FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 187
487, 1997-04-01
Previous: DIADEM RESOURCES LTD, 20FR12G/A, 1997-04-01
Next: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 189, 487, 1997-04-01



                                
                                      Registration No.  333-22269
                                           1940 Act No. 811-05903
                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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

A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 187

B.   Name of depositor:

                      NIKE SECURITIES L.P.

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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:

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

E.   Title and Amount of Securities Being Registered:

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

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

G.   Amount of Filing Fee:  $0.00

H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective  on  April 1, 1997 at 2:00 p.m. pursuant  to  Rule
     487.
                ________________________________
                                

      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 187

                      Cross-Reference Sheet

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

 Form N-8B-2 Item Number              Form S-6 Heading in Prospectus
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      periodic payment certificates           *

58.

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





* Inapplicable, answer negative or not required.
                                

Part I of II

                   First Trust (registered trademark)
   
               Target 5 Trust, April 1997 Advisory Series
               Target 10 Trust, April 1997 Advisory Series
         (The First Trust Special Situations Trust, Series 187)
    

   
THIS PART I OF THE PROSPECTUS MAY NOT BE DISTRIBUTED UNLESS ACCOMPANIED
BY THE PART II OF THE PROSPECTUS DATED APRIL 1, 1997. BOTH PARTS I AND
II OF THE PROSPECTUS SHOULD BE RETAINED FOR FUTURE REFERENCE.
    

The Trusts. The First Trust Special Situations Trust, Series 187
consists of the underlying separate unit investment trusts set forth
above. The various trusts are sometimes collectively referred to herein
as the "Trusts" and each as a "Trust." Each Trust consists of a
portfolio containing common stocks issued by companies which provide
income and are considered to have the potential for capital appreciation
(the "Equity Securities").

   
Target 5 Trust, April 1997 Advisory Series (the "Target 5 Advisory
Trust") consists of common stock of the five companies with the lowest
per share stock price of the ten companies in the Dow Jones Industrial
Average (the "DJIA") that have the highest dividend yield as of the
close of business on the date prior to this Prospectus (the "Stock
Selection Date"). Target 10 Trust, April 1997 Advisory Series (the
"Target 10 Advisory Trust") consists of common stock of the ten
companies in the DJIA that have the highest dividend yield as of the
Stock Selection Date. See "Schedule of Investments" for each Trust.
    

The objective of each Trust is to provide an above-average total return
through a combination of dividend income and capital appreciation. Units
of both the Target 5 Advisory Trust and the Target 10 Advisory Trust
have not been designed so that their prices will parallel or correlate
with movements in the DJIA, and it is expected that their prices will
not do so. Each Trust has a mandatory termination date (the "Mandatory
Termination Date") of approximately one year from the date of this
Prospectus as set forth under "Summary of Essential Information." There
is, of course, no guarantee that a Trust's objective will be achieved.

   
Both the Target 5 Trust, April 1997 Advisory Series and the Target 10
Trust, April 1997 Advisory Series are available only to investors who
purchase Units through registered broker/dealers who charge periodic
fees for financial planning, investment advisory or asset management
services, or who provide such services in connection with the
establishment of an investment account for which a comprehensive "wrap
fee" charge is imposed, and to employees of the Sponsor, dealers and
their affiliates.
    

The DJIA is not affiliated with the Sponsor and is the property of Dow
Jones & Company, Inc. Dow Jones & Company, Inc. has not granted the
Trusts or the Sponsor a license to use the DJIA, participated in the
creation of the Trusts or in the selection of stocks therein, and has
not approved any information herein related thereto.

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.

                          Nike Securities, L.P.
              Sponsor of First Trust (registered trademark)
                             1-800-621-9533
   
              The date of this Prospectus is April 1, 1997
    

Page 1                                                                   

Each Unit of a Trust represents an undivided interest in all Equity
Securities deposited therein. The Sponsor may deposit additional Equity
Securities or cash to create new Units after the Initial Date of Deposit
in the manner described in "What is the First Trust Special Situations
Trust?" in Part II of this Prospectus.

   
Public Offering Price. The Public Offering Price per Unit of each Trust
is equal to the aggregate underlying value of the Equity Securities in
such Trust (generally determined by their closing sale prices) plus or
minus a pro rata share of cash, if any, in the Capital and Income
Accounts of such Trust, plus a deferred sales charge of $.065 per Unit
for each Trust assessed as set forth below. Commencing June 30, 1997,
and on the last business day of each month thereafter, through October
31, 1997, a deferred sales charge of $.013 will be assessed per Unit.
Units purchased subsequent to the initial deferred sales charge payment
will be subject only to the remaining deferred sales charge payments not
collected. The deferred sales charge will be paid from funds in the
Capital Account, if sufficient, or from the periodic sale of Equity
Securities. The sales charge, as a percentage of the Public Offering
Price on the Initial Date of Deposit for each Trust, is .65%. The total
maximum sales charge which may be assessed to Unit holders on a per Unit
basis will be 1.5% of the Public Offering Price (equivalent to a maximum
of 1.523% of the net amount invested, exclusive of the deferred sales
charge). A pro rata share of accumulated dividends, if any, in the
Income Account is included in the Public Offering Price. The minimum
purchase for each Trust is $1,000. See "How is the Public Offering Price
Determined?" in Part II of this Prospectus.
    

   
Estimated Net Annual Distributions. The estimated net annual dividend
distributions to Unit holder (based on the most recent quarterly or semi-
annual ordinary dividend declared with respect to the Equity Securities
listed on the DJIA (the "Equity Securities") at the opening of business
on the Initial Date of Deposit) on a per Unit basis was $.2784 and
$.2781 for the Target 5 Advisory Trust and Target 10 Advisory Trust,
respectively. This estimate will vary with changes in a Trust's fees and
expenses, in dividends received and with the sale of Equity Securities.
There is no assurance that the estimated net annual dividend
distributions will be realized in the future.
    

Dividend and Capital Distributions. Cash dividends received by a Trust
will be paid on June 30, 1997 and December 31, 1997 to Unit holders of
record on June 15, 1997 and December 15, 1997, respectively, and again
as part of the final liquidation distribution. Distributions of funds in
the Capital Account, if any, will be made as part of the final
liquidation distribution, and in certain circumstances, earlier. Any
distribution of income and/or capital will be net of expenses of a
Trust. See "What is the Federal Tax Status of Unit Holders?" in Part II
of this Prospectus. Additionally, upon termination of a Trust, the
Trustee will distribute, upon surrender of Units, to each remaining Unit
holder (other than a Rollover Unit holder as defined below) his pro rata
share of such Trust's assets, less expenses, in the manner set forth
under "Rights of Unit Holders-How are Income and Capital Distributed?"
in Part II of this Prospectus. For distributions to Rollover Unit
holders, see "Special Redemption, Liquidation and Investment in a New
Trust." Any Unit holder may elect to have each distribution of income or
capital on his Units, other than the final liquidating distribution,
automatically reinvested in additional Units of such Trust subject only
to remaining deferred sales charge payments. See "Rights of Unit Holders-
How are Income and Capital Distributed?" in Part II of this Prospectus.

Secondary Market for Units. Although not obligated to do so, the Sponsor
may maintain a market for Units and offer to repurchase the Units at
prices based on the aggregate value of the Equity Securities, plus or
minus cash, if any, in the Capital and Income Accounts of such Trust. If
a secondary market is not maintained, a Unit holder may still redeem his
Units through the Trustee. A Unit holder of the Target 5 Advisory Trust
or Target 10 Advisory Trust tendering 2,500 Units or more may request a
distribution of shares of Equity Securities (reduced by customary
transfer and registration charges) in lieu of payment in cash (an "In-
Kind Distribution"). See "Will There be a Secondary Market?" and "How
May Units be Redeemed?" in Part II of this Prospectus. Any deferred
sales charge remaining on Units at the time of their sale or redemption
will be collected at that time.

Special Redemption, Liquidation and Investment in a New Trust. The
Sponsor intends to create a separate 1998 trust (the "New Trusts") in
conjunction with the termination of each Trust. The portfolio of the New
Trusts will contain equity securities of the companies which satisfy
each such Trust's investment strategy at the time such Trust is

Page 2

established. Unit holders who hold their Units in book entry form may
specify by April 1, 1998 to have their Units redeemed In-Kind, the
distributed Equity Securities sold, and the proceeds invested in a New
Trust at a reduced sales charge, provided such New Trust is offered and
Units are available. Cash not invested in a New Trust will be
distributed. (Such Unit holders are "Rollover Unit holders"). Rollover
Unit holders therefore will not receive a final liquidation
distribution, but will receive Units in a New Trust. This exchange
option may be modified, terminated or suspended. See "Special
Redemption, Liquidation and Investment in a New Trust" in Part II of
this Prospectus.

Termination. Commencing on the Mandatory Termination Date, the Equity
Securities will begin to be sold as prescribed by the Sponsor. The
Trustee will provide written notice of the termination to Unit holders
which will specify when certificates may be surrendered and include a
form to enable a Unit holder to elect an In-Kind Distribution, if such
Unit holder owns at least 2,500 Units of a Target 5 Advisory Trust or
Target 10 Advisory Trust. Unit holders not electing the "Rollover
Option" or those not electing or eligible for an In-Kind Distribution
will receive a cash distribution within a reasonable time after their
respective Trust's termination. See "How are Income and Capital
Distributed?" and "Other Information" in Part II of this Prospectus.

   
Risk Factors. An investment in a 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 or an economic recession. An investment in the Target 5
Trust, April 1997 Advisory Series may subject a Unit holder to
additional risk due to the relative lack of diversity in its portfolio
since the portfolio contains only five stocks. Therefore, Units of the
Target 5 Trust, April 1997 Advisory Series may be subject to greater
market risk than other trusts which contain a more diversified portfolio
of securities.
    

   
Each Trust is not actively managed and Equity Securities will not be
sold to take advantage of market fluctuations or changes in anticipated
rates of appreciation. Finally, each strategy has underperformed the
DJIA in certain years and is contrarian in nature. The Trusts may not be
appropriate investments for those who are unable or unwilling to assume
the risks involved generally with an equity investment. Because of the
contrarian nature of the Trusts and the attributes of the common stocks
which caused inclusion in the portfolios, the Trusts may not be
appropriate for investors seeking either preservation of capital or high
current income. The Trusts are not designed to be a complete investment
program for an investor. See "What are Equity Securities?-Risk Factors"
in Part II of this Prospectus.
    

Page 3
                                         Summary of Essential Information
   
                At the Opening of Business on the Initial Date of Deposit
                                   of the Equity Securities-April 1, 1997
    
                   Sponsor:   Nike Securities L.P.
                   Trustee:   The Chase Manhattan Bank
                 Evaluator:   First Trust Advisors L.P.

<TABLE>
<CAPTION>
                                                                                              Target 5 Trust    Target 10 Trust 
                                                                                              April 1997        April 1997    
                                                                                              Advisory Series   Advisory Series 
                                                                                              _______________   _______________  
<S>                                                                                           <C>               <C>              
General Information                                                                                                             
Initial Number of Units (1)                                                                       14,999            15,000       
Fractional Undivided Interest in the Trust per Unit (1)                                         1/14,999          1/15,000       
Public Offering Price:                                                                                                          
   Aggregate Offering Price Evaluation of Equity Securities in Portfolio (2)                  $  149,993        $  150,000       
   Aggregate Offering Price Evaluation of Equity Securities per Unit                          $   10.000        $   10.000       
   Sales Charge .65% of the Public Offering Price per Unit                                                                      
      (.65% of the net amount invested, exclusive of the deferred sales charge) (3)           $     .065        $     .065       
   Less Deferred Sales Charge per Unit                                                        $    (.065)       $    (.065)      
   Public Offering Price per Unit (3)                                                         $   10.000        $   10.000       
Sponsor's Initial Repurchase Price per Unit                                                   $    9.935        $    9.935       
Redemption Price per Unit (based on aggregate underlying                                                                        
   value of Equity Securities less the deferred sales charge) (4)                             $    9.935        $    9.935       
Cash CUSIP Number                                                                             33718T 555        33718T 589       
Reinvestment CUSIP Number                                                                     33718T 563        33718T 571       
Trustee's Annual Fee and out-of-pocket expenses per Unit outstanding                          $    .0087        $    .0087       
Evaluator's Annual Fee per Unit outstanding (5)                                               $    .0025        $    .0025       
Maximum Supervisory Fee per Unit outstanding (6)                                              $    .0025        $    .0025       
Estimated Annual Amortization of Organizational and Offering Costs per Unit outstanding (7)   $    .0150        $    .0150       
</TABLE>

<TABLE>
<CAPTION>
<S>                                                    <C>                                                                   
First Settlement Date                                  April 4, 1997                                                         
Rollover Notification Date                             April 1, 1998                                                         
Special Redemption and Liquidation Period              April 15, 1998 to April 30, 1998                                      
Mandatory Termination Date                             April 30, 1998                                                        
Discretionary Liquidation Amount                       A Trust may be terminated if the value of the Equity Securities is    
                                                       less than the lower of $2,000,000 or 20% of the total value of        
                                                       Equity Securities deposited in a Trust during the primary offering    
                                                       period.                                                               
Income Distribution Record Date                        Fifteenth day of June and December, commencing June 15, 1997.         
Income Distribution Date (8)                           Last day of June and December, commencing June 30, 1997.              
</TABLE>

[FN]
______________
(1) As of the close of business on the Initial Date of Deposit, the
number of Units of a Trust may be adjusted so that the Public Offering
Price per Unit will equal approximately $10.00. Therefore, to the extent
of any such adjustment, the fractional undivided interest per Unit will
increase or decrease accordingly, from the amounts indicated above.

(2) Each Equity Security listed on a national securities exchange is
valued at the opening sale price on the New York Stock Exchange on the
Initial Date of Deposit, or if no such price exists at the opening ask
price thereof.

(3) The sales charge consists of a deferred sales charge of $0.065 per
Unit. See "Fee Table" contained herein and "Public Offering" in Part II
for additional information regarding this charge. 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.

(4) See "How May Units be Redeemed?" in Part II of this Prospectus.

