FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 127
S-6EL24/A, 1995-11-01
Previous: NUVEEN TAX EXEMPT UNIT TRUST SERIES 837, S-6EL24, 1995-11-01
Next: BELL INDUSTRIES INC, 10-Q, 1995-11-01





                                
As filed with the Securities and Exchange Commission on November 1, 1995.

                                       Registration No.  33-63491


               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                                
                   Amendment No. 1 to Form S-6
                                
                                
        FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                OF SECURITIES OF UNIT INVESTMENT
                TRUSTS REGISTERED ON FORM N-8B-2

A.  Exact name of trust:

      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 127

B.  Name of depositor:

                      NIKE SECURITIES L.P.

C.  Complete address of depositor's principal executive offices:
                                
                      NIKE SECURITIES L.P.
                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.  Name and complete address of agent for service:

                                Copy to:

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

E.  Title and Amount of Securities Being Registered:

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

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

                           Indefinite

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

H.  Approximate date of proposed sale to public:

     As soon as practicable after the effective date of the
                     Registration Statement.
                                
                    _________________________

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 127
                                
                      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 NOVEMBER 1, 1995
                
             American Retail Growth Trust, Series 1

The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 127 (the "Trust") is a unit investment trust consisting 
of a portfolio containing common stocks issued by retail companies 
incorporated or headquartered in the United States.

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

The Equity Securities deposited in the Trust's portfolio have 
no fixed maturity date and the value of these underlying Equity 
Securities will fluctuate with changes in the values of stocks 
in general. See "Portfolio."

The Sponsor may, from time to time during a period of up to approximately 
360 days after the Initial Date of Deposit, deposit additional 
Equity Securities in the Trust. Such deposits of additional Equity 
Securities will, therefore, be done in such a manner that the 
original proportionate relationship amongst the individual issues 
of the Equity Securities shall be maintained. Any deposit by the 
Sponsor of additional Equity Securities will duplicate, as nearly 
as is practicable, the original proportionate relationship established 
on the Initial Date of Deposit, and not the actual proportionate 
relationship on the subsequent date of deposit, since the actual 
proportionate relationship may be different than the original 
proportionate relationship. Any such difference may be due to 
the sale, redemption or liquidation of any Equity Securities deposited 
in the Trust on the Initial, or any subsequent, Date of Deposit. 
See "What is the First Trust Special Situations Trust?" and "How 
May Equity Securities be Removed from the Trust?" 

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the ask prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust, plus a maximum sales charge 
of 4.90% (equivalent to 5.152% of the net amount invested). A 
pro rata share of accumulated dividends, if any, in the Income 
Account is included in the Public Offering Price. The secondary 
market Public Offering Price per Unit will be based upon the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the bid prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust plus a maximum sales charge of 
4.90% (equivalent to 5.152% of the net amount invested) subject 
to reduction beginning December 1, 1996. The minimum purchase 
is $1,000. The sales charge is reduced on a graduated scale for 
sales involving at least 5,000 Units. See "How is the Public Offering 
Price Determined?"

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

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.

               First Trust (registered trademark)

     The date of this Prospectus is                  , 1995

Page 1


Estimated Net Annual Distributions. The estimated net annual dividend 
distributions to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Equity Securities in the 
Trust) on the Initial Date of Deposit for the American Retail 
Growth Trust, Series 1 was $           per Unit. The actual net 
annual dividend distributions per Unit will vary with changes 
in fees and expenses of the Trust, with changes in dividends received 
and with the sale or liquidation of Equity Securities; therefore, 
there is no assurance that the net annual dividend distributions 
will be realized in the future.

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

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

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

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

Page 2


                                 Summary of Essential Information

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


            Sponsor:    Nike Securities L.P.
            Trustee:    The Chase Manhattan Bank (National Association)
          Evaluator:    FT Evaluators L.P.

<TABLE>
<CAPTION>
General Information
<S>                                                                                     <C>
Initial Number of Units                                                                 
Fractional Undivided Interest in the Trust per Unit                                     1/
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $        
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $       
        Sales Charge of 4.90% of the Public Offering Price per Unit
           (5.152% of the net amount invested)                                          $       
        Public Offering Price per Unit (2)                                              $       
Sponsor's Initial Repurchase Price per Unit                                             $       
Redemption Price per Unit (based on aggregate 
           underlying value of Equity Securities) (3)                                   $       

</TABLE>

CUSIP Number                            
First Settlement Date                              , 1995
Mandatory Termination Date                              , 2002
Discretionary Liquidation Amount        The Trust may be terminated 
                                        if the value thereof is less 
                                        than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in the Trust 
                                        during the primary offering period.
Trustee's Annual Fee                    $            per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding, 
                                        payable to an affiliate of the Sponsor.
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading (4:00 
                                        p.m. eastern standard time) on the New 
                                        York Stock Exchange on each day on 
                                        which it is open.
Supervisory Fee (4)                     Maximum of $0.0035 per Unit out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Estimated Organizational Expenses (5)   $         per Unit.
Income Distribution Record Date         Fifteenth day of each December 
                                        commencing December 15, 1995.
Income Distribution Date (6)            Last day of each December 
                                        commencing December 30, 1995.

[FN]
(1)     Each Equity Security listed on a national securities exchange 
or the NASDAQ National Market System is valued at the last closing 
sale price, or if no such price exists or if the Equity Security 
is not so listed, at the closing ask price thereof.

(2)     On the Initial Date of Deposit there will be no accumulated 
dividends in the Income Account. Anyone ordering Units after such 
date will pay a pro rata share of any accumulated dividends in 
such Income Account. The Public Offering Price as shown reflects 
the value of the Equity Securities at the opening of business 
on the Initial Date of Deposit and establishes the original proportionate 
relationship amongst the individual securities. No sales to investors 
will be executed at this price. Additional Equity Securities will 
be deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. Eastern time and sold to investors 
at a Public Offering Price per Unit based on this valuation.

