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


               FIRST TRUST (registered trademark)

                The First Trust Corporate Income Trust
                 (High Yield) Intermediate Series 11

               First Trust (registered trademark)

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


                            Trustee:

                    The Chase Manhattan Bank
                     (National Association)

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




                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE


                                       , 1995


Page 40
                                
                                
                           MEMORANDUM
                                
      Re:  The First Trust Special Situations Trust, Series 125
     
     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust Special Situations Trust, Series 123, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  125, the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series  123 Prospectus relate to the series number and  size  and
the  date and various items of information which will be  derived
from and apply specifically to the bonds deposited in the Fund.


                                
                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits

          Financial Data Schedule






                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
125  has duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on September 19, 1995.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 125
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By     Carlos E. Nardo
                                   Senior Vice President


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


NAME                   TITLE*                       DATE

Robert D. Van Kampen   Sole Director of
                       Nike Securities         September 19, 1995
                       Corporation, the
                       General Partner of
                       Nike Securities L.P.    Carlos E. Nardo
                                               Attorney-in-Fact**






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

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


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

1.1    Form  of  Standard Terms and Conditions of Trust  for  The
       First  Trust  Special  Situations  Trust,  Series  24  and
       subsequent  Series effective January 23, 1992  among  Nike
       Securities   L.P.,  as  Depositor,  United  States   Trust
       Company  of  New  York  as Trustee, Securities  Evaluation
       Service,  Inc., as Evaluator, and Nike Financial  Advisory
       Services  L.P.  as  Portfolio Supervisor (incorporated  by
       reference  to  Amendment No. 1 to Form S-6 [File  No.  33-
       45093]   filed  on  behalf  of  The  First  Trust  Special
       Situations Trust, Series 24).

1.1.1* Form   of  Trust  Agreement  for  Series  125  among  Nike
       Securities  L.P., as Depositor, The Chase  Manhattan  Bank
       (National  Association), as Trustee, FT  Evaluators  L.P.,
       as  Evaluator and First Trust Advisors L.P., as  Portfolio
       Supervisor.

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

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

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

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

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

3.1*   Opinion  of  counsel  as to legality of  Securities  being
       registered.

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


                               S-4

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

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

4.1*   Consent of FT Evaluators L.P.

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

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



___________________________________
* To be filed by amendment.

                               S-5




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