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

(6) The Supervisory Fee is payable to an affiliate of the Sponsor. In
addition, the Sponsor will be reimbursed for bookkeeping and other
administrative expenses currently at a maximum annual rate of $.0010 per
Unit.

(7) Each Trust (and therefore Unit holders) will bear all or a portion of
its organizational and offering 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 and offering expenses will be charged
off over a period not to exceed the life of each Trust (approximately
one year). 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.

(8) At the Rollover Notification Date for Rollover Unit holders or upon
termination of a Trust for other Unit holders, amounts in the Income
Account (which consist of dividends on the Equity Securities) will be
included in amounts distributed to or on behalf of Unit holders.
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
$1.00 per 100 Units. Notwithstanding, distributions of funds in the
Capital Account, if any, will be made as part of the final liquidation
distribution.

Page 4

          FEE TABLE-Target 5 Trust, April 1997 Advisory Series

This Fee Table is intended to help you to understand the costs and
expenses that you will bear directly or indirectly. See "Public
Offering" and "What are the Expenses and Charges?" in Part II of this
Prospectus. Although the Trust has a term of only one year and is a unit
investment trust rather than a mutual fund, this information is
presented to permit a comparison of fees, assuming the principal amount
and distributions are rolled over each year into a New Trust subject to
the deferred sales charge.

<TABLE>
<CAPTION>
                                                                                                               Amount     
                                                                                                               per Unit    
                                                                                                               ________      
<S>                                                                                              <C>           <C>           
Unit Holder Transaction Expenses                                                                                             

Initial sales charge imposed on purchase                                                                                     
   (as a percentage of public offering price)                                                    0.00%(a)      $  .000       
Deferred sales charge                                                                                                        
   (as a percentage of public offering price)                                                    0.65%(b)         .065       
                                                                                                 ________      ________      
                                                                                                 0.65%         $  .065     
                                                                                                 ========      ========      
Maximum Sales Charge imposed on Reinvested Dividends                                             0.65%(c)         .065       
                                                                                                                             
Estimated Annual Fund Operating Expenses                                                                                     
     (as a percentage of average net assets)                                                                                 
                                                                                                                             
Trustee's fee, portfolio supervision, bookkeeping, administrative, amortization                                              
   of organizational and offering expenses and evaluation fees                                   .270%         $.0275        
Other operating expenses                                                                         .022%          .0022        
                                                                                                 ________      ________      
   Total                                                                                         .292%         $.0297       
                                                                                                 ========      ========      
</TABLE>

<TABLE>
<CAPTION>

                                                          Example                                                           
                                                          _______                                                           
                                                                          Cumulative Expenses Paid for Period: 
                                                                  1 Year         3 Years        5 Years        10 Years        
                                                                  ______         _______        _______        ________        
<S>                                                               <C>            <C>            <C>            <C>             
An investor would pay the following expenses on a $1,000          
investment, assuming the Target 5 Trust, April 1997 Advisory                                                                   
Series estimated operating expense ratio of .292% and a 5%                                                                     
annual return on the investment throughout the periods           $ 9             $ 30           $ 51           $114             
</TABLE>

The above example assumes reinvestment of all dividends and
distributions and utilizes a 5% annual rate of return as mandated by
Securities and Exchange Commission regulations applicable to mutual
funds. For purposes of the examples, the deferred sales charge imposed
on reinvestment of dividends is not reflected until the year following
payment of the dividend; the cumulative expenses would be higher if
sales charges on reinvested dividends were reflected in the year of
reinvestment. The examples should not be considered a representation of
past or future expenses or annual rate of return; the actual expenses
and annual rate of return may be more or less than those assumed for
purposes of the example.
[FN]
______________
(a) There is no Initial Sales Charge on Trust Units.

(b) The actual fee is $.013 per month per Unit, irrespective of purchase
or redemption price deducted over a five-month period for each one-year
Trust. If the Unit price exceeds $10.00 per Unit, the deferred sales
charge will be less than .65% for the Trust. If the Unit price is less
than $10.00 per Unit, the deferred sales charge will exceed .65% for the
Trust. Units purchased subsequent to the initial deferred sales charge
payment will be subject only to the remaining deferred sales charge
payments not yet collected.

(c) Reinvested Dividends will be subject only to the deferred sales
charge remaining at the time of reinvestment. See "How are Income and
Capital Distributed?" in Part II of this Prospectus.

Page 5

          FEE TABLE-Target 10 Trust, April 1997 Advisory Series

This Fee Table is intended to help you to understand the costs and
expenses that you will bear directly or indirectly. See "Public
Offering" and "What are the Expenses and Charges?" in Part II of this
Prospectus. Although the Trust has a term of only one year and is a unit
investment trust rather than a mutual fund, this information is
presented to permit a comparison of fees, assuming the principal amount
and distributions are rolled over each year into a New Trust subject to
the deferred sales charge.

<TABLE>
<CAPTION>
                                                                                                               Amount     
                                                                                                               per Unit    
                                                                                                               ________      
<S>                                                                                              <C>           <C>           
Unit Holder Transaction Expenses                                                                                             
                                                                                                                             
Initial sales charge imposed on purchase                                                                                     
   (as a percentage of public offering price)                                                    0.00%(a)      $ .000        
Deferred sales charge                                                                                                        
   (as a percentage of public offering price)                                                    0.65%(b)        .065        
                                                                                                 ________      ________      
                                                                                                 0.65%         $ .065        
                                                                                                 ========      ========      
Maximum Sales Charge imposed on Reinvested Dividends                                             0.65%(c)        .065    
                                                                                                                             
Estimated Annual Fund Operating Expenses                                                                                     
     (as a percentage of average net assets)                                                                                 
                                                                                                                             
Trustee's fee, portfolio supervision, bookkeeping, administrative, amortization                                              
   of organizational and offering expenses and evaluation fees                                   .270%         $.0275        
Other operating expenses                                                                         .022%          .0022         
                                                                                                 ________      ________      
   Total                                                                                         .292%         $.0297      
                                                                                                 ========      ========      
</TABLE>

<TABLE>
<CAPTION>

                                                         Example
                                                         _______
                                                                      Cumulative Expenses Paid for Period:                     
                                                                  1 Year         3 Years        5 Years        10 Years        
                                                                  ______         _______        _______        ________        
<S>                                                               <C>            <C>            <C>            <C>             
An investor would pay the following expenses on a $1,000          $ 9            $ 30           $ 51           $114            
investment, assuming the Target 10 Trust, April 1997 Advisory                                                                  
Series estimated operating expense ratio of .292% and a 5%                                                                     
annual return on the investment throughout the periods                                                                         
</TABLE>

The above example assumes reinvestment of all dividends and
distributions and utilizes a 5% annual rate of return as mandated by
Securities and Exchange Commission regulations applicable to mutual
funds. For purposes of the examples, the deferred sales charge imposed
on reinvestment of dividends is not reflected until the year following
payment of the dividend; the cumulative expenses would be higher if
sales charges on reinvested dividends were reflected in the year of
reinvestment. The examples should not be considered a representation of
past or future expenses or annual rate of return; the actual expenses
and annual rate of return may be more or less than those assumed for
purposes of the example.

[FN]
______________
(a) There is no Initial Sales Charge on Trust Units.

(b) The actual fee is $.013 per month per Unit, irrespective of purchase
or redemption price deducted over a five-month period for each one-year
Trust. If the Unit price exceeds $10.00 per Unit, the deferred sales
charge will be less than .65% for the Trust. If the Unit price is less
than $10.00 per Unit, the deferred sales charge will exceed .65% for the
Trust. Units purchased subsequent to the initial deferred sales charge
payment will be subject only to the remaining deferred sales charge
payments not yet collected.

(c) Reinvested Dividends will be subject only to the deferred sales
charge remaining at the time of reinvestment. See "How are Income and
Capital Distributed?" in Part II of this Prospectus.

Page 6

                     REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 187

   
We have audited the accompanying statements of net assets, including the
schedules of investments, of The First Trust Special Situations Trust,
Series 187, comprised of the Target 5 Trust, April 1997 Advisory Series
and Target 10 Trust, April 1997 Advisory Series as of the opening of
business on April 1, 1997. These statements of net assets are the
responsibility of the Trusts' Sponsor. Our responsibility is to express
an opinion on these statements 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 statements of net assets
are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the
statements of net assets. Our procedures included confirmation of the
letters of credit held by the Trustee and deposited in the Trusts on
April 1, 1997. 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 statements of net assets.
We believe that our audit of the statements of net assets provides a
reasonable basis for our opinion.
    

   
In our opinion, the statements of net assets referred to above present
fairly, in all material respects, the financial position of The First
Trust Special Situations Trust, Series 187, comprised of the Target 5
Trust, April 1997 Advisory Series and Target 10 Trust, April 1997
Advisory Series at the opening of business on April 1, 1997 in
conformity with generally accepted accounting principles.
    

                               ERNST & YOUNG LLP

   
Chicago, Illinois
April 1, 1997
    

Page 7

                                                 Statements of Net Assets
   
                     The First Trust Special Situations Trust, Series 187
                At the Opening of Business on the Initial Date of Deposit
                                                            April 1, 1997
    

<TABLE>
<CAPTION>
                                                                                            Target 5 Trust   Target 10 Trust  
                                                                                            April 1997       April 1997    
                                                                                            Advisory Series  Advisory Series  
                                                                                            _______________  _______________  
<S>                                                                                         <C>              <C>              
NET ASSETS                                                                                                                    
Investment in Equity Securities represented by purchase contracts (1) (2)                   $ 149,993        $ 150,000       
Organizational and offering costs (3)                                                          15,000           15,000        
                                                                                            _________         ________        
                                                                                            $ 164,993        $ 165,000      
Less accrued organizational and offering costs (3)                                            (15,000)         (15,000)        
Less liability for deferred sales charge (4)                                                     (975)            (975)        
                                                                                            _________         ________         
Net assets                                                                                  $ 149,018        $ 149,025     
                                                                                            =========         ========         
Units outstanding                                                                              14,999           15,000         

ANALYSIS OF NET ASSETS                                                                                                        
Cost to investors (5)                                                                       $ 149,993        $ 150,000       
Less sales charge (5)                                                                            (975)            (975)        
                                                                                            _________        _________         
Net assets                                                                                  $ 149,018        $ 149,025     
                                                                                            =========        =========         
</TABLE>

[FN]
                    NOTES TO STATEMENTS OF NET ASSETS

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

(2) Two irrevocable letters of credit ($200,000 for each Trust) issued by
The Chase Manhattan Bank have been deposited with the Trustee as
collateral, covering the monies necessary for the purchase of the Equity
Securities pursuant to purchase contracts for such Equity Securities.

(3) Each Trust will bear all or a portion of its estimated organizational
and offering costs which will be deferred and charged off over a period
not to exceed the life of each Trust (approximately one year). The
estimated organizational and offering costs are based on 1,000,000 Units
of each Trust expected to be issued. To the extent the number of Units
issued is larger or smaller, the estimate will vary.

(4) Represents the amount of mandatory distributions from a Trust ($.065
per Unit), payable to the Sponsor in five equal monthly installments
beginning on June 30, 1997 and on the last business day of each month
thereafter through October 31, 1997. If Units are redeemed prior to
October 31, 1997 the remaining amount of the deferred sales charge
applicable to such Units will be payable at the time of redemption.

(5) The aggregate cost to investors in a Trust includes a maximum total
sales charge computed at the rate of .65% of the Public Offering Price
(equivalent to .65% of the net amount invested, exclusive of the
deferred sales charge).

Page 8

                                                  Schedule of Investments
                               TARGET 5 TRUST, APRIL 1997 ADVISORY SERIES
   
                     The First Trust Special Situations Trust, Series 187
                At the Opening of Business on the Initial Date of Deposit
                                                            April 1, 1997
    

<TABLE>
<CAPTION>

                                                                   Percentage                                                  
Number                                                             of Aggregate     Market       Cost of Equity   Current      
of           Ticker Symbol and Name of                             Offering         per          Securities to    Dividend    
Shares       Issuer of Equity Securities (1)                       Price            Share        the Trust (2)    Yield (3)    
______       _______________________________                       ___________      ______       ___________      ________     
<C>          <S>                                                   <C>              <C>          <C>              <C>          
863          T   AT&T Corporation                                   20%             $34.750      $ 29,989         3.80%       
431          CHV Chevron Corporation                                20%              69.625        30,008         3.10%       
395          EK  Eastman Kodak Company                              20%              75.875        29,971         2.32%       
542          GM  General Motors Corporation                         20%              55.375        30,013         3.61%       
772          IP  International Paper Company                        20%              38.875        30,012         2.57%       
                                                                   _______                       _________                     
                   Total Investments                               100%                          $149,993                    
                                                                   =======                       =========                     
</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
purchase contracts for the Equity Securities were entered into by the
Sponsor on April 1, 1997. The Trust has a mandatory termination date of
April 30, 1998.

(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 closing sale prices of the Equity
Securities on March 31, 1997, 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
$149,993. Cost and loss to Sponsor relating to the Equity Securities
sold to the Trust were $151,134 and $1,141, respectively.

(3) Current Dividend Yield for each Equity Security was calculated by
annualizing the last quarterly or semi-annual ordinary dividend declared
on that Equity Security and dividing the result by that Equity
Security's closing sale price on the business day prior to the Initial
Date of Deposit.