(3)     See "How May Units be Redeemed?"

(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.0010 per Unit.

(5)     The Trust (and therefore Unit holders) will bear all or 
a portion of its organizational costs (including costs of preparing 
the registration statement, the trust indenture and other closing 
documents, registering Units with the Securities and Exchange 
Commission and states, the initial audit of each Trust portfolio, 
legal fees 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.

(6)     Distributions from the Capital Account will be made monthly 
payable on the last day of the month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $0.01 per Unit. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.

Page 3


             American Retail Growth Trust, Series 1
      The First Trust Special Situations Trust, Series 127 

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 127 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
American Retail Growth Trust, Series 1. The Trust was created 
under the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, The Chase Manhattan Bank (National 
Association) as Trustee, First Trust Advisors L.P., as Portfolio 
Supervisor and FT Evaluators L.P. as Evaluator.

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

The objective of the Trust is to provide for potential capital 
appreciation through an investment in equity securities issued 
by retail companies incorporated or headquartered in the United 
States (the "Equity Securities"). In general, the stock market 
performance of retail companies has lagged the overall equity 
market for the past few years. This sector can be considered "out 
of favor," meaning that stocks are currently underperforming and 
that share prices may be undervalued. The Sponsor believes that 
a portfolio of industry leading retailers with above-average growth 
prospects offers value today, along with long-term growth potential 
for the future, as investor sentiment improves toward the retail sector.

 In the opinion of the Sponsor, the highly competitive nature 
of the retailing industry makes it important to own the leading 
retailers which have demonstrated the ability to consistently 
provide the best combination of price, selection and service. 
Only the strongest and most innovative retailers will be able 
to successfully expand their market share. The Sponsor believes 
it has selected the retailers which possess these characteristics 
and are most likely to aggressively expand their earnings potential 
through the opening of new stores, by increasing sales volume 
at existing locations, and by raising profit margins through efficiency 
gains from increased economies of scale and the enhanced use of 
technology. Additionally, the Sponsor believes that retailing 
is further developed in the United States than in most European, 
South American or Asian countries. Therefore, the best retailers 
will have opportunities to expand their retailing concepts internationally. 
The Trust purposely avoids small market capitalization stocks, 
newly issued stocks, and stocks with little or no earnings to 
help reduce excessively high risk. The companies selected for 
the Trust all have market capitalization of at least $750 million 
and have been publicly traded for approximately two years or more 
There is, of course, no guarantee that the objective of the Trust 
will be achieved. 

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

Page 4


on a market value basis, will also change daily. The portion 
of Equity Securities represented by each Unit will not change 
as a result of the deposit of additional Equity Securities in the Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Equity Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
To the extent that Units of the Trust are redeemed, the aggregate 
value of the Equity Securities in the Trust will be reduced and 
the undivided fractional interest represented by each outstanding 
Unit of the Trust will increase. However, if additional Units 
are issued by the Trust in connection with the deposit of additional 
Equity Securities by the Sponsor, the aggregate value of the Equity 
Securities in the Trust will be increased by amounts allocable 
to additional Units, and the fractional undivided interest represented 
by each Unit of the Trust will be decreased proportionately. See 
"How May Units be Redeemed?" The Trust has a Mandatory Termination 
Date as set forth herein under "Summary of Essential Information."

What are the Expenses and Charges?

With the exception of bookkeeping and other administrative services 
provided to 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. However, First Trust Advisors L.P., an 
affiliate of the Sponsor, will receive an annual supervisory fee, 
which is not to exceed the amount set forth under "Summary of 
Essential Information," for providing portfolio supervisory services 
for the Trust. Such fee is based on the number of Units outstanding 
in the Trust on January 1 of each year except for the year or 
years in which an initial offering period occurs in which case 
the fee for a month is based on the number of Units outstanding 
at the end of such month. The fee may exceed the actual costs 
of providing such supervisory services for this Trust, but at 
no time will the total amount received for portfolio supervisory 
services rendered to unit investment trusts of which Nike Securities 
L.P. is the Sponsor in any calendar year exceed the aggregate 
cost to First Trust Advisors L.P. of supplying such services in such year.

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

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

Expenses incurred in establishing the Trust, including costs of 
preparing the registration statement, the trust indenture and 
other closing documents, registering Units with the Securities 
and Exchange Commission and states, the initial audit of the Trust 
portfolio and the initial fees and expenses of the Trustee and 
any other out-of-pocket expenses, will be paid by the Trust and 
amortized over a five-year period. The following additional charges 
are or may be incurred by the Trust: all legal and annual auditing 
expenses of the Trustee incurred by or in connection with its 
responsibilities under the Indenture; the expenses and costs of 
any action undertaken by the Trustee to protect the Trust and 
the rights and interests of the Unit holders; fees of the Trustee 
for any extraordinary services performed under the Indenture; 
indemnification of the

Page 5


Trustee for any loss, liability or expense incurred by it without 
negligence, bad faith or willful misconduct on its part, arising 
out of or in connection with its acceptance or administration 
of the Trust; indemnification of the Sponsor for any loss, liability 
or expense incurred without gross negligence, bad faith or willful 
misconduct in acting as Depositor of the Trust; all taxes and 
other government charges imposed upon the Securities or any part 
of the Trust (no such taxes or charges are being levied or made 
or, to the knowledge of the Sponsor, contemplated). The above 
expenses and the Trustee's annual fee, when paid or owing to the 
Trustee, are secured by a lien on the Trust. In addition, the 
Trustee is empowered to sell Equity Securities in the Trust in 
order to make funds available to pay all these amounts if funds 
are not otherwise available in the Income and Capital Accounts 
of the Trust. Since the Equity Securities are all common stocks 
and the income stream produced by dividend payments is unpredictable, 
the Sponsor cannot provide any assurance that dividends will be 
sufficient to meet any or all expenses of the Trust. As described 
above, if dividends are insufficient to cover expenses, it is 
likely that Equity Securities will have to be sold to meet Trust 
expenses. These sales may result in capital gains or losses to 
Unit holders. See "What is the Federal Tax Status of Unit Holders?"

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

What is the Federal Tax Status of Unit Holders?

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

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

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

2.      Each Unit holder will have a taxable event when the Trust 
disposes of an Equity Security (whether by sale, exchange, redemption, 
or otherwise) or upon the sale or redemption of Units by such 
Unit holder. The price a Unit holder pays for his Units is allocated 
among his pro rata portion of each Equity Security held by the 
Trust (in proportion to the fair market values thereof on the 
date the Unit holder purchases his Units) in order to determine 
his tax basis for his pro rata portion of each Equity Security 
held by the Trust. For Federal income tax purposes, a Unit holder's 
pro rata portion of dividends, as defined by Section 316 of the 
Code, paid by a corporation with respect to an Equity Security 
held by the Trust is taxable as ordinary income to the extent 
of such corporation's current and accumulated "earnings and profits." 
A Unit holder's pro rata portion of dividends paid on such Equity 
Security which exceed such current and accumulated earnings and 
profits will first reduce a Unit holder's tax basis in such Equity 
Security, and to the extent that such dividends exceed a Unit 
holder's tax basis in such Equity Security shall generally be 
treated as capital gain. In general, any such capital gain will 
be short-term unless a Unit holder has held his Units for more 
than one year.

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

Page 6


if any, upon the sale or redemption of Units or the disposition 
of Equity Securities held by the Trust will generally be considered 
a capital loss (except in the case of a dealer or a financial 
institution) and, in general, will be long-term if the Unit holder 
has held his Units for more than one year. Unit holders should 
consult their tax advisers regarding the recognition of such capital 
gains and losses for Federal income tax purposes.

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

Dividends Received Deduction. A Unit holder will be considered 
to have received all of the dividends paid on his pro rata portion 
of each Equity Security when such dividends are received by the Trust.

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

It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction. 

Limitations on Deductibility of Trust Expenses by Unit holders. 
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 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. Unit holders may be required to treat some or all of the 
expenses of the Trust as miscellaneous itemized deductions subject 
to this limitation.

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

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

Page 7


If the Unit holder disposes of a Unit, he is deemed thereby to 
have disposed of his entire pro rata interest in all assets of 
the Trust involved including his pro rata portion of all the Equity 
Securities represented by the Unit.

Special Tax Consequences of In-Kind Distributions Upon Redemption 
of Units or Termination of the Trust. As discussed in "Rights 
of Unit Holders-How are Income and Capital Distributed?", under 
certain circumstances a Unit holder who owns at least 2,500 Units 
may request an In-Kind Distribution upon the redemption of Units 
or the termination of the Trust. The Unit holder requesting an 
In-Kind Distribution will be liable for expenses related thereto 
(the "Distribution Expenses") and the amount of such In-Kind Distribution 
will be reduced by the amount of the Distribution Expenses. See 
"Rights of Unit Holders-How are Income and Capital Distributed?" 
As previously discussed, prior to the redemption of Units or the 
termination of the Trust, a Unit holder is considered as owning 
a pro rata portion of each of the Trust assets for Federal income 
tax purposes. The receipt of an In-Kind Distribution will result 
in a Unit holder receiving an undivided interest in whole shares 
of stock plus, possibly, cash. 

The potential tax consequences that may occur under an In-Kind 
Distribution will depend on whether or not a Unit holder receives 
cash in addition to Equity Securities. An "Equity Security" for 
this purpose is a particular class of stock issued by a particular 
corporation. A Unit holder will not recognize gain or loss if 
a Unit holder only receives Equity Securities in exchange for 
his or her pro rata portion in the Equity Securities held by the 
Trust. However, if a Unit holder also receives cash in exchange 
for a fractional share of an Equity Security held by the Trust, 
such Unit holder will generally recognize gain or loss based upon 
the difference between the amount of cash received by the Unit 
holder and his tax basis in such fractional share of an Equity 
Security held by the Trust. 

Because the Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
the Trust. The amount of taxable gain (or loss) recognized upon 
such exchange will generally equal the sum of the gain (or loss) 
recognized under the rules described above by such Unit holder 
with respect to each Equity Security owned by the Trust. Unit 
holders who request an In-Kind Distribution are advised to consult 
their tax advisers in this regard.

Computation of the Unit holder's Tax Basis. Initially, a Unit 
holder's tax basis in his Units will generally equal the price 
paid by such Unit holder for his Units. The cost of the Units 
is allocated among the Equity Securities held in the Trust in 
accordance with the proportion of the fair market values of such 
Equity Securities on the date the Units are purchased in order 
to determine such Unit holder's tax basis for his pro rata portion 
of each Equity Security.

A Unit holder's tax basis in his Units and his pro rata portion 
of an Equity Security held by the Trust will be reduced to the 
extent dividends paid with respect to such Equity Security are 
received by the Trust which are not taxable as ordinary income 
as described above.

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

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

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

Page 8


The foregoing discussion relates only to United States Federal 
income taxes; Unit holders may be subject to state and local taxation 
in other jurisdictions. Unit holders should consult their tax 
advisers regarding potential state or local taxation with respect 
to the Units.

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

Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are Equity Securities?

The Trust consists of different issues of Equity Securities issued 
by retail companies and are listed on a national securities exchange 
or the NASDAQ National Market System or traded in the over-the-counter 
market. The companies selected for the Trust have been researched 
and evaluated using database screening techniques, fundamental 
analysis, and the judgment of research analysts of the Sponsor. 
See "What are the Equity Securities Selected for American Retail 
Growth Trust, Series 1?" for a general description of the companies. 