Page 9

                                                  Schedule of Investments
   
                              TARGET 10 TRUST, APRIL 1997 ADVISORY SERIES
                     The First Trust Special Situations Trust, Series 187
                At the Opening of Business on the Initial Date of Deposit
                                                            April 1, 1997
    

<TABLE>
<CAPTION>
                                                                   Percentage                                                  
Number                                                             of Aggregate     Market       Cost of Equity   Current      
of           Ticker Symbol and Name of                             Offering         Value per    Securities to    Dividend     
Shares       Issuer of Equity Securities (1)                       Price            Share        the Trust (2)    Yield (3)    
______       _______________________________                       ___________      ________     ______________   _________    
<C>          <S>                                                   <C>              <C>          <C>              <C>          
432          T   AT&T Corporation                                    10%            $ 34.750     $ 15,012         3.80%       
214          CHV Chevron Corporation                                 10%              69.625       14,900         3.10%       
142          DD  E.I. du Pont de Nemours & Company                   10%             106.000       15,052         2.15%       
198          EK  Eastman Kodak Company                               10%              75.875       15,023         2.32%       
139          XON Exxon Corporation                                   10%             107.750       14,977         2.93%       
271          GM  General Motors Corporation                          10%              55.375       15,007         3.61%       
386          IP  International Paper Company                         10%              38.875       15,006         2.57%       
178          MMM Minnesota Mining & Manufacturing                                                                             
                   Company                                           10%              84.500       15,041         2.51%       
153          JPM J.P. Morgan & Company, Inc.                         10%              98.250       15,032         3.58%       
131          MO  Philip Morris Companies, Inc.                       10%             114.125       14,950         4.21%       
                                                                   _______                       ________                      
                 Total Investments                                  100%                         $150,000                      
                                                                   =======                       ========                      
</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
purchase contracts for the Equity Securities were entered into by the
Sponsor on April 1, 1997. The Trust has a mandatory termination date of
April 30, 1998.

(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 closing sale prices of the Equity
Securities on March 31, 1997, 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
$150,000. Cost and loss to Sponsor relating to the Equity Securities
sold to the Trust were $150,872 and $872, respectively.

(3) Current Dividend Yield for each Equity Security was calculated by
annualizing the last quarterly or semi-annual ordinary dividend declared
on that Equity Security and dividing the result by that Equity
Security's closing sale price on the business day prior to the Initial
Date of Deposit.

Page 10

                 This page is intentionally left blank.

Page 11

                   FIRST TRUST (registered trademark)
   
               TARGET 5 TRUST, APRIL 1997 ADVISORY SERIES
              TARGET 10 TRUST, APRIL 1997 ADVISORY SERIES

                             Prospectus
                               Part I

                        Nike Securities L.P.
                  1001 Warrenville Road, Suite 300
                        Lisle, Illinois 60532
                           1-630-241-4141

                              Trustee:
                     The Chase Manhattan Bank
                   4 New York Plaza, 6th floor
                  New York, New York 10004-2413
                         1-800-682-7520

                          THIS PART ONE MUST BE
                       ACCOMPANIED BY PART TWO.

When Units of the Trusts are no longer available, or for investors who
will reinvest into subsequent series of the Trusts, this Prospectus may
be used as a preliminary prospectus for a future series; in which case
investors should note the following:

INFORMATION CONTAINED HEREIN IS SUBJECT TO AMENDMENT. A REGISTRATION
STATEMENT RELATING TO SECURITIES OF A FUTURE SERIES 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.

THE 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
SUCH STATE.


    
   
                              April 1, 1997
    

                      PLEASE RETAIN THIS PROSPECTUS
                          FOR FUTURE REFERENCE

Page 12

Part II of II

                   First Trust (registered trademark)

                      TARGET ADVISORY TRUST SERIES
              The First Trust Special Situations Advisory Trust Series

   
                           Prospectus Part II
                           Dated April 1, 1997
    

THIS PART II OF THE PROSPECTUS MAY NOT BE DISTRIBUTED UNLESS ACCOMPANIED
BY PART I. BOTH PARTS OF THIS PROSPECTUS SHOULD BE RETAINED FOR FUTURE
REFERENCE.

FURTHER DETAIL REGARDING CERTAIN OF THE INFORMATION PROVIDED IN THE
PROSPECTUS IN THE FORM OF AN "INFORMATION SUPPLEMENT" MAY BE OBTAINED BY
CALLING THE TRUSTEE AT 1-800-682-7520.

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust Series is one of a series of
investment companies created by the Sponsor, all of which are generally
similar, but each of which is separate and is designated by a different
series number. This Series consists of underlying separate unit
investment trusts set forth in Part I of this Prospectus. These
underlying trusts are designated herein as the "Target 5 Advisory Trust"
and "Target 10 Advisory Trust" and may sometimes be referred to
individually as a "Trust" and collectively as the "Trusts." Each 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, as Trustee
and First Trust Advisors L.P., as Portfolio Supervisor and Evaluator.

On the Initial Date of Deposit, the Sponsor deposited with the Trustee
confirmations of contracts for the purchase of common stocks issued by
companies which provide income and are considered to have the potential
for capital appreciation (the "Equity Securities"), 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 Equity Securities.
In exchange for the deposit of securities or contracts to purchase
securities in a Trust, the Trustee delivered to the Sponsor documents
evidencing the entire ownership of such Trust.

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 a Trust's portfolio, as set forth in
Part I of this Prospectus under "Schedule of Investments" for each
Trust. Following the Initial Date of Deposit, the Sponsor, pursuant to
the Indenture, may deposit additional Equity Securities in a Trust or
cash (including a letter of credit) with instructions to purchase
additional Equity Securities in a Trust. 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 such Trust.
Any deposit by the Sponsor of additional Equity Securities or the
purchase of additional Equity Securities pursuant to a cash deposit will
duplicate, as nearly as is practicable, the original proportionate
relationship and not the actual

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.

                             Nike Securities L.P.
              Sponsor of First Trust (registered trademark)
                             1-800-621-9533

Page 1

proportionate relationship on the subsequent date of deposit, since the
two may differ due to the sale, redemption or liquidation of any of the
Equity Securities deposited in a Trust on the Initial, or any
subsequent, Date of Deposit. See "How May Equity Securities be Removed
from a Trust?" Since the prices of the underlying Equity Securities will
fluctuate daily, the ratio, on a market value basis, will also change
daily. The portion of Equity Securities represented by each Unit will
not change as a result of the deposit of additional Equity Securities in
a Trust. If the Sponsor deposits cash, however, existing and new
investors may experience a dilution of their investment and a reduction
in their anticipated income because of fluctuations in the prices of the
Equity Securities between the time of the cash deposit and the purchase
of the Equity Securities and because such Trust will pay the associated
brokerage fees. To minimize this effect, the Trusts will try to purchase
the Equity Securities as close to the evaluation time as possible. An
affiliate of the Trustee may receive these brokerage fees or the Trustee
may, from time to time, retain and pay compensation to the Sponsor (or
an affiliate of the Sponsor) to act as agent for a Trust with respect to
acquiring Equity Securities for a Trust. In acting in such capacity, the
Sponsor or its affiliate will be subject to the restrictions under the
Investment Company Act of 1940, as amended.

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

What are the Expenses and Charges?

With the exception of brokerage fees discussed above and bookkeeping and
other administrative services provided to the Trusts, for which the
Sponsor will be reimbursed in amounts as set forth under "Summary of
Essential Information" in Part I, the Sponsor will not receive any fees
in connection with its activities relating to the Trusts. 

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" in Part I of this Prospectus,
for providing portfolio supervisory services for the Trusts. Such fee is
based on the number of Units outstanding in a 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. In providing such supervisory
services, the Portfolio Supervisor may purchase research services from a
variety of sources which may include underwriters or dealers of the
Trusts.

Subsequent to the initial offering period, First Trust Advisors L.P., in
its capacity as the Evaluator for the Trusts, will receive a fee as
indicated in the "Summary of Essential Information" in Part I of this
Prospectus. 

The Trustee pays certain expenses of a Trust for which it is reimbursed
by such Trust. The Trustee will receive for its ordinary recurring
services to a Trust an annual fee as indicated in the "Summary of
Essential Information" in Part I. The fee is computed per Unit in such
Trust, based upon the largest aggregate number of Units of such Trust
outstanding at any time during the calendar year. For a discussion of
the services performed by the Trustee pursuant to its obligations under
the Indenture, see "Rights of Unit Holders."

The Trustee's and the above described fees are payable from the Income
Account of a Trust to the extent funds are available, and then from the
Capital Account of such Trust. Since funds being held in the Capital and
Income Accounts are 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
a Trust is expected to result from the use of these funds.

Each of the above mentioned fees may be increased without approval of
the Unit holders by amounts not exceeding proportionate increases under

Page 2

the category "All Services Less Rent of Shelter" in the Consumer Price
Index published by the United States Department of Labor. In addition,
with respect to the fees payable to the Sponsor or an affiliate of the
Sponsor for providing bookkeeping and other administrative services,
supervisory services and evaluation services, such individual fees may
exceed the actual costs of providing such services for a Trust, but at
no time will the total amount received for such services rendered to all
unit investment trusts of which Nike Securities L.P. is the Sponsor in
any calendar year exceed the actual cost to the Sponsor or its affiliate
of supplying such services in such year.


   
Expenses incurred in establishing the Trusts, including the 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's portfolio and
the initial fees and expenses of the Trustee and any other out-of-pocket
expenses, will be paid by each Trust and charged off over a period not
to exceed the life of the Trusts (approximately one year).
    

   
The following additional charges are or may be incurred by a Trust: all
legal 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 a Trust and the rights and
interests of the Unit holders; fees of the Trustee for any extraordinary
services performed under the Indenture; indemnification of the Trustee
for any loss, liability or expense incurred by it without negligence,
bad faith or willful misconduct on its part, arising out of or in
connection with its acceptance or administration of a 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 a Trust; all taxes and other government charges
imposed upon the Equity Securities or any part of a 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 a Trust. In addition,
the Trustee is empowered to sell Equity Securities in a 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 a 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 a 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?"
    

What is the Federal Tax Status of Unit Holders?

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

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

   
1.      Each Trust is not an association taxable as a corporation for
Federal income tax purposes; each Unit holder will be treated as the
owner of a pro rata portion of the assets of a Trust under the Code; and
the income of such 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 considered to be received by a Trust.
    

   
2.      Each Unit holder will be considered to have received all of the
dividends paid on his or her pro rata portion of each Equity Security
when such dividends are received by a Trust regardless of whether such
dividends are used to pay a portion of the deferred sales charge. Unit
holders will be taxed in this manner regardless of whether distributions
from a Trust are actually received by the Unit holder or are
automatically reinvested. See "How are Income and Capital Distributed?-
Distribution Reinvestment Option."
    

   
3.      Each Unit holder will have a taxable event when a Trust disposes
of an Equity Security (whether by sale, exchange, liquidation,

Page 3                                                                   

redemption, or otherwise) or upon the sale or redemption of Units by
such Unit holder (except to the extent an In-Kind Distribution of stock
is received by such Unit holder as described below). The price a Unit
holder pays for his or her Units, generally including sales charges, is
allocated among his or her pro rata portion of each Equity Security held
by a Trust (in proportion to the fair market values thereof on the
valuation date closest to the date the Unit holder purchases his or her
Units) in order to determine his or her initial tax basis for his or her
pro rata portion of each Equity Security held by such Trust. It should
be noted that certain legislative proposals have been made which could
affect the calculation of basis for Unit holders holding securities that
are substantially identical to the Equity Securities. Unit holders
should consult their own tax advisers with regard to calculation of
basis. 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 a 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 exceeds 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 or her Units for more than
one year.
    

   
4.      A Unit holder's portion of gain, if any, upon the sale or
redemption of Units or the disposition of Equity Securities held by a
Trust will generally be considered a capital gain (except in the case of
a dealer or a financial institution) and, in general, will be long-term
if the Unit holder has held his or her Units for more than one year (the
date on which the Units are acquired (i.e., the "trade date") is
excluded for purposes of determining whether the Units have been held
for more than one year). A Unit holder's portion of loss, if any, upon
the sale or redemption of Units or the disposition of Equity Securities
held by a Trust will generally be considered a capital loss (except in
the case of a dealer or a financial institution) and, in general, will
be long-term if the Unit holder has held his or her Units for more than
one year. In particular, a Rollover Unit holder should be aware that a
Rollover Unit holder's loss, if any, incurred in connection with the
exchange of Units for Units in the next new series of a Trust (the "New
Trusts"), (the Sponsor intends to create a separate New Trust in
conjunction with the termination of each of the Trusts) will generally
be disallowed with respect to the disposition of any Equity Securities
pursuant to such exchange to the extent that such Unit holder is
considered the owner of substantially identical securities under the
wash sale provisions of the Code taking into account such Unit holder's
deemed ownership of the securities underlying the Units in a New Trust
in the manner described above, if such substantially identical
securities are acquired within a period beginning 30 days before and
ending 30 days after such disposition. However, any gains incurred in
connection with such an exchange by a Rollover Unit holder would be
recognized. Unit holders should consult their tax advisers regarding the
recognition of gains and losses for Federal income tax purposes.
    

   
Deferred Sales Charge. Generally, the tax basis of a Unit holder
includes sales charges, and such charges are not deductible. A portion
of the sales charge is deferred. It is possible that for federal income
tax purposes, a portion of the deferred sales charge may be treated as
interest which would be deductible by a Unit holder subject to
limitations on the deduction of investment interest. In such case, the
non-interest portion of the deferred sales charge should be added to the
Unit holder's tax basis in his or her Units. The deferred sales charge
could cause the Unit holder's Units to be considered to be debt-financed
under Section 264A of the Code which would result in a small reduction
of the dividends-received deduction. In any case, the income (or
proceeds from redemption) a Unit holder must take into account for

Page 4

federal income tax purposes is not reduced by amounts deducted to pay
the deferred sales charge. Unit holders should consult their own tax
advisers as to the income tax consequences of the deferred sales charge.
    

   
Dividends Received Deduction. A corporation that owns Units will
generally be entitled to a 70% dividends received deduction with respect
to such Unit holder's pro rata portion of dividends received by a Trust
(to the extent such dividends are taxable as ordinary income, as
discussed above, and are attributable to domestic corporations) 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 recently been issued which
address special rules that must be considered in determining whether the
46-day holding period 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 a Trust is
deductible by the Unit holder to the same extent as though the expense
had been paid directly by him or her. 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 a
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 a Trust or if the Unit holder disposes of a Unit (although losses
incurred by Rollover Unit holders may be subject to disallowance, as
discussed above). For taxpayers other than corporations, net capital
gains (which are defined as net long-term capital gains over net short-
term capital losses for a taxable year) 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.
    