Risk Factors. An investment in Units of the Trust should be made 
with an understanding of the problems and risks inherent in the 
retail industry in general. The profitability of companies engaged 
in the retail industry will be affected by various factors including 
the general state of the economy and consumer spending trends. 
Recently, there have been major changes in the retail environment 
due to the declaration of bankruptcy by some of the major corporations 
involved in the retail industry, and the department store segment 
in particular. The continued viability of the retail industry 
will depend on the industry's ability to adapt and to compete 
in changing economic and social conditions, to attract and retain 
capable management, and to finance expansion. Weakness in the 
banking or real estate industry, a recessionary economic climate 
with the consequent slowdown in employment growth, less favorable 
trends in unemployment or a market deceleration in real disposable 
personal income growth could result in significant pressure on 
both consumer wealth and consumer confidence, adversely affecting 
consumer spending habits. In addition, competitiveness of the 
retail industry will require large capital outlays for investment 
in the installation of automated checkout equipment to control 
inventory, to track the sale of individual items and to gauge 
the success of sales campaigns. Increasing employee and retiree 
benefit costs may also have an adverse effect on the industry. 
In many sectors of the retail industry, competition may be fierce 
due to market saturation, converging consumer tastes and other 
factors. Because of these factors and the recent increase in trade 
opportunities with other countries, American retailers are now 
entering global markets which entail added risks such as sudden 
weakening of the foreign economies, difficulty in adapting to 
local conditions and constraints and added research costs.

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

Page 9


purchase are reinvested in substitute Equity Securities in accordance 
with the Trust Agreement, refund the cash and sales charge attributable 
to such failed contract to all Unit holders on the next distribution date. 

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

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

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

Holders of common stocks incur more risk than holders of preferred 
stocks and debt obligations because common stockholders, as owners 
of the entity, have generally inferior rights to receive payments from

Page 10


the issuer in comparison with the rights of creditors of, or holders 
of debt obligations or preferred stocks issued by, the issuer. 
Cumulative preferred stock dividends must be paid before common 
stock dividends and any cumulative preferred stock dividend omitted 
is added to future dividends payable to the holders of cumulative 
preferred stock. Preferred stockholders are also generally entitled 
to rights on liquidation which are senior to those of common stockholders.

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

What are the Equity Securities Selected for American Retail Growth 
Trust, Series 1?

Albertson's, Inc., based in Boise, Idaho, is a retail food and 
drug chain in the United States. Albertson's, Inc. operates stores 
and distribution facilities in western and southern states. Store 
formats include combination food/drug stores, superstores, conventional 
supermarkets and a small number of warehouse stores.

AutoZone, Inc., headquartered in Memphis, Tennessee, is a specialty 
retailer of automotive parts and accessories targeting the "do-it-yourself" 
consumer. The company's stores, which are located throughout the 
sunbelt region of the United States, offer an extensive product 
line, including new and remanufactured automotive hard parts, 
maintenance items and accessories.

Barnes & Noble, Inc., headquartered in New York, New York, is 
the largest operator of book superstores and the second largest 
operator of mall bookstores in the United States. The company's 
superstores operate under the "Barnes & Noble," "Bookstar" and 
"Bookstop" trade names. Barnes & Noble also operates in malls 
under the "B. Dalton Bookseller," "Doubleday Book Shops," and 
"Scribner's Bookstore" trade names.

Best Buy Company, Inc., headquartered in Eden Prairie, New York, 
is a specialty retailer of brand name consumer electronics, home 
office products, major appliances, personal computers, entertainment 
software and photographic equipment. The company markets its products 
in stores located throughout the United States. 

Dillard Department Stores, Inc., headquartered in Little Rock, 
Arkansas, operates retail department stores located in southwestern 
and midwestern states. The stores, primarily situated in suburban 
shopping centers, offer brand name goods in the middle to upper-middle 
price range.

Dollar General Corporation operates retail stores nationwide, 
with concentration in Florida and Tennessee. These stores offer 
reduced prices of apparel, housewares, health and beauty aids, 
home cleaning items and shoes. The company has its headquarters 
in Nashville, Tennessee.

Gap, Inc. retails apparel and operates stores that sell tops, 
shorts, sweaters, jackets and jeans for children and adults. The 
Gap operates "Gap," "Gapkids" and "Banana Republic" stores throughout 
the United States. The Gap is headquartered in San Francisco, California. 

Hannaford Brothers Company, headquartered in Scarborough, Maine, 
operates chains of retail food stores. The company owns supermarkets 
in Maine, Massachusetts, New Hampshire, New York and Vermont. 
The company is also a wholesale supplier to other supermarkets.

Heilig-Meyers Company operates a retail chain of home furnishing 
stores in numerous states, primarily in the Southeast. The company 
sells furniture, consumer electronics, appliances, bedding and 
floor coverings. The company's operations are based in Richmond, Virginia. 

Home Depot, Inc., headquartered in Atlanta, Georgia, retails building 
materials and home improvement products. The company's stores 
sell plumbing, heating and electrical supplies, lumber, floor 
and wall coverings, hardware, tools and paint. Home Depot, Inc. 
operates stores throughout the United States and Canada.

Kohl's Corporation, headquartered in Menomonee Falls, Wisconsin, 
through its subsidiary Kohl's Department Stores, Inc., is an operator 
of family oriented, specialty department stores in Wisconsin, 
Illinois, Indiana,

Page 11


Ohio, Michigan and Minnesota. The stores feature moderately priced 
apparel, shoes, accessories and housewares targeted to middle-income 
customers.

May Department Stores Company is headquartered in St. Louis, Missouri. 
Through its various chains of department stores, the company retails 
a variety of goods throughout the United States under names which 
include "May Co.," "May D & F," "Lord & Taylor," "Robinson's," 
"Kaufmann's," "Famous-Barr" and "L.S. Ayers." May Department Stores 
Company also owns "Payless ShoeSource," the nation's largest chain 
of discount shoe stores.

Nordstrom's, Inc., headquartered in Seattle, Washington, is a 
fashion specialty retailer offering a wide selection of apparel, 
shoes and accessories for men, women and children through stores 
located primarily in the western United States. Nordstrom also 
operates clearance stores under the name "Nordstrom Rack" and 
specialty stores under the name "Place Two" and leases shoe departments 
in department stores in Hawaii.

Office Depot, Inc. headquartered in Delray Beach, Florida, operates 
large-volume office supply stores which sell high-quality, brand 
name office products primarily to small and medium-sized businesses 
and the home office market. The company has stores throughout 
the United States and Canada, with domestic concentration in California, 
Florida and Texas.

Penney (J.C.) Company, Inc., headquartered in Plano, Texas, is 
a major retailer of general merchandise through its stores and 
catalog operations. The company markets family apparel, home furnishings, 
jewelry and leisure lines through stores in the United States 
and Puerto Rico. The company also operates "Thrift" and "Treasury 
Drug Center" drug stores and markets insurance through J.C. Penney 
Life Insurance Company.

Pep Boys-Manny, Moe & Jack is a retailer of automotive parts and 
accessories and automotive maintenance, service and installation. 
The company is headquartered in Philadelphia, Pennsylvania, and 
operates "PEP BOYS" stores throughout the United States. The "PEP 
BOYS" product line includes batteries, tires, new and rebuilt 
parts for domestic and imported cars, antifreeze and other related 
automotive accessories.

Price/Costco, Inc., headquartered in Kirkland, Washington, owns, 
operates and manages a chain of wholesale cash and carry membership 
warehouses. The warehouses are located throughout the United States, 
Canada and Mexico.

Sears, Roebuck & Company, headquartered in Chicago, Illinois, 
operates in the retail and financial services industries. The 
company's subsidiaries include Sears, which conducts merchandising 
and credit operations.

Talbots, Inc., headquartered in Hingham, Massachusetts, is a specialty 
retailer and cataloger of women's classic apparel, shoes and accessories. 
The company operates stores under a variety of names including 
"Talbots," "Talbots Kids," "Talbots Petites" and "Talbots Intimates." 
"Talbots Intimates" sells women's lingerie, and "Talbots Kids" 
sells classic clothing for boys and girls. 

Toys "R" Us, Inc., headquartered in Paramus, New Jersey is the 
world's largest children's speciality retail chain, selling toys 
and children's clothing. The company operates domestic and international 
toy stores under the name "Toys "R" Us," and clothing stores under 
the "Kids "R" Us" name. The toy stores carry a variety of items 
including games, sporting goods, bicycle and wheel goods and electronic 
video games. 

Wal-Mart Stores, Inc., is a discount retailer based in Bentonville, 
Arkansas. The company's stores sell apparel, automotive supplies, 
housewares, sporting goods, hardware, health and beauty aids and 
toys. The company operates stores under the "Wal-Mart", "Sam's 
Wholesale Clubs", and "Hypermart USA" names. Wal-Mart operates 
in numerous states. Wal-Mart currently is involved in a Mexican 
joint venture with Cifra, Mexico's largest retailer.

Walgreen Company is the largest retail drugstore chain in the 
U.S., with outlets in various states and Puerto Rico. Walgreen 
Company is headquartered in Deerfield, Illinois.

Page 12


What are Some Additional Considerations for Investors?

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

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

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

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

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

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

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
underlying value of the Equity Securities in the Trust, plus or 
minus cash, if any, in the Income and Capital Accounts of the 
Trust, plus a sales charge of 4.90% (equivalent to 5.152% of the 
net amount invested) subject to reduction beginning December 1, 
1996, divided by the amount of Units of the Trust outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the

Page 13


Trust divided by the number of Units of the Trust outstanding. 
For secondary market sales after the completion of the initial 
offering period, the Public Offering Price is also based on the 
aggregate underlying value of the Equity Securities in the Trust, 
plus or minus cash, if any, in the Income and Capital Accounts 
of the Trust, plus a maximum sales charge of 4.90% of the Public 
Offering Price (equivalent to 5.152% of the net amount invested) 
divided by the number of outstanding Units of the Trust.

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

                                                Primary and Secondary 
                                                _____________________  
                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested 
_______________                         __________              __________
 5,000 but less than 10,000             0.25%                   0.2506%
10,000 but less than 25,000             0.50%                   0.5025%
25,000 but less than 50,000             1.00%                   1.0101%
50,000 or more                          2.00%                   2.0408%

Any such reduced sales charge shall be the responsibility of the 
selling broker/dealer, bank or other selling agent. The reduced 
sales charge structure will apply on all purchases of Units in 
the Trust by the same person on any one day from any one broker/dealer, 
bank or other selling agent. Additionally, Units purchased in 
the name of the spouse of a purchaser or in the name of a child 
of such purchaser under 21 years of age will be deemed, for the 
purposes of calculating the applicable sales charge, to be additional 
purchases by the purchaser. The reduced sales charges will also 
be applicable to a trustee or other fiduciary purchasing securities 
for a single trust estate or single fiduciary account. The purchaser 
must inform the broker/dealer, bank or other selling agent of 
any such combined purchase prior to the sale in order to obtain 
the indicated discount. In addition, with respect to the employees, 
officers and directors (including their immediate family members, 
defined as spouses, children, grandchildren, parents, grandparents, 
mothers-in-law, fathers-in-law, sons-in-law and daughters-in-law, 
and trustees, custodians or fiduciaries for the benefit of such 
persons) of the Sponsor and the broker/dealer, bank or other selling 
agent and their subsidiaries, the sales charge is reduced by 2.0% 
of the Public Offering Price for purchases of Units during the 
primary and secondary public offering periods.