   
If the Unit holder disposes of a Unit, he or she is deemed thereby to
have disposed of his or her entire pro rata interest in all assets of
the Trust involved including his or her pro rata portion of all the
Equity Securities represented by the Unit. Legislative proposals have
been made that would treat certain transactions designed to reduce or
eliminate risk of loss and opportunities for gain as constructive sales
for purposes of recognition of gain (but not loss). Unit holders should
consult their own tax advisors with regard to any such constructive
sales rules.
    

   
Special Tax Consequences of In-Kind Distributions Upon Redemption of
Units, Termination of a Trust and Investment in a New 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 of a Trust may request an In-Kind Distribution upon
the redemption of Units or the termination of such 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-

Page 5                                                                   

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 a Trust, a Unit holder is considered as owning a
pro rata portion of each of such Trust's 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 a Trust. However, if a Unit holder also
receives cash in exchange for a fractional share of an Equity Security
held by a 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 or her tax basis in such fractional share of an
Equity Security held by such Trust. 
    

   
Because a 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 such 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 such Trust. Unit holders who request an In-Kind Distribution
are advised to consult their tax advisers in this regard.
    

   
As discussed in "Rights of Unit Holders-Special Redemption, Liquidation
and Investment in a New Trust," a Unit holder may elect to become a
Rollover Unit holder. To the extent a Rollover Unit holder exchanges his
or her Units for Units of a New Trust in a taxable transaction, such
Unit holder will recognize gains, if any, but generally will not be
entitled to a deduction for any losses recognized upon the disposition
of any Equity Securities pursuant to such exchange to the extent that
such Unit holder is considered the owner of substantially identical
securities under the wash sale provisions of the Code taking into
account such Unit holder's deemed ownership of the securities underlying
the Units in such New Trust in the manner described above, if such
substantially identical securities were acquired within a period
beginning 30 days before and ending 30 days after such disposition under
the wash sale provisions contained in Section 1091 of the Code. In the
event a loss is disallowed under the wash sale provisions, special rules
contained in Section 1091(d) of the Code apply to determine the Unit
holder's tax basis in the securities acquired. Rollover Unit holders are
advised to consult their tax advisers.
    

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

   
A Unit holder's tax basis in his or her Units and his or her pro rata
portion of an Equity Security held by a Trust will be reduced to the
extent dividends paid with respect to such Equity Security are received
by a 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 by the Internal Revenue Service 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 a Trust to such Unit
holder (including amounts received upon the redemption of Units) will be
subject to back-up withholding. Distributions by a Trust (other than
those that are not treated as United States source income, if any) 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.
    

   
At the termination of the Trust, the Trustee will furnish to each Unit
holder a statement containing information relating to the dividends
received by the Trust on the Equity Securities, the gross proceeds
received by the Trust from the disposition of any Equity Security
(resulting from redemption or the sale of any Equity Security) and the
fees and expenses paid by the Trust. The Trustee will also furnish
annual information returns to Unit holders and to the Internal Revenue
Service.
    

Page 6                                                                   

   
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 Trusts Suitable for
Retirement Plans?"
    

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

   
The foregoing discussion relates only to the tax treatment of U.S. Unit
holders ("U.S. Unit holders") with regard to federal and certain aspects
of New York State and City income taxes. Unit holders may be subject to
taxation in New York or in other jurisdictions and should consult their
own tax advisers in this regard. As used herein, the term "U.S. Unit
holder" means an owner of a Unit in the Trusts that (a) is (i) for
United States federal income tax purposes a citizen or resident of the
United States, (ii) a corporation, partnership or other entity created
or organized in or under the laws of the United States or of any
political subdivision thereof, or (iii) an estate or trust the income of
which is subject to United States federal income taxation regardless of
its source or (b) does not qualify as a U.S. Unit holder in paragraph
(a) but whose income from a Unit is effectively connected with such Unit
holder's conduct of a United States trade or business. The term also
includes certain former citizens of the United States whose income and
gain on the Units will be taxable.
    

Why are Investments in the Trusts Suitable for Retirement Plans?

Units of the Trusts 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 objective of each of the Trusts is to provide an above-average total
return through a combination of dividend income and capital
appreciation. While the objectives of the Trusts are the same, each
Trust follows a different investment strategy (set forth below) in order
to achieve its stated objective.

The Target 5 Advisory Trust consists of the five companies with the
lowest per share stock price of the ten companies in the Dow Jones
Industrial Average ("DJIA") that have the highest dividend yield as of
the close of business on the business day prior to the date of Part I of
this Prospectus (the "Stock Selection Date"). The Target 10 Advisory
Trust consists of the ten common stocks in the DJIA that have the
highest dividend yield as of the Stock Selection Date.

The yield for each Equity Security listed on the DJIA was calculated by
annualizing the last quarterly or semi-annual ordinary dividend declared
and dividing the result by the market value of such Equity Security as
of the close of business on the Stock Selection Date. An investment in a
Trust involves the purchase of a quality portfolio of attractive
equities with high dividend yields in one convenient purchase. Investing
in the stocks of the DJIA Index with the highest dividend yields may be
effective in achieving a Trust's investment objectives, because regular
dividends are common for established companies, and dividends have
accounted for a substantial portion of the total return on stocks of
each Index as a group. Due to the short duration of the Trusts, there is
no guarantee that either a Trust's objective will be achieved or that a
Trust will provide for capital appreciation in excess of such Trust's
expenses.

The publisher of the DJIA Index is not affiliated with the Sponsor and
has not participated in the creation of the Trusts or the selection of
the Equity Securities included therein. There is, of course, no
guarantee that the objective of the Trusts will be achieved.

   
In selecting Equity Securities for deposit in the Trusts based upon the
criteria set forth above, if, as of the Stock Selection Date, changes in

Page 7                                                                   

the components of the DJIA have been announced, only those companies
which will be included in the revised index will be among those eligible
for deposit in the Trusts even though certain of such companies may not
be included in the DJIA as of the Stock Selection Date. Any changes in
the components of the DJIA made after the Stock Selection Date, except
as noted in the previous sentence, will not cause a change in the
identity of the common stocks included in a Trust, including any
additional Equity Securities deposited thereafter.
    

Investors should note that the above criteria were applied to the Equity
Securities selected for inclusion in the Trust Portfolios as of the
Stock Selection Date. Since the Sponsor may deposit additional Equity
Securities which were originally selected through this process, the
Sponsor may continue to sell Units of the Trusts even though the yields
on these Equity Securities may have changed subsequent to the Initial
Date of Deposit. These Equity Securities may no longer be included in
the index, or may not currently meet a Trust's selection criteria, and
therefore, such Equity Securities would no longer be chosen for deposit
into the Trusts if the selection process was to be performed again at a
later time.

The Dow Jones Industrial Average

   
The DJIA was first published in The Wall Street Journal in 1896.
Initially consisting of just 12 stocks, the DJIA expanded to 20 stocks
in 1916 and to its present size of 30 stocks on October 1, 1928. The
stocks are chosen by the editors of The Wall Street Journal as
representative of the broad market and of American industry. The
companies are major factors in their industries and their stocks are
widely held by individuals and institutional investors. Changes in the
components of the DJIA are made entirely by the editors of The Wall
Street Journal without consultation with the companies, the stock
exchange or any official agency. For the sake of continuity, changes are
made rarely. However, on March 17, 1997 four companies were added to the
DJIA replacing Bethlehem Steel Corporation, Texaco, Inc., Westinghouse
Electric Corporation and Woolworth Corporation. The companies added to
the DJIA were Hewlett-Packard Co., Johnson & Johnson, Travelers Group,
Inc. and Wal-Mart Stores Inc. Most substitutions have been the result of
mergers, but from time to time, changes may be made to achieve a better
representation. The components of the DJIA may be changed at any time
for any reason. The following is a list of the companies which currently
comprise the DJIA.
    

AT&T Corporation                   Hewlett-Packard Co.
Allied Signal                      International Business Machines
                                     Corporation
Aluminum Company of America        International Paper Company
American Express Company           Johnson & Johnson
Boeing Company                     McDonald's Corporation
Caterpillar Inc.                   Merck & Company, Inc.
Chevron Corporation                Minnesota Mining & Manufacturing Company
Coca-Cola Company                  J.P. Morgan & Company, Inc.
Walt Disney Company                Philip Morris Companies, Inc.
E.I. du Pont de Nemours & Company  Procter & Gamble Company
Eastman Kodak Company              Sears, Roebuck & Company
Exxon Corporation                  Travelers Group, Inc.
General Electric Company           Union Carbide Corporation
General Motors Corporation         United Technologies Corporation
Goodyear Tire & Rubber Company     Wal-Mart Stores, Inc.

Dow Jones & Company, Inc., owner of the DJIA, has not granted to the
Trusts or the Sponsor a license to use the DJIA. Units are not designed
so that their prices will parallel or correlate with movements in the
DJIA, and it is expected that their prices will not parallel or
correlate with such movements. Dow Jones & Company, Inc. has not
participated in any way in the creation of the Trusts or in the
selection of stocks included in the Trusts and has not approved any
information herein relating thereto.

   
The following table compares the hypothetical performance of
approximately equal values of the five companies with the lowest per
share stock price of the ten companies in the DJIA having the highest

Page 8

dividend yield (the "Five Lowest Priced Stocks of the Ten Highest
Dividend Yielding DJIA Stocks") and the performance of the DJIA, the
Standard & Poor's 500 Composite Stock Price Index (the "S&P") in each of
the 25 years listed below, as of December 31 in each of these years.
    

   
The returns shown in the following tables and graphs are not guarantees
of future performance and should not be used as a predictor of returns
to be expected in connection with a Trust Portfolio. Both stock prices
(which may appreciate or depreciate) and dividends (which may be
increased, reduced or eliminated) will affect the returns. Each strategy
underperformed the DJIA and the S&P in certain years. Accordingly, there
can be no assurance that a Trust's Portfolio will outperform the DJIA or
the S&P over the life of a Trust or over consecutive rollover periods,
if available.
    

   
A holder of Units in a Trust would not necessarily realize as high a
Total Return on an investment in the stocks upon which the hypothetical
returns are based for the following reasons: the Total Return figures
shown do not reflect sales charges, commissions, Trust expenses or
taxes; the Trusts are established at different times of the year; the
Trusts may not be fully invested at all times or equally weighted in all
stocks comprising a strategy; and Equity Securities are often purchased
or sold at prices different from the closing prices used in buying and
selling Units.
    

Page 9

<TABLE>
<CAPTION>

                                      COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURN

                   Five Lowest Priced Stocks of the                                                                        
             Ten Highest Dividend Yielding DJIA Stocks (1)               Dow Jones Industrial Average (DJIA) 
                                                                                                                             
                                  Actual                                                 Actual                            
                                  Dividend       Total                                   Dividend       Total                
Year         Appreciation (2)     Yield (3)      Return (4)        Appreciation (2)      Yield (3)      Return (4) 
____         ________________     _________      __________        ________________      _________      __________            
<S>          <C>                  <C>            <C>               <C>                   <C>            <C>                   
1972          16.92%              5.57%           22.49%            14.58%               3.60%           18.18%                
1973          14.20%              5.44%           19.64%           -16.58%               3.42%          -13.16%                
1974         -12.52%              7.54%           -4.98%           -27.57%               4.36%          -23.21%                
1975          55.50%              9.04%           64.54%            38.32%               6.16%           44.48%                
1976          33.35%              7.45%           40.80%            17.86%               4.89%           22.75%                
1977          -0.40%              6.04%            5.64%           -17.27%               4.51%          -12.76%               
1978          -5.94%              7.20%            1.26%            -3.15%               5.77%            2.62%               
1979           1.81%              8.10%            9.91%             4.19%               6.33%           10.52%               
1980          31.88%              8.65%           40.53%            14.93%               6.52%           21.45%               
1981          -4.40%              8.04%            3.64%            -9.23%               5.83%           -3.40%                
1982          34.58%              7.30%           41.88%            19.61%               6.23%           25.84%                
1983          27.33%              8.78%           36.11%            20.27%               5.41%           25.68%                
1984           3.77%              7.11%           10.88%            -3.74%               4.81%            1.07%                
1985          30.23%              7.61%           37.84%            27.66%               5.17%           32.83%                
1986          24.13%              6.18%           30.31%            22.58%               4.38%           26.96%                
1987           6.23%              4.83%           11.06%             2.26%               3.74%            6.00%                
1988          15.48%              5.74%           21.22%            11.85%               4.12%           15.97%               
1989           5.51%              4.98%           10.49%            26.96%               4.78%           31.74%               
1990         -20.60%              5.33%          -15.27%            -4.34%               3.73%           -0.61%               
1991          56.41%              5.38%           61.79%            20.32%               3.67%           23.99%                
1992          18.46%              4.42%           22.88%             4.17%               3.20%            7.37%                
1993          29.82%              4.00%           33.82%            13.72%               3.02%           16.74%               
1994           4.20%              3.88%            8.08%             2.14%               2.80%            4.94%                
1995          27.27%              2.99%           30.26%            33.45%               3.02%           36.47%                
1996          23.09%              3.03%           26.12%            26.01%               2.57%           28.58%       
</TABLE>

<TABLE>
<CAPTION>
                     S&P 500 Index                 

                                   Actual                    
                                   Dividend     Total      
Year       Appreciation (2)        Yield (3)    Return (4)   
____       ________________        _________    __________        
<S>        <C>                     <C>          <C>              
1972        15.63%                 3.09%         18.72%          
1973       -17.37%                 2.86%        -14.51%         
1974       -29.72%                 3.71%        -26.01%         
1975        31.55%                 5.38%         36.93%          
1976        19.15%                 4.39%         23.54%          
1977       -11.50%                 4.31%         -7.19%          
1978         1.06%                 5.34%          6.40%          
1979        12.31%                 5.70%         18.01%          
1980        25.77%                 5.73%         31.50%          
1981        -9.73%                 4.90%         -4.83%          
1982        14.76%                 5.50%         20.26%          
1983        17.27%                 5.00%         22.27%          
1984         1.40%                 4.55%          5.95%          
1985        26.33%                 5.11%         31.44%          
1986        14.62%                 3.73%         18.35%          
1987         2.03%                 3.64%          5.67%          
1988        12.40%                 4.17%         16.57%          
1989        27.25%                 3.86%         31.11%          
1990        -6.56%                 3.36%         -3.20%          
1991        26.31%                 3.82%         30.13%          
1992         4.46%                 3.03%          7.49%          
1993         7.06%                 2.82%          9.88%          
1994        -1.54%                 2.82%          1.28%          
1995        34.11%                 2.90%         37.01%          
1996        20.26%                 2.42%         22.68%          
</TABLE>

[FN]
(1) The Five Lowest Priced Stocks of the Ten Highest Dividend Yielding
DJIA Stocks (the "Stocks") for any given period were selected by ranking
the dividend yields for each of the stocks in the DJIA as of the
beginning of the period, based upon an annualization of the last
quarterly or semi-annual ordinary dividend distribution (which would
have been declared in the preceding year) divided by that stock's market
value on the first trading day on the New York Stock Exchange in the
given period.

(2) Appreciation for the Stocks is calculated by subtracting the market
value of the Stocks as of the first trading day on the New York Stock
Exchange in a given period from the market value of the Stocks as of the
last trading day in that period, and dividing the result by the market
value of the Stocks as of the first trading day in that period.
Appreciation for the DJIA and the S&P is calculated by subtracting the
opening value of the DJIA and the S&P as of the first trading day in a
given period from the closing value of the DJIA and the S&P as of the
last trading day in that period, and dividing the result by the opening
value of the DJIA and the S&P as of the first trading day in that
period, respectively. 

(3) Actual Dividend Yield for the Stocks is calculated by adding the
total dividends received on the Stocks in a given period and dividing
the result by the market value of the Stocks as of the first trading day
in that period. Actual Dividend Yield for the DJIA and the S&P is
calculated by taking the total dividends credited to the DJIA and the
S&P and dividing the result by the opening value of the DJIA and the S&P
as of the first trading day of the period, respectively. 

(4) Total Return represents the sum of Appreciation and Actual Dividend
Yield. Total Return does not take into consideration any sales charges,
commissions, expenses or taxes. Total Return does not take into
consideration any reinvestment of dividend income. Based on the year-by-
year returns contained in the table, over the 25 years listed above, the
Stocks achieved an average annual total return of 21.36%, as compared to
the average annual total return of the DJIA and S&P, which was 12.76%
and 12.35%, respectively. The Stocks also had a higher average dividend
yield in each of the above 25 years and outperformed the DJIA in 19
years and the S&P in 20 of these years. Although the Trust seeks to
achieve a better performance than the DJIA and S&P, there can be no
assurance that the Trust will outperform the DJIA or the S&P over its
one-year life or over consecutive rollover periods, if available. 

Page 10

Please refer to the APPENDIX following the last page of this document
for details on the chart included at this point.

The chart above represents past performance of the DJIA, the S&P 500 and
the Five Lowest Priced Stocks of the Ten Highest Dividend Yielding DJIA
Stocks (but not the Target 5 Advisory Trust) from January 1, 1972
through December 31, 1996 and should not be considered indicative of
future results. Further, these results are hypothetical. The chart
assumes that all dividends during a year are reinvested at the end of
that year and does not reflect sales charges, commissions, expenses or
taxes. There can be no assurance that the Target 5 Advisory Trust will
outperform the DJIA or the S&P 500 over its one-year life or over
consecutive rollover periods, if available.

Page 11

   
The following table compares the hypothetical performance of
approximately equal values of the ten companies in the DJIA having the
highest dividend yield (the "Ten Highest Dividend Yielding DJIA Stocks")
and the performance of the DJIA and the S&P in each of the 25 years
listed below, as of December 31 in each of these years.
    

<TABLE>
<CAPTION>
                                  COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURNS

                   Ten Highest Dividend Yielding DJIA Stocks (1)          Dow Jones Industrial Average (DJIA)           
                                                 
                                  Actual                                                Actual                             
                                  Dividend       Total                                  Dividend      Total                
Year        Appreciation (2)      Yield (3)      Return (4)         Appreciation (2)    Yield (3)     Return (4)           
____        _______________       _________      __________         _______________     _________     __________       
<S>         <C>                   <C>            <C>                <C>                 <C>           <C>          
1972         17.89%               5.43%          23.32%              14.58%             3.60%          18.18%              
1973         -1.47%               5.43%           3.96%             -16.58%             3.42%         -13.16%              
1974         -8.14%               7.42%          -0.72%             -27.57%             4.36%         -23.21%              
1975         46.87%               9.16%          56.03%              38.32%             6.16%          44.48%               
1976         27.80%               7.13%          34.93%              17.86%             4.89%          22.75%               
1977         -7.59%               5.84%          -1.75%             -17.27%             4.51%         -12.76%              
1978         -6.96%               7.08%           0.12%              -3.15%             5.77%           2.62%             
1979          4.58%               8.41%          12.99%               4.19%             6.33%          10.52%              
1980         18.69%               8.54%          27.23%              14.93%             6.52%          21.45%              
1981         -0.88%               8.61%           7.73%              -9.23%             5.83%          -3.40%               
1982         17.81%               8.24%          26.05%              19.61%             6.23%          25.84%               
1983         30.52%               8.23%          38.75%              20.27%             5.41%          25.68%               
1984         -0.36%               6.11%           5.75%              -3.74%             4.81%          1.07%                
1985         22.41%               6.99%          29.40%              27.66%             5.17%          32.83%               
1986         28.66%               6.13%          34.79%              22.58%             4.38%          26.96%               
1987          0.94%               5.13%           6.07%               2.26%             3.74%           6.00%               
1988         18.51%               5.82%          24.33%              11.85%             4.12%          15.97%               
1989         21.26%               5.40%          25.66%              26.96%             4.78%          31.74%                
1990        -12.61%               5.04%          -7.57%              -4.34%             3.73%          -0.61%                
1991         29.06%               4.96%          34.02%              20.32%             3.67%          23.99%               
1992          3.15%               4.64%           7.79%               4.17%             3.20%           7.37%               
1993         22.71%               4.20%          26.91%              13.72%             3.02%          16.74%               
1994          0.04%               4.01%           4.05%               2.14%             2.80%           4.94%              
1995         32.44%               4.07%          36.51%              33.45%             3.02%          36.47%               
1996         24.65%               3.53%          28.18%              26.01%             2.57%          28.58%           
</TABLE>

<TABLE>
<CAPTION>
                           S&P 500 Index                     
                           _____________
                                     Actual                    
                                     Dividend      Total      
Year          Appreciation (2)       Yield (3)     Return (4)   
____          ________________       _________     __________   
<S>           <C>                    <C>           <C>
1972           15.63%                3.09%          18.72%          
1973          -17.37%                2.86%         -14.51%         
1974          -29.72%                3.71%         -26.01%         
1975           31.55%                5.38%          36.93%          
1976           19.15%                4.39%          23.54%          
1977          -11.50%                4.31%          -7.19%          
1978            1.06%                5.34%           6.40%          
1979           12.31%                5.70%          18.01%          
1980           25.77%                5.73%          31.50%          
1981           -9.73%                4.90%          -4.83%          
1982           14.76%                5.50%          20.26%          
1983           17.27%                5.00%          22.27%          
1984            1.40%                4.55%           5.95%          
1985           26.33%                5.11%          31.44%          
1986           14.62%                3.73%          18.35%          
1987            2.03%                3.64%           5.67%          
1988           12.40%                4.17%          16.57%          
1989           27.25%                3.86%          31.11%          
1990           -6.56%                3.36%          -3.20%          
1991           26.31%                3.82%          30.13%          
1992            4.46%                3.03%           7.49%          
1993            7.06%                2.82%           9.88%          
1994           -1.54%                2.82%           1.28%          
1995           34.11%                2.90%          37.01%         
1996           20.26                 2.42%          22.68%         
</TABLE>

[FN]
(1) The Ten Highest Dividend Yielding DJIA Stocks (the "Stocks") for any
given period were selected by ranking the dividend yields for each of
the stocks in the DJIA as of the beginning of the period, based upon an
annualization of the last quarterly or semi-annual ordinary dividend
distribution (which would have been declared in the preceding year)
divided by that stock's market value on the first trading day on the New
York Stock Exchange in the given period.

(2) Appreciation for the Stocks is calculated by subtracting the market
value of the Stocks as of the first trading day on the New York Stock
Exchange in a given period from the market value of the Stocks as of the
last trading day in that period, and dividing the result by the market
value of the Stocks as of the first trading day in that period.
Appreciation for the DJIA and the S&P is calculated by subtracting the
opening value of the DJIA and the S&P as of the first trading day in a
given period from the closing value of the DJIA and the S&P as of the
last trading day in that period, and dividing the result by the opening
value of the DJIA and the S&P as of the first trading day in that
period, respectively.

(3) Actual Dividend Yield for the Stocks is calculated by adding the
total dividends received on the Stocks in a given period and dividing
the result by the market value of the Stocks as of the first trading day
in that period. Actual Dividend Yield for the DJIA and the S&P is
calculated by taking the total dividends credited to the DJIA and the
S&P and dividing the result by the opening value of the DJIA and the S&P
as of the first trading day of the period, respectively. 

(4) Total Return represents the sum of Appreciation and Actual Dividend
Yield. Total Return does not take into consideration any sales charges,
commissions, expenses or taxes. Total Return does not take into
consideration any reinvestment of dividend income. Based on the year-by-
year returns contained in the table, over the 25 years listed above, the
Stocks achieved an average annual total return of 18.34%, as compared to
the average annual total return of all of the stocks in the DJIA and
S&P, which was 12.76% and 12.35%, respectively. The Stocks also had a
higher average dividend yield in each of the above 25 years and
outperformed the DJIA in 19 of these years and the S&P in 17 of these
years. Although the Trust seeks to achieve a better performance than the
DJIA and S&P, there can be no assurance that the Trust will outperform
the DJIA or S&P over its one-year life or over consecutive rollover
periods, if available. 

Page 12                                                                  

Please refer to the APPENDIX following the last page of this document
for details on the chart included at this point.

The chart above represents past performance of the DJIA, the Ten Highest
Dividend Yielding DJIA Stocks and the S&P 500 Index (but not the Target
10 Advisory Trust) from January 1, 1972 through December 31, 1996 and
should not be considered indicative of future results. Further, these
results are hypothetical. The chart assumes that all dividends during a
year are reinvested at the end of that year and does not reflect sales
charges, commissions, expenses or taxes. There can be no assurance that
the Target 10 Advisory Trust will outperform the DJIA or the S&P 500
over its one-year life or over consecutive rollover periods, if available.

Page 13

What are Some Additional Considerations for Investors?

The Trusts consist of different issues of Equity Securities, all of
which are listed on a national securities exchange. In addition, each of
the companies whose Equity Securities are included in a portfolio are
actively-traded, well-established corporations.

A Trust consists of such of the Equity Securities listed under "Schedule
of Investments" appearing in Part I of this Prospectus as may continue
to be held from time to time in such Trust and any additional Equity
Securities acquired and held by such 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 a Trust to cover such purchase are reinvested in
substitute Equity Securities in accordance with the Trust Agreement,
refund the cash and sales charge attributable to such failed contract to
all Unit holders on the next distribution date.

Risk Factors. 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 a Trust will
retain for any length of time its present size and composition. Although
the Portfolios are 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 elect to keep
or sell any securities or other property acquired in exchange for Equity
Securities, such as those acquired in connection with a merger or other
transaction. See "How May Equity Securities be Removed from a Trust?"
Equity Securities, however, will not be sold by a Trust to take
advantage of market fluctuations or changes in anticipated rates of
appreciation or depreciation or if the Equity Securities no longer meet
the criteria by which they were selected for a Trust.

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, a 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 a Trust will
be adversely affected if trading markets for the Equity Securities are
limited or absent.

An investment in Units in a Trust should be made with an understanding
of the risks which an investment in common stocks entails. In general,
the value of your investment will decline if the financial condition of
the issuers of the common stocks becomes impaired or if the general
condition of the common stock market worsens. 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. The Sponsor cannot predict the direction or
scope of any of these factors. Common stocks have generally inferior
rights to receive payments from the issuer in comparison with the rights
of creditors of, or holders of debt obligations or preferred stocks
issued by, the issuer. Moreover, common stocks do not represent an
obligation of the issuer and therefore do not offer any assurance of
income or provide the degree of protection of capital provided by debt
securities.

Unit holders will be unable to dispose of any of the Equity Securities
in a 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 a Trust and will vote
such stocks in accordance with the instructions of the Sponsor.

Investors should be aware of certain other considerations before making
a decision to invest in a Trust. The value of common stocks is subject
to market fluctuations for as long as the common stocks remain

Page 14

outstanding, and thus, the value of the Equity Securities will fluctuate
over the life of a Trust and may be more or less than the price at which
they were deposited in such 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, including the
impact of the Sponsor's purchase and sale of the Equity Securities
(especially during the primary offering period of Units of a Trust and
during the Special Redemption and Liquidation Period) and other factors. 

The Sponsor and the Trustee shall not be liable in any way for any
default, failure or defect in any Equity Security. In the event of a
notice that any Equity Security will not be delivered ("Failed Contract
Obligations") to a 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
paragraph 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
a 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 such 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 a Trust.

The Indenture also authorizes the Sponsor to increase the size of a
Trust and the number of Units thereof by the deposit of additional
Equity Securities, or cash (including a letter of credit) with
instructions to purchase additional Equity Securities, in such Trust and
the issuance of a corresponding number of additional Units. If the
Sponsor deposits cash, existing and new investors could experience a
dilution of their investments and a reduction in anticipated income
because of fluctuations in the prices of the Equity Securities between
the time of the cash deposit and the actual purchase of the Equity
Securities and because the Trust will pay the brokerage fees associated
therewith.

Once all of the Equity Securities in a Trust are acquired, the Trustee
will have no power to vary the investments of such 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 a Trust?"

To the best of the Sponsor's knowledge, there is no litigation pending
as of the Initial Date of Deposit with respect to any Equity Security
which might reasonably be expected to have a material adverse effect on
the Trusts. 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 Trusts.