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

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

Page 14


than on the exchange, the evaluation shall generally be based 
on the current ask prices on the over-the-counter market (unless 
it is determined that these prices are inappropriate as a basis 
for evaluation). If current ask prices are unavailable, the evaluation 
is generally determined (a) on the basis of current ask prices 
for comparable securities, (b) by appraising the value of the 
Equity Securities on the ask side of the market or (c) by any 
combination of the above.

After the completion of the initial offering period, the secondary 
market Public Offering Price will be equal to the aggregate underlying 
value of the Equity Securities therein, plus or minus cash, if 
any, in the Income and Capital Accounts of the Trust plus the 
applicable sales charge. 

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

How are Units Distributed?

During the initial offering period (i) for Units issued on the 
Initial Date of Deposit and (ii) for additional Units issued after 
such date as additional Equity Securities are deposited by the 
Sponsor, Units will be distributed to the public at the then current 
Public Offering Price. The initial offering period may be up to 
approximately 360 days. During such period, the Sponsor may deposit 
additional Equity Securities in the Trust and create additional 
Units. Units reacquired by the Sponsor during the initial offering 
period (at prices based upon the aggregate underlying value of 
the Equity Securities in the Trust plus or minus a pro rata share 
of cash, if any in the Income and Capital Accounts of the Trust) 
may be resold at the then current Public Offering Price. Upon 
the termination of the initial offering period, unsold Units created 
or reacquired during the initial offering period will be sold 
or resold at the then current Public Offering Price.

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

It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and other selling agents at prices which represent a concession 
or agency commission of 3.2% of the Public Offering Price, and, 
for secondary market sales, 3.2% of the Public Offering Price 
(or 65% of the then current maximum sales charge after December 
1, 1996). Volume concessions or agency commissions of an additional 
0.40% of the Public Offering Price will be given to any broker/dealer 
or bank, who purchases from the Sponsor at least $100,000 on the 
Initial Date of Deposit or $250,000 on any day thereafter. Effective 
on each December 1, commencing December 1, 1996, such sales charge 
will be reduced by  1/2 of 1% to a minimum sales charge of 3.0%. 
However, resales of Units of the Trust by such dealers and other 
selling agents to the public will be made at the Public Offering 
Price described in the prospectus. The Sponsor reserves the right 
to change the amount of the concession or agency commission from 
time to time. Certain commercial banks may be making Units of 
the Trust available to their customers on an agency basis. A portion 
of the sales charge paid by these customers is retained by or 
remitted to the banks in the amounts indicated in the fourth preceding 
sentence. Under the Glass-Steagall Act, banks are prohibited from 
underwriting Trust Units; however, the Glass-Steagall Act does 
permit certain agency transactions and the banking regulators 
have not indicated that these particular agency transactions are 
not permitted under such Act. In Texas and in certain other states, 
any banks making Units available must be registered as broker/dealers 
under state law.

From time to time the Sponsor may implement programs under which 
dealers of the Trust may receive nominal awards from the Sponsor 
for each of their registered representatives who have sold a minimum 
number of UIT Units during a specified time period. In addition, 
at various times the Sponsor may implement other

Page 15


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

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

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

What are the Sponsor's Profits?

The Sponsor of the Trust will receive a gross sales commission 
equal to 4.90% of the Public Offering Price of the Units (equivalent 
to 5.152% of the net amount invested), less any reduced sales 
charge for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Public Offering-How 
are Units Distributed?" for information regarding the receipt 
of additional concessions available to dealers and other selling 
agents. In addition, the Sponsor may be considered to have realized 
a profit or to have sustained a loss, as the case may be, in the 
amount of any difference between the cost of the Equity Securities 
to the Trust (which is based on the Evaluator's determination 
of the aggregate offering price of the underlying Equity Securities 
of such Trust on the Initial Date of Deposit as well as subsequent 
deposits) and the cost of such Equity Securities to the Sponsor. 
See Note (2) of "Schedule of Investments." During the initial 
offering period, the dealers and other selling agents also may 
realize profits or sustain losses as a result of fluctuations 
after the Initial Date of Deposit in the Public Offering Price 
received by the dealers and other selling agents upon the sale of Units.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 4.90% 
subject to reduction beginning December 1, 1996) or redeemed. 
The secondary market public offering price of Units may be greater 
or less than the cost of such Units to the Sponsor.

Will There be a Secondary Market?

After the initial offering period, although not obligated to do 
so, the Sponsor intends to maintain a market for the Units and 
continuously offer to purchase Units at prices, subject to change 
at any time, based upon the aggregate underlying value of the 
Equity Securities in the Trust plus or minus cash, if any, in 
the Income and Capital Accounts of the Trust. All expenses incurred 
in maintaining a secondary market, other than the fees of the 
Evaluator and the costs of the Trustee in transferring and recording 
the ownership of Units,

Page 16


will be borne by the Sponsor. If the supply of Units exceeds 
demand, or for some other business reason, the Sponsor may discontinue 
purchases of Units at such prices. IF A UNIT HOLDER WISHES TO 
DISPOSE OF HIS UNITS, HE SHOULD INQUIRE OF THE SPONSOR AS TO CURRENT 
MARKET PRICES PRIOR TO MAKING A TENDER FOR REDEMPTION TO THE TRUSTEE.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

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

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

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

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

How are Income and Capital Distributed?

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

Page 17


a Trust (but may itself earn interest thereon and therefore benefit 
from the use of such funds). Notwithstanding, distributions of 
funds in the Capital Account, if any, will be made on the last 
day of each December to Unit holders of record as of December 15. 
See "What is the Federal Tax Status of Unit Holders?"

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

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

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

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

What Reports will Unit Holders Receive?

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

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

How May Units be Redeemed?

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

Page 18


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 4:00 p.m. eastern standard time, the date 
of tender is the next day on which the New York Stock Exchange 
is open for trading and such Units will be deemed to have been 
tendered to the Trustee on such day for redemption at the redemption 
price computed on that day. Units so redeemed shall be cancelled.

Any Unit holder tendering 2,500 Units or more for redemption may 
request by written notice submitted at the time of tender from 
the Trustee in lieu of a cash redemption a distribution of shares 
of Equity Securities in an amount and value of Equity Securities 
per Unit equal to the Redemption Price Per Unit as determined 
as of the evaluation next following tender. To the extent possible, 
in-kind distributions ("In-Kind Distributions") shall be made 
by the Trustee through the distribution of each of the Equity 
Securities in book-entry form to the account of the Unit holder's 
bank or broker-dealer at the Depository Trust Company. An In-Kind 
Distribution will be reduced by customary transfer and registration 
charges. The tendering Unit holder will receive his pro rata number 
of whole shares of each of the Equity Securities comprising the 
portfolio and cash from the Capital Account equal to the fractional 
shares to which the tendering Unit holder is entitled. The Trustee 
may adjust the number of shares of any issue of Equity Securities 
included in a Unit holder's In-Kind Distribution to facilitate 
the distribution of whole shares, such adjustment to be made on 
the basis of the value of Equity Securities on the date of tender. 
If funds in the Capital Account are insufficient to cover the 
required cash distribution to the tendering Unit holder, the Trustee 
may sell Equity Securities in the manner described above.

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

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

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

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

Page 19


of the Trust as of the business day prior to the evaluation being 
made; and (5) other liabilities incurred by the Trust; and finally 
dividing the results of such computation by the number of Units 
of the Trust outstanding as of the date thereof.

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

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

How May Units be Purchased by the Sponsor?

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

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

How May Equity Securities be Removed from the Trust?

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

Page 20


in the event such securities or property are nonetheless acquired 
by the Trust, they may be accepted for deposit in the Trust and 
either sold by the Trustee or held in the Trust pursuant to the 
direction of the Sponsor (who may rely on the advice of the Portfolio 
Supervisor). Proceeds from the sale of Equity Securities (or any 
securities or other property received by the Trust in exchange 
for Equity Securities) by the Trustee are credited to the Capital 
Account of the Trust for distribution to Unit holders or to meet 
redemptions.

The Trustee may also sell Equity Securities designated by the 
Sponsor, or if not so directed, in its own discretion, for the 
purpose of redeeming Units of the Trust tendered for redemption 
and the payment of expenses.

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

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds and The First Trust GNMA. First Trust introduced 
the first insured unit investment trust in 1974 and to date more 
than $9 billion in First Trust unit investment trusts have been 
deposited. The Sponsor's employees include a team of professionals 
with many years of experience in the unit investment trust industry. 
The Sponsor is a member of the National Association of Securities 
Dealers, Inc. and Securities Investor Protection Corporation and 
has its principal offices at 1001 Warrenville Road, Lisle, Illinois 
60532; telephone number (708) 241-4141. As of December 31, 1994, 
the total partners' capital of Nike Securities L.P. was $10,863,058 
(audited). (This paragraph relates only to the Sponsor and not 
to the Trust or to any series thereof or to any other Underwriter. 
The information is included herein only for the purpose of informing 
investors as to the financial responsibility of the Sponsor and 
its ability to carry out its contractual obligations. More detailed 
financial information will be made available by the Sponsor upon request.)

Who is the Trustee?

The Trustee is 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 Trusts 
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 Equity Securities. For information relating 
to the responsibilities of the Trustee under the Indenture, reference 
is made to the material set forth under "Rights of Unit Holders."

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

Page 21


effective only when the successor trustee accepts its appointment 
as such or when a court of competent jurisdiction appoints a successor 
trustee.

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

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

The Trustee, Sponsor and Unit holders may rely on any evaluation 
furnished by the Evaluator and shall have no responsibility for 
the accuracy thereof. Determinations by the Evaluator under the 
Indenture shall be made in good faith upon the basis of the best 
information available to it, provided, however, that the Evaluator 
shall be under no liability to the Trustee, Sponsor or Unit holders 
for errors in judgment. This provision shall not protect the Evaluator 
in any case of willful misfeasance, bad faith, gross negligence 
or reckless disregard of its obligations and duties.

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

The Indenture provides that the Trust shall terminate upon the 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100%

Page 22


of the Unit holders of the Trust or by the Trustee when the value 
of the Equity Securities owned by the Trust as shown by any evaluation, 
is less than the lower of $2,000,000 or 20% of the total value 
of Equity Securities deposited in such Trust during the primary 
offering period, or in the event that Units of the Trust not yet 
sold aggregating more than 60% of the Units of the Trust are tendered 
for redemption by a broker/dealer, including the Sponsor. If the 
Trust is liquidated because of the redemption of unsold Units 
of the Trust by a broker/dealer, the Sponsor will refund to each 
purchaser of Units of the Trust the entire sales charge and the 
transaction fees paid by such purchaser. In the event of termination, 
written notice thereof will be sent by the Trustee to all Unit 
holders of the Trust. Within a reasonable period after termination, 
the Trustee will follow the procedures set forth under "How are 
Income and Capital Distributed?"

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

Legal Opinions

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

Experts

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

Page 23


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 127

We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 127, comprised of American Retail Growth Trust, 
Series 1, at the opening of business on                  , 1995. 
This statement of net assets is the responsibility of the Trust's 
Sponsor. Our responsibility is to express an opinion on this statement 
of net assets based on our audit.

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

In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of The First Trust Special Situations Trust, Series 127, comprised 
of American Retail Growth Trust, Series 1, at the opening of business 
on                  , 1995 in conformity with generally accepted 
accounting principles.