Legislation. From time to time Congress considers proposals to reduce
the rate of the dividends-received deductions. Enactment into law of a
proposal to reduce the rate would adversely affect the after-tax return
to investors who can take advantage of the deduction. Unit holders are
urged to consult their own tax advisers. Further, at any time after the
Initial Date of Deposit, legislation may be enacted that could
negatively affect the Equity Securities in the Trusts or the issuers of
the Equity Securities. Changing approaches to regulation, particularly
with respect to the environment or with respect to the petroleum
industry, may have a negative impact on certain companies represented in
the Trusts. There can be no assurance that future legislation,
regulation or deregulation will not have a material adverse effect on
the Trusts or will not impair the ability of the issuers of the Equity
Securities to achieve their business goals.

Page 15

                             PUBLIC OFFERING

How is the Public Offering Price Determined?

   
Units are offered at the Public Offering Price, which is based on the
aggregate underlying value of the Equity Securities in a Trust, plus or
minus cash, if any, in the Income and Capital Accounts of such Trust,
plus a deferred sales charge of $0.065 per Unit assessed as set forth
below divided by the amount of Units of such Trust outstanding. A
deferred sales charge of $.013 will be assessed per Unit per month on
the dates set forth under "Public Offering Price" in Part I of this
Prospectus. Units purchased subsequent to the initial deferred sales
charge payment will be subject to only the remaining deferred sales
charge payments not yet collected. For each Trust, the deferred sales
charge will be paid from funds in the Capital Account, if sufficient, or
from the periodic sales of Equity Securities. The sales charge, as a
percentage of the Public Offering Price on the Initial Date of Deposit
for each Trust, is .65%. The total maximum sales charge which may be
assessed to Unit holders of either Trust on a per Unit basis is 1.5% of
the Public Offering Price (equivalent to a maximum of 1.523% of the net
amount invested, exclusive of the deferred sales charge).
    

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

The minimum purchase of each Trust is $1,000, except for Rollover Unit
holders who are not subject to a minimum purchase amount. Units of the
Trusts are only available to investors who purchase Units through
registered broker/dealers who 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. See
"Public Offering-How are Units Distributed?"

In addition, employees, officers and directors (including their
immediate family members, defined as spouses, children, grandchildren,
parents, grandparents, siblings, 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, dealers and their
affiliates and vendors providing services to the Sponsor will be able to
purchase Units at the Public Offering Price.

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

The Evaluator on each business day will appraise or cause to be
appraised the value of the underlying Equity Securities in a Trust as of
the Evaluation Time and will adjust the Public Offering Price of the
Units commensurate with such valuation. Such Public Offering Price will
be effective for all orders received prior to the Evaluation Time on
each such day. Orders received by the Trustee or Sponsor for purchases,
sales or redemptions after that time, or on a day which is not a
business day, will be held until the next determination of price. The
term "business day," as used herein and under "How May Units be
Redeemed?", shall exclude Saturdays, Sundays and the following holidays

Page 16

as observed by the New York Stock Exchange, Inc.: New Year's Day,
Presidents' Day, Good Friday, Memorial Day, Independence Day, Labor Day,
Thanksgiving and Christmas Day.

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 a 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 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, Units issued on the Initial Date of
Deposit, additional Units created on subsequent Date(s) of Deposit, and
Units reacquired by the Sponsor and resold during the initial offering
period, will be sold at the current Public Offering Price. Upon the
termination of the initial offering period, unsold Units created or
Units reacquired during the initial offering period and Units reacquired
in the secondary market (see "Will There be a Secondary Market?") may be
offered by this Prospectus at the secondary market Public Offering Price.

   
It is the intention of the Sponsor to qualify Units of the Trusts for
sale in a number of states. Resales of Units of the Trusts by dealers
and others to the public will be made at the Public Offering Price
described in the Prospectus. Dealers and other selling agents who sell
Units of a Trust during the initial offering period in the dollar
amounts set forth below will be entitled to the following sales
concessions as a percentage of the Public Offering Price:
    

<TABLE>
<CAPTION>
Total Sales per Trust                                          Concession           
_____________________                                          __________        
<S>                                                            <C>                
$7,500,000 but less than $15,000,000                           0.025%             
$15,000,000 but less than $25,000,000                          0.050%                
$25,000,000 but less than $40,000,000                          0.150%               
$40,000,000 but less than $50,000,000                          0.200%                
$50,000,000 but less than $75,000,000                          0.275%               
$75,000,000 but less than $100,000,000                         0.300%               
$100,000,000 or more                                           0.350%               
</TABLE>

   
However, resales of Units of the Trusts by such dealers and others to
the public will be made at the Public Offering Price described in the
prospectus. In determining the number of Trust Units sold for purposes
of the concessions described above, Target 5 Advisory Trust Units sold
will be aggregated with sales of the currently available Target 5 Trust, and
Target 10 Advisory Trust Units sold will be aggregated with sales of the
currently available Target 10 Trust. The volume concessions set forth above
will be made only to those dealers eligible to receive such concessions.
The Sponsor reserves the right to change the amount of the concession or
agency commission from time to time. In the event the Sponsor
reacquires, or the Trustee redeems, Units from brokers, dealers and
others while a market is being maintained for such Units, such entities
agree to repay immediately to the Sponsor any such concession or agency
commission relating to such reacquired Units. Certain commercial banks
may be making Units of the Trusts 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 above.
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

Page 17

be registered as broker/dealers under state law. The Sponsor expects to
recoup the foregoing payments from the deferred sales charge payments
related to such Trusts.
    

From time to time the Sponsor may implement programs under which dealers
of a Trust may receive nominal awards from the Sponsor for each of their
registered representatives who have sold a minimum number of UIT Units
during a specified time period. In addition, at various times the
Sponsor may implement other programs under which the sales force of a
dealer may be eligible to win other nominal awards for certain sales
efforts, or under which the Sponsor will reallow to any such dealer that
sponsors sales contests or recognition programs conforming to criteria
established by the Sponsor, or participates in sales programs sponsored
by the Sponsor, an amount not exceeding the total applicable sales
charges on the sales generated by such person at the public offering
price during such programs. Also, the Sponsor in its discretion may from
time to time, pursuant to objective criteria established by the Sponsor,
pay fees to qualifying dealers for certain services or activities which
are primarily intended to result in sales of Units of the Trusts. Such
payments are made by the Sponsor out of its own assets, and not out of
the assets of a Trust. These programs will not change the price Unit
holders pay for their Units or the amount that a 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 of a Trust and returns over
specified periods of other similar trusts sponsored by Nike Securities
L.P. with returns on other taxable investments such as the common stocks
comprising the DJIA, 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 Trusts.
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 each Trust are described more fully
elsewhere in this Prospectus. 

Advertisements and other sales material for the Trusts may also show the
total returns (price changes plus dividends received, divided by the
maximum public offering price) of each completed prior series and the
total and average annualized return of all series in the same quarterly
cycle, assuming the holder rolled over at the termination of each prior
series. These returns will reflect all applicable sales charges and
expenses.

Trust performance may be compared to performance on a total return basis
of the DJIA, the S&P 500 Composite Stock Price 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 a Trust's relative performance for any future period.

What are the Sponsor's Profits?

The Sponsor of the Trusts will receive a gross sales commission equal to
the maximum sales charge per Unit for each Trust as set forth in Part I
of this Prospectus. 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 a 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 on subsequent deposits)
and the cost of such Equity Securities to the Sponsor. See Note (2) of
"Schedule of Investments" appearing in Part I of this Prospectus. During
the initial offering period, the dealers and others also may realize
profits or sustain losses as a result of fluctuations after the Date of
Deposit in the Public Offering Price received by such dealers and others
upon the sale of Units.

In maintaining a market for the Units, the Sponsor 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 maximum sales charge for each Trust as
set forth in Part I of this Prospectus) or redeemed. The secondary
market public offering price of Units may be greater or less than the
cost of such Units to the Sponsor. The Sponsor may also realize profits
or sustain losses in connection with the creation of additional Units
for the Distribution Reinvestment Option.

Page 18

Will There be a Secondary Market?

After the initial offering period, although it is not obligated to do
so, the Sponsor intends to maintain a market for the Units and
continuously offer to purchase Units at prices, subject to change at any
time, based upon the aggregate underlying value of the Equity Securities
in a Trust plus or minus cash, if any, in the Income and Capital
Accounts of such Trust. All expenses incurred in maintaining a secondary
market, other than the fees of the Evaluator and the costs of the
Trustee in transferring and recording the ownership of Units, will be
borne by the Sponsor. If the supply of Units exceeds demand, or for some
other business reason, the Sponsor may discontinue purchases of Units at
such prices. IF A UNIT HOLDER WISHES TO DISPOSE OF HIS UNITS, HE SHOULD
INQUIRE OF THE SPONSOR AS TO CURRENT MARKET PRICES PRIOR TO MAKING A
TENDER FOR REDEMPTION TO THE TRUSTEE. Units subject to a deferred sales
charge which are sold or tendered for redemption prior to such time as
the entire deferred sales charge on such Units has been collected will
be assessed the amount of the remaining deferred sales charge at the
time of sale or redemption.

                         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 or may be redeemed by presentation and surrender to the
Trustee properly endorsed or accompanied by a written instrument or
instruments of transfer. A Unit holder must sign exactly as his name
appears on the face of the certificate with signature guaranteed by a
participant in the Securities Transfer Agents Medallion Program
("STAMP") or such other signature guaranty program in addition to, or in
substitution for, STAMP, as may be accepted by the Trustee. In certain
instances the Trustee may require additional documents such as, but not
limited to, trust instruments, certificates of death, appointments as
executor or administrator or certificates of corporate authority. Record
ownership may occur before settlement.

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

Unit holders may elect to hold their Units in uncertificated form. The
Trustee will maintain an account for each such Unit holder and will
credit each such account with the number of Units purchased by that Unit
holder. Within two business days of the issuance or transfer of Units
held in uncertificated form, the Trustee will send to the registered
owner of Units a written initial transaction statement containing a
description of their respective 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 Equity Securities in a Trust on or about the Income Distribution
Dates to Unit holders of record on the preceding Income Record Date. See
"Summary of Essential Information" in Part I of this Prospectus. Persons

Page 19

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. Proceeds received on the sale of any Equity Securities in
a Trust, to the extent not used to meet redemptions of Units, pay the
deferred sales charge or pay expenses, will, however, be distributed on
the last day of each month to Unit holders of record on the fifteenth
day of each month if the amount available for distribution equals at
least $1.00 per 100 Units. The Trustee is not required to pay interest
on funds held in the Capital Account of a Trust (but may itself earn
interest thereon and therefore benefit from the use of such funds).
Notwithstanding, distributions of funds in the Capital Account, if any,
will be made as part of the final liquidation distribution, and in
certain circumstances, earlier. See "What is the Federal Tax Status of
Unit Holders?"

It is anticipated that the deferred sales charge will be collected from
the Capital Account of a Trust and that amounts in the Capital Account
will be sufficient to cover the cost of the deferred sales charge. To
the extent that amounts in the Capital Account are insufficient to
satisfy the then current deferred sales charge obligation, Equity
Securities may be sold to meet such shortfall. Distributions of amounts
necessary to pay the deferred portion of the sales charge will be made
to an account designated by the Sponsor for purposes of satisfying Unit
holders' deferred sales charge obligations.

Under regulations issued by the Internal Revenue Service, the Trustee is
required to withhold a specified percentage of any distribution made by
a 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 under certain circumstances by
contacting the Trustee, otherwise the amount may be recoverable 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 a Trust is terminated, each Unit holder
who is not a Rollover 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, in the case of a Domestic
Trust, he or she elects an In-Kind Distribution as described under "How
May the Indenture be Amended or Terminated?" and (ii) a pro rata share
of any other assets of such Trust, less expenses of such Trust.

The Trustee will credit to the Income Account of a 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 a Trust.

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

Distribution Reinvestment Option. Any Unit holder may elect to have each
distribution of income or capital on his Units, other than the final
liquidating distribution in connection with the termination of a Trust,
automatically reinvested in additional Units of such Trust. Each person
who purchases Units of a Trust may elect to become a participant in the
Distribution Reinvestment Option by notifying the Trustee of their
election. The Distribution Reinvestment Option may not be available in
all states. In order to enable a Unit holder to participate in the
Distribution Reinvestment Option with respect to a particular
distribution on his Units, the card must be received by the Trustee
within 10 days prior to the Record Date for such distribution. Each
subsequent distribution of income or capital on the participant's Units
will be automatically applied by the Trustee to purchase additional
Units of a Trust. The remaining deferred sales charge payments will be
assessed on Units acquired pursuant to the Distributions Reinvestment
Option. IT SHOULD BE REMEMBERED THAT EVEN IF DISTRIBUTIONS ARE
REINVESTED, THEY ARE STILL TREATED AS DISTRIBUTIONS FOR INCOME TAX
PURPOSES.

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

Page 20

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 a Trust the following information in reasonable detail: (1) a summary
of transactions in such Trust for such year; (2) any Equity Securities
sold during the year and the Equity Securities held at the end of such
year by such 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 a 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 unit investment trust office in the City of New York of
the certificates representing the Units to be redeemed, or in the case
of uncertificated Units, delivery of a request for redemption, duly
endorsed or accompanied by proper instruments of transfer with signature
guaranteed as explained above (or by providing satisfactory indemnity,
as in connection with lost, stolen or destroyed certificates), and
payment of applicable governmental charges, if any. No redemption fee
will be charged. On the third business day following such tender, the
Unit holder will be entitled to receive in cash an amount for each Unit
equal to the Redemption Price per Unit next computed after receipt by
the Trustee of such tender of Units. The "date of tender" is deemed to
be the date on which Units are received by the Trustee (if such day is a
day on which the New York Stock Exchange is open for trading), except
that as regards Units received after 4:00 p.m. Eastern time (or as of
any earlier closing time on a day on which the New York Stock Exchange
is scheduled in advance to close at such earlier 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. Units tendered for
redemption prior to such time as the entire deferred sales charge on
such Units has been collected will be assessed the amount of the
remaining deferred sales charge at the time of redemption.
    

   
Any Unit holder tendering 2,500 Units or more of a Trust 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 a 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. For further information regarding this withholding, see
"How are Income and Capital Distributed?" 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 a Trust to the extent that funds are
available for such purpose, or from the Capital Account. All other
amounts paid on redemption shall be withdrawn from the Capital Account
of a Trust.

The Trustee is empowered to sell Equity Securities of a Trust in order
to make funds available for redemption. To the extent that Equity

Page 21

Securities are sold, the size and diversity of a 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 during the secondary market will be
determined on the basis of the aggregate underlying value of the Equity
Securities in a Trust plus or minus cash, if any, in the Income and
Capital Accounts of such 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 a 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 (including
"when issued" contracts, if any) held in such Trust, as determined by
the Evaluator on the basis of the aggregate underlying value of the
Equity Securities in such 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 such Trust; (2)
any amounts owing to the Trustee for its advances; (3) an amount
representing estimated accrued expenses of such Trust, including but not
limited to fees and expenses of the Trustee (including legal fees), the
Evaluator and supervisory fees, if any; (4) cash held for distribution
to Unit holders of record of such Trust as of the business day prior to
the evaluation being made; and (5) other liabilities incurred by such
Trust; and finally dividing the results of such computation by the
number of Units of such Trust outstanding as of the date thereof. The
redemption price per Unit will be assessed the amount, if any, of the
remaining deferred sales charge at the time of redemption.

The aggregate value of the Equity Securities for purposes of the
Redemption Price during the secondary market and the Secondary Market
Public Offering Price 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 therefore is other than on a securities
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.

Special Redemption, Liquidation and Investment in a New Trust

It is expected that a special redemption and liquidation will be made of
all Units of the Trusts held by any Unit holder (a "Rollover Unit
holder") who affirmatively notifies the Trustee in writing that he or
she desires to participate as a Rollover Unit holder by the Rollover
Notification Date specified in the "Summary of Essential Information"
appearing in Part I of this Prospectus.

All Units of Rollover Unit holders will be redeemed In-Kind during the
Special Redemption and Liquidation Period and the underlying Equity
Securities will be distributed to the Distribution Agent on behalf of
the Rollover Unit holders. During the Special Redemption and Liquidation
Period (as set forth in "Summary of Essential Information" in Part I),
the Distribution Agent will be required to sell all of the underlying

Page 22

Equity Securities on behalf of Rollover Unit holders. The sales proceeds
will be net of brokerage fees, governmental charges or any expenses
involved in the sales. 

The Distribution Agent may engage the Sponsor, as its agent, or other
brokers to sell the distributed Equity Securities. The Equity Securities
will be sold as quickly as is practicable during the Special Redemption
and Liquidation Period. The Sponsor does not anticipate that the period
will be longer than one or two days, given that the Equity Securities
are usually highly liquid. The liquidity of any Equity Security depends
on the daily trading volume of the Equity Security and the amount that
the Sponsor has available for sale on any particular day. 

Pursuant to an exemptive order from the Securities and Exchange
Commission, each terminating Trust (and the Distribution Agent on behalf
of Rollover Unit holders) may sell Equity Securities to the New Trusts
if those Equity Securities continue to meet the individual Trust's
strategy as set forth under "What is The First Trust Special Situations
Trust?" The exemption will enable each Trust to eliminate commission
costs on these transactions. The price for those Equity Securities will
be the closing sale price on the sale date on the exchange where the
Equity Securities are principally traded, as certified by the Sponsor
and confirmed by the Trustee of each Trust.

   
The Rollover Unit holders' proceeds will be invested in a New Trust or a
trust with a similar investment strategy (as selected by the Unit
holder), if then registered and being offered. The proceeds of
redemption will be used to buy New Trust units as the proceeds become
available. Any Rollover Unit holder may thus be redeemed out of a Trust
and become a holder of an entirely different trust, a New Trust, with a
different portfolio of Equity Securities. In accordance with the
Rollover Unit holders' offer to purchase the New Trust units, the
proceeds of the sales (and any other cash distributed upon redemption)
will be invested in a New Trust, at the public offering price, including
the applicable maximum sales charge per Unit (which for Rollover Unit
holders is currently expected to be $.065 per Unit for the New Series of
a Trust, all of which will be deferred as provided herein).
    

The Sponsor intends to create New Trust units as quickly as possible,
depending upon the availability and reasonably favorable prices of the
Equity Securities included in a New Trust portfolio, and it is intended
that Rollover Unit holders will be given first priority to purchase the
New Trust units. Rollover Unit holders may also elect to have their
proceeds invested in a trust with a similar investment strategy, if such
trust is then registered in the Unit holder's state of residence and
being offered. There can be no assurance, however, as to the exact
timing of the creation of the New Trust units or the aggregate number of
New Trust units which the Sponsor will create. The Sponsor may, in its
sole discretion, stop creating new units (whether permanently or
temporarily) at any time it chooses, regardless of whether all proceeds
of the Special Redemption and Liquidation have been invested on behalf
of Rollover Unit holders. Cash which has not been invested on behalf of
the Rollover Unit holders in New Trust units will be distributed within
a reasonable time after such occurrence. However, since the Sponsor can
create units, the Sponsor anticipates that sufficient units can be
created, although moneys in a New Trust may not be fully invested on the
next business day.

The process of redemption, liquidation, and investment in a New Trust is
intended to allow for the fact that the portfolios selected by the
Sponsor are chosen on the basis of growth and income potential only for
a year, at which point a new portfolio is chosen. It is contemplated
that a similar process of redemption, liquidation and investment in a
New Trust will be available as each Trust terminates.

It should also be noted that Rollover Unit holders may realize taxable
capital gains on the Special Redemption and Liquidation but, in certain
unlikely circumstances, will not be entitled to a deduction for certain
capital losses and, due to the procedures for investing in a New Trust,
no cash would be distributed at that time to pay any taxes. Included in
the cash for the Special Redemption and Liquidation will be an amount of
cash attributable to the second semi-annual distribution of dividend
income; accordingly, Rollover Unit holders also will not have cash from
this source distributed to pay any taxes. See "What is the Federal Tax
Status of Unit holders?" 

In addition, during this period a Unit holder will be at risk to the
extent that Equity Securities are not sold and will not have the benefit
of any stock appreciation to the extent that moneys have not been
invested; for this reason, the Sponsor will be inclined to sell and
purchase the Equity Securities in as short a period as they can without
materially adversely affecting the price of the Equity Securities. 

Unit holders who do not inform the Distribution Agent that they wish to
have their Units so redeemed and liquidated ("Remaining Unit holders")

Page 23                                                                  

will not realize capital gains or losses due to the Special Redemption
and Liquidation, and will not be charged any additional sales charge. 

The Sponsor may for any reason, in its sole discretion, decide not to
sponsor the New Trusts or any subsequent series of the Trusts, without
penalty or incurring liability to any Unit holder. If the Sponsor so
decides, the Sponsor shall notify the Unit holders before the Special
Redemption and Liquidation. All Unit holders will then be remaining Unit
holders, with rights to ordinary redemption as before. See "How May
Units be Redeemed?" The Sponsor may modify the terms of the New Trusts
or any subsequent series of the Trusts. The Sponsor may also modify,
suspend or terminate the Rollover Option upon notice to the Unit holders
of such amendment at least 60 days prior to the effective date of such
amendment.

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 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 a Trust?

The portfolios of the Trusts are 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 a Trust.
Except as stated under "Portfolio-What are Some Additional
Considerations for Investors?" for Failed Obligations, the acquisition
by a Trust of any securities or other property other than the Equity
Securities is prohibited. Pursuant to the Indenture and with limited
exceptions, the Trustee may sell any securities or other property
acquired in exchange for Equity Securities such as those acquired in
connection with a merger or other transaction. If offered such new or
exchanged securities or property, the Trustee shall reject the offer.
However, in the event such securities or property are nonetheless
acquired by a Trust, they may be accepted for deposit in a Trust and
either sold by the Trustee or held in a 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 by the Trustee are credited
to the Capital Account of a Trust for distribution to Unit holders or to
meet redemptions. The Trustee may, from time to time, retain and pay
compensation to the Sponsor (or an affiliate of the Sponsor) to act as
agent for the Trusts with respect to selling Equity Securities from the
Trusts. In acting in such capacity, the Sponsor or its affiliate will be
held subject to the restrictions under the Investment Company Act of
1940, as amended.

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 a 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

Page 24                                                                  

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 a 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. The Sponsor
may consider sales of Units of unit investment trusts which it sponsors
in making recommendations to the Trustee as to the selection of
broker/dealers to execute the Trusts' portfolio transactions.

            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, The
First Trust GNMA, Templeton Growth and Treasury Trust, Templeton Foreign
Fund & U.S. Treasury Securities Trust and The Advantage Growth and
Treasury Securities Trust. First Trust introduced the first insured unit
investment trust in 1974 and to date more than $9 billion in First Trust
unit investment trusts have been deposited. The Sponsor's employees
include a team of professionals with many years of experience in the
unit investment trust industry. The Sponsor is a member of the National
Association of Securities Dealers, Inc. and Securities Investor
Protection Corporation and has its principal offices at 1001 Warrenville
Road, Lisle, Illinois 60532; telephone number (630) 241-4141. As of
December 31, 1996, the total partners' capital of Nike Securities L.P.
was $9,005,203 (audited). (This paragraph relates only to the Sponsor
and not to the Trusts or to any series thereof or to any other dealer.
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, with its principal executive
office located at 270 Park Avenue, New York, New York 10017 and its unit
investment trust office at 4 New York Plaza, 6th floor, New York, New
York 10004-2413. 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 Superintendent of Banks of the State of
New York, 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 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.

Page 25                                                                  

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 Equity Securities or upon the
interest thereon or upon it as Trustee under the Indenture or upon or in
respect of a 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 First Trust Advisors L.P., an Illinois limited
partnership formed in 1991 and an affiliate of the Sponsor. The
Evaluator's address is 1001 Warrenville Road, Lisle, Illinois 60532. The
Evaluator may resign or may be removed by the Sponsor and the Trustee,
in which event the Sponsor and the Trustee are to use their best efforts
to appoint a satisfactory successor. Such resignation or removal shall
become effective upon the acceptance of appointment by the successor
Evaluator. If upon resignation of the Evaluator no successor has
accepted appointment within 30 days after notice of resignation, the
Evaluator may apply to a court of competent jurisdiction for the
appointment of a successor.

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

                            OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

The Indenture provides that a Trust shall terminate upon the Mandatory
Termination Date indicated herein under "Summary of Essential
Information" in Part I of this Prospectus. Each Trust may be liquidated
at any time by consent of 100% of the Unit holders of a Trust or by the
Trustee when the value of the Equity Securities owned by such 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 such Trust not
yet sold aggregating more than 60% of the Units of such Trust are
tendered for redemption by underwriters, including the Sponsor. If a
Trust is liquidated because of the redemption of unsold Units of such
Trust by underwriters, the Sponsor will refund to each purchaser of

Page 26                                                                  

Units of such Trust the entire sales charge paid by such purchaser;
however, liquidation of a Trust in other circumstances will result in
all remaining unpaid deferred sales charges being deducted from
termination proceeds paid to Unit holders. In the event of termination,
written notice thereof will be sent by the Trustee to all Unit holders
of a Trust. Within a reasonable period after termination, the Trustee
will follow the procedures set forth under "How are Income and Capital
Distributed?" Also, because of the Special Redemption and Liquidation in
a New Trust, there is a possibility that a Trust may be reduced below
the Discretionary Liquidation Amount and that a Trust could therefore be
terminated at that time before the Mandatory Termination Date of the Fund.

Commencing on the Mandatory Termination Date, Equity Securities will
begin to be sold in connection with the termination of a Trust. The
Sponsor will determine the manner, timing and execution of the sale of
the Equity Securities. Written notice of any termination of a 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 such Trust
maintained by the Trustee. Not less than 30 days prior to the Mandatory
Termination Date of the Trusts 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 a 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 a Trust. A Unit holder may,
of course, at any time after the Equity Securities are distributed, sell
all or a portion of the shares. Unit holders not electing a distribution
of shares of Equity Securities and who do not elect the Rollover Option
will receive a cash distribution from the sale of the remaining Equity
Securities within a reasonable time after a Trust is terminated.
Regardless of the distribution involved, the Trustee will deduct from
the funds of a 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 a 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 statements of net assets, including the schedules of investments, of
the Trusts at the opening of business on the Initial Date of Deposit
appearing in Part I of this Prospectus and Registration Statement have
been audited by Ernst & Young LLP, independent auditors, as set forth in
their report thereon appearing in Part I of this Prospectus and in the
Registration Statement, and are included in reliance upon such report
given upon the authority of such firm as experts in accounting and
auditing.

Supplemental Information

Upon written or telephonic request to the Trustee, investors will
receive at no cost to the investor supplemental information about this
Series, which has been filed with the Securities and Exchange Commission
and is hereby incorporated by reference. The supplemental information
includes more specific risk information concerning the Trusts.

Page 27                                                                  
                                                                  
CONTENTS:

The First Trust Special Situations Trust Series:            
    What is The First Trust Special Situations Trust?     1 
    What are the Expenses and Charges?                    2 
    What is the Federal Tax Status of Unit Holders?       3 
    Why are Investments in the Trusts Suitable for          
        Retirement Plans?                                 7 
Portfolio:                                                  
    What are Equity Securities?                           7 
    The Dow Jones Industrial Average                      8 
    What are Some Additional Considerations                 
        for Investors?                                   14 
        Risk Factors                                     14 
            Legislation                                  15 
Public Offering:                                            
    How is the Public Offering Price Determined?         16 
    How are Units Distributed?                           17 
    What are the Sponsor's Profits?                      18 
    Will There be a Secondary Market?                    19 
Rights of Unit Holders:                                     
    How is Evidence of Ownership Issued and                 
        Transferred?                                     19 
    How are Income and Capital Distributed?              19 
    What Reports will Unit Holders Receive?              20 
    How May Units be Redeemed?                           21 
    Special Redemption, Liquidation and                     
        Investment in a New Trust                        22 
    How May Units be Purchased by the Sponsor?           24 
    How May Equity Securities be Removed                    
        from a Trust?                                    24 
Information as to Sponsor, Trustee and Evaluator:           
    Who is the Sponsor?                                  25 
    Who is the Trustee?                                  25 
    Limitations on Liabilities of Sponsor and Trustee    26 
    Who is the Evaluator?                                26 
Other Information:                                          
    How May the Indenture be Amended                        
        or Terminated?                                   26 
    Legal Opinions                                       27 
    Experts                                              27 
    Supplemental Information                             27 

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)

                      TARGET TRUST ADVISORY SERIES

                               Prospectus
                                 Part II

                          Nike Securities L.P.
                    1001 Warrenville Road, Suite 300
                          Lisle, Illinois 60532
                             1-630-241-4141

                                Trustee:
   
                        The Chase Manhattan Bank
                       4 New York Plaza, 6th floor
                      New York, New York 10004-2413
                             1-800-682-7520
    
                           

                          THIS PART TWO MUST BE
                        ACCOMPANIED BY PART ONE.