                                        ERNST & YOUNG LLP




Chicago, Illinois
           , 1995

Page 24


                                          Statement of Net Assets

                           American Retail Growth Trust, Series 1
             The First Trust Special Situations Trust, Series 127
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>

                           NET ASSETS
<S>                                                                     <C>
Investment in Equity Securities represented by purchase 
    contracts (1) (2)                                                   $         
Organizational costs (3)                                                
                                                                        --------
Less accrued organizational costs (3)                                           
                                                                        --------
Net assets                                                              $       
                                                                        ========
Units outstanding                                                       
</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS
<S>                                                                     <C>
Cost to investors (3)                                                   $       
Less sales charge (3)                                           
                                                                        ________
Net Assets                                                              $        
                                                                        ========
</TABLE>

[FN]
                NOTES TO STATEMENT OF NET ASSETS

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

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

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

(4)     The aggregate cost to investors includes a sales charge 
computed at the rate of 4.90% of the Public Offering Price (equivalent 
to 5.152% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.

Page 25


                                          Schedule of Investments

                           American Retail Growth Trust, Series 1
             The First Trust Special Situations Trust, Series 127
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>
                                                                        Approximate
                                                                        Percentage              Market          Cost of
                                                                        of Aggregate            Value           Equity
 Number         Ticker Symbol and                                       Offering                per             Securities
of Shares       Name of Issuer of Equity Securities (1)                 Price (3)               Share           to Trust (2)
_________       _______________________________________                 ____________            ______          ____________
<C>             <S>                                                     <C>                     <C>             <C>
                ABS     Albertson's, Inc.                                                                       $       
                AZO     AutoZone, Inc.                                  
                BKS     Barnes & Noble, Inc.                                    
                BBY     Best Buy Company, Inc.                                  
                DDS     Dillard Department Stores, Inc.                                 
                DG      Dollar General Corporation                                      
                GPS     Gap, Inc.                                       
                HRD     Hannaford Brothers Company                                      
                HMY     Heilig-Meyers Company                                   
                HD      Home Depot, Inc.                                        
                KSS     Kohl's Corporation                                      
                MA      May Department Stores Company                                   
                NOBE    Nordstrom's, Inc.                                       
                ODP     Office Depot, Inc.                                      
                JCP     Penney (J.C.) Company, Inc.                                     
                PBY     Pep Boys-Manny, Moe & Jack                                      
                PCCW    Price/Costco, Inc.                                      
                S       Sears, Roebuck & Company                                        
                TLB     Talbots, Inc.                                   
                TOY     Toys "R" Us, Inc.                                       
                WMT     Wal-Mart Stores, Inc.                                   
                WAG     Walgreen Company                                                
                                                                        ______                                  _____________
                          Total Investments                             100%                                    $            
                                                                        ======                                  =============
</TABLE>

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

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

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

Page 26




             This page is intentionally left blank.


Page 27


<TABLE>
<CAPTION>
CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 3
American Retail Growth Trust, Series 1
The First Trust Special Situations Trust, Series 127:
        What is The First Trust Special Situations Trust?        4
        What are the Expenses and Charges?                       5        
        What is the Federal Tax Status of Unit Holders?          6
        Why are Investments in the Trust Suitable for 
            Retirement Plans?                                    9                        
Portfolio:
        What are Equity Securities?                              9                
        Risk Factors                                             9
        What are the Equity Securities Selected
            for American Retail Growth Trust, Series 1?         11
        What are Some Additional Considerations
            for Investors?                                      13
Public Offering:
        How is the Public Offering Price Determined?            13
        How are Units Distributed?                              15
        What are the Sponsor's Profits?                         16
        Will There be a Secondary Market?                       16
Rights of Unit Holders:
        How is Evidence of Ownership
            Issued and Transferred?                             17
        How are Income and Capital Distributed?                 17
        What Reports will Unit Holders Receive?                 18
        How May Units be Redeemed?                              18
        How May Units be Purchased by the Sponsor?              20                      
        How May Equity Securities be Removed
            from the Trust?                                     20
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     21
        Who is the Trustee?                                     21
        Limitations on Liabilities of Sponsor 
            and Trustee                                         22
        Who is the Evaluator?                                   22
Other Information:
        How May the Indenture be
            Amended or Terminated?                              22
        Legal Opinions                                          23
        Experts                                                 23
Report of Independent Auditors                                  24
Statement of Net Assets                                         25
Notes to Statement of Net Assets                                25
Schedule of Investments                                         26
</TABLE>

                           ___________

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

                  FIRST TRUST (registered trademark)


                         American Retail                      
                          Growth Trust
                            Series 1



                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 28


                                
               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits

          Financial Data Schedule





                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
127 has duly caused this Amendment No. 1 to Form S-6 to be signed
on  its behalf by the undersigned, thereunto duly authorized,  in
the Village of Lisle and State of Illinois on November 1, 1995.


                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 127
                                     (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  Amendment No. 1 to Form S-6 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         November 1, 1995
                       Corporation, the
                       General Partner of      Carlos E. Nardo
                       Nike Securities L.P.    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 INDEPENDENT AUDITORS

The  consent of Ernst & Young to the use of its Report 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 will  be  filed
by amendment.



                                
                               S-3
                          EXHIBIT INDEX

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

1.1.1*  Form  of  Trust  Agreement  for  Series  127  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  Corporation,  the
        general   partner  of  Nike  Securities  L.P.,  Depositor
        (incorporated by reference to Amendment No. 1 to Form  S-
        6  [File No. 33-42683] filed on behalf of The First Trust
        Special Situations Trust, Series 18).

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

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

                               S-4

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

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

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

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

4.1*    Consent of FT Evaluators L.P.

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

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



                               S-5
________________________
* To be filed by amendment.





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