                      PLEASE RETAIN THIS PROSPECTUS
                          FOR FUTURE REFERENCE

Page 28                                                                  
                    First Trust (registered trademark)

                      TARGET ADVISORY TRUST SERIES
             The First Trust Special Situations Trust Series

                         Information Supplement

This Information Supplement provides additional information concerning
the structure, operations and risks of unit investment trusts ("Trusts")
contained in The First Trust Special Situations Trust, Target Advisory
Trust Series not found in the prospectuses for the Trusts. This
Information Supplement is not a prospectus and does not include all of
the information that a prospective investor should consider before
investing in a Trust. This Information Supplement should be read in
conjunction with the prospectus for the Trust in which an investor is
considering investing ("Prospectus"). Copies of the Prospectus can be
obtained by calling or writing the Trustee at the telephone number and
address indicated in Part II of the Prospectus. The Information
Supplement has been created to supplement information contained in the
Prospectus.

   
This Information Supplement is dated April 1, 1997. Capitalized terms
have been defined in the Prospectus.
    
                            Table of Contents

   
Risk Factors
   Equity Securities                                           1
Concentrations
   Banks and Thrifts                                           2
   Petroleum Refining Companies                                3
Portfolios
   Equity Securities Selected for Target 5 Advisory Trust      4
   Equity Securities Selected for Target 10 Advisory Trust     5
    

Risk Factors

Equity Securities. 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 relevant 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 Trusts 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.
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.

Page 1

Concentrations

Banks and Thrifts. Certain Trusts may be considered to be concentrated
in common stocks of financial institutions. See "Risk Factors" in Part I
of this Prospectus which will indicate, if applicable, a Trust's
concentration in this industry. Banks, thrifts and their holding
companies are especially subject to the adverse effects of economic
recession, volatile interest rates, portfolio concentrations in
geographic markets and in commercial and residential real estate loans,
and competition from new entrants in their fields of business. Banks and
thrifts are highly dependent on net interest margin. Recently, bank
profits have come under pressure as net interest margins have
contracted, but volume gains have been strong in both commercial and
consumer products. There is no certainty that such conditions will
continue. Bank and thrift institutions had received significant consumer
mortgage fee income as a result of activity in mortgage and refinance
markets. As initial home purchasing and refinancing activity subsided,
this income diminished. Economic conditions in the real estate markets,
which have been weak in the past, can have a substantial effect upon
banks and thrifts because they generally have a portion of their assets
invested in loans secured by real estate. Banks, thrifts and their
holding companies are subject to extensive federal regulation and, when
such institutions are state-chartered, to state regulation as well. Such
regulations impose strict capital requirements and limitations on the
nature and extent of business activities that banks and thrifts may
pursue. Furthermore, bank regulators have a wide range of discretion in
connection with their supervisory and enforcement authority and may
substantially restrict the permissible activities of a particular
institution if deemed to pose significant risks to the soundness of such
institution or the safety of the federal deposit insurance fund.
Regulatory actions, such as increases in the minimum capital
requirements applicable to banks and thrifts and increases in deposit
insurance premiums required to be paid by banks and thrifts to the
Federal Deposit Insurance Corporation ("FDIC"), can negatively impact
earnings and the ability of a company to pay dividends. Neither federal
insurance of deposits nor governmental regulations, however, insures the
solvency or profitability of banks or their holding companies, or
insures against any risk of investment in the securities issued by such
institutions.

The statutory requirements applicable to and regulatory supervision of
banks, thrifts and their holding companies have increased significantly
and have undergone substantial change in recent years. To a great
extent, these changes are embodied in the Financial Institutions Reform,
Recovery and Enforcement Act; enacted in August 1989, the Federal
Deposit Insurance Corporation Improvement Act of 1991, the Resolution
Trust Corporation Refinancing, Restructuring, and Improvement Act of
1991 and the regulations promulgated under these laws. Many of the
regulations promulgated pursuant to these laws have only recently been
finalized and their impact on the business, financial condition and
prospects of the Equity Securities in the Trust's portfolio cannot be
predicted with certainty. Periodic efforts by recent Administrations to
introduce legislation broadening the ability of banks to compete with
new products have not been successful, but if enacted could lead to more
failures as a result of increased competition and added risks. Failure
to enact such legislation, on the other hand, may lead to declining
earnings and an inability to compete with unregulated financial
institutions. Efforts to expand the ability of federal thrifts to branch
on an interstate basis have been initially successful through
promulgation of regulations, and legislation to liberalize interstate
banking has recently been signed into law. Under the legislation, banks
will be able to purchase or establish subsidiary banks in any state, one
year after the legislation's enactment. Starting in mid-1997, banks
would be allowed to turn existing banks into branches, though states
could pass laws to permit interstate branch banking before then.
Consolidation is likely to continue in both cases. The Securities and
Exchange Commission and the Financial Accounting Standards Board require
the expanded use of market value accounting by banks and have imposed
rules requiring market accounting for investment securities held in
trading accounts or available for sale. Adoption of additional such
rules may result in increased volatility in the reported health of the
industry, and mandated regulatory intervention to correct such problems.
In late 1993 the United States Treasury Department proposed a
restructuring of the banks regulatory agencies which, if implemented,
may adversely affect certain of the Equity Securities in the Trust's
portfolio. Additional legislative and regulatory changes may be
forthcoming. For example, the bank regulatory authorities have proposed
substantial changes to the Community Reinvestment Act and fair lending
laws, rules and regulations, and there can be no certainty as to the

Page 2                                                                   

effect, if any, that such changes would have on the Equity Securities in
the Trust's portfolio. In addition, from time to time the deposit
insurance system is reviewed by Congress and federal regulators, and
proposed reforms of that system could, among other things, further
restrict the ways in which deposited moneys can be used by banks or
reduce the dollar amount or number of deposits insured for any
depositor. Such reforms could reduce profitability as investment
opportunities available to bank institutions become more limited and as
consumers look for savings vehicles other than bank deposits. Banks and
thrifts face significant competition from other financial institutions
such as mutual funds, credit unions, mortgage banking companies and
insurance companies, and increased competition may result from
legislative broadening of regional and national interstate banking
powers as has been recently enacted. Among other benefits, the
legislation allows banks and bank holding companies to acquire across
previously prohibited state lines and to consolidate their various bank
subsidiaries into one unit. The Sponsor makes no prediction as to what,
if any, manner of bank and thrift regulatory actions might ultimately be
adopted or what ultimate effect such actions might have on the Trust's
portfolio.

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

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

Petroleum Refining Companies. Certain Trusts may be considered to be
concentrated in common stocks of companies engaged in refining and
marketing oil and related products. See "Risk Factors" in Part I of this
Prospectus which will indicate, if applicable, the Trust's concentration
in the petroleum industry. According to the U.S. Department of Commerce,
the factors which will most likely shape the industry include the price
and availability of oil from the Middle East, changes in United States
environmental policies and the continued decline in U.S. production of
crude oil. Possible effects of these factors may be increased U.S. and
world dependence on oil from the Organization of Petroleum Exporting
Countries ("OPEC") and highly uncertain and potentially more volatile
oil prices. Factors which the Sponsor believes may increase the
profitability of oil and petroleum operations include increasing demand
for oil and petroleum products as a result of the continued increases in
annual miles driven and the improvement in refinery operating margins
caused by increases in average domestic refinery utilization rates. The
existence of surplus crude oil production capacity and the willingness
to adjust production levels are the two principal requirements for
stable crude oil markets. Without excess capacity, supply disruptions in
some countries cannot be compensated for by others. Surplus capacity in
Saudi Arabia and a few other countries and the utilization of that
capacity prevented during the Persian Gulf crisis, and continues to
prevent, severe market disruption. Although unused capacity contributed
to market stability in 1990 and 1991, it ordinarily creates pressure to
overproduce and contributes to market uncertainty. The likely
restoration of a large portion of Kuwait and Iraq's production and
export capacity over the next few years could lead to such a development
in the absence of substantial growth in world oil demand. Formerly, OPEC
members attempted to exercise control over production levels in each

Page 3

country through a system of mandatory production quotas. Because of the
crisis in the Middle East, the mandatory system has since been replaced
with a voluntary system. Production under the new system has had to be
curtailed on at least one occasion as a result of weak prices, even in
the absence of supplies from Kuwait and Iraq. The pressure to deviate
from mandatory quotas, if they are reimposed, is likely to be
substantial and could lead to a weakening of prices. In the longer term,
additional capacity and production will be required to accommodate the
expected large increases in world oil demand and to compensate for
expected sharp drops in U.S. crude oil production and exports from the
Soviet Union. Only a few OPEC countries, particularly Saudi Arabia, have
the petroleum reserves that will allow the required increase in
production capacity to be attained. Given the large-scale financing that
is required, the prospect that such expansion will occur soon enough to
meet the increased demand is uncertain.

Declining U.S. crude oil production will likely lead to increased
dependence on OPEC oil, putting refiners at risk of continued and
unpredictable supply disruptions. Increasing sensitivity to
environmental concerns will also pose serious challenges to the industry
over the coming decade. Refiners are likely to be required to make heavy
capital investments and make major production adjustments in order to
comply with increasingly stringent environmental legislation, such as
the 1990 amendments to the Clean Air Act. If the cost of these changes
is substantial enough to cut deeply into profits, smaller refiners may
be forced out of the industry entirely. Moreover, lower consumer demand
due to increases in energy efficiency and conservation, gasoline
reformulations that call for less crude oil, warmer winters or a general
slowdown in economic growth in this country and abroad, could negatively
affect the price of oil and the profitability of oil companies. No
assurance can be given that the demand for or prices of oil will
increase or that any increases will not be marked by great volatility.
Some oil companies may incur large cleanup and litigation costs relating
to oil spills and other environmental damage. Oil production and
refining operations are subject to extensive federal, state and local
environmental laws and regulations governing air emissions and the
disposal of hazardous materials. Increasingly stringent environmental
laws and regulations are expected to require companies with oil
production and refining operations to devote significant financial and
managerial resources to pollution control. General problems of the oil
and petroleum products industry include the ability of a few influential
producers significantly to affect production, the concomitant volatility
of crude oil prices and increasing public and governmental concern over
air emissions, waste product disposal, fuel quality and the
environmental effects of fossil-fuel use in general.

In addition, any future scientific advances concerning new sources of
energy and fuels or legislative changes relating to the energy industry
or the environment could have a negative impact on the petroleum
products industry. While legislation has been enacted to deregulate
certain aspects of the oil industry, no assurances can be given that new
or additional regulations will not be adopted. Each of the problems
referred to could adversely affect the financial stability of the
issuers of any petroleum industry stocks in the Trusts.

Portfolios

         Equity Securities Selected for Target 5 Advisory Trust

AT&T Corporation, headquartered in New York, New York, provides
products, services and systems for the movement and management of
information. The company also provides voice, data and image
telecommunications services, including domestic and international long
distance telecommunications services. In addition, the company also
markets AT&T products, systems and services in the United States and
abroad.

Chevron Corporation, headquartered in San Francisco, California, is an
international oil company with activities in the United States and
abroad. The company is involved in worldwide, integrated petroleum
operations which explore for, develop and produce petroleum liquids and
natural gas as well as transporting the products. The company is also
involved in the mineral and chemical industry. 

   
Eastman Kodak Company, headquartered in Rochester, New York, develops,
makes and sells consumer and commercial photographic imaging products.
The company's products include films, photographic papers and chemicals,

Page 4                                                                   

cameras, projectors, processing equipment, audiovisual equipment,
copiers, microfilm products, applications software and printers and
other equipment.
    

General Motors Corporation, which is headquartered in Detroit, Michigan,
manufactures and sells cars and trucks worldwide under the trademarks
"Chevrolet," "Oldsmobile," "Pontiac," "Buick," "Saturn," "Cadillac" and
"GMC Trucks."

International Paper Company, headquartered in Purchase, New York, is a
worldwide producer of printing papers, packaging and forest products.
The company also operates specialty businesses and a broadly-based paper
distribution network.

         Equity Securities Selected for Target 10 Advisory Trust

AT&T Corporation, headquartered in New York, New York, provides
products, services and systems for the movement and management of
information. The company also provides voice, data and image
telecommunications services, including domestic and international long
distance telecommunications services. In addition, the company also
markets AT&T products, systems and services in the United States and
abroad.

Chevron Corporation, headquartered in San Francisco, California, is an
international oil company with activities in the United States and
abroad. The company is involved in worldwide, integrated petroleum
operations which explore for, develop and produce petroleum liquids and
natural gas as well as transporting the products. The company is also
involved in the mineral and chemical industry. 

   
E.I. du Pont de Nemours & Company, headquartered in Wilmington,
Delaware, explores for, develops and produces crude oil and natural gas;
makes polymers, elastomers, finishes and performance films; makes
specialty fibers and chemicals; produces agricultural products; and
makes electronic materials and medical products. The company
participates in five principal business segments-Petroleum Operations;
Polymers; Fibers; Chemicals; and Diversified Businesses.
    

   
Eastman Kodak Company, headquartered in Rochester, New York, develops,
makes and sells consumer and commercial photographic imaging products.
The company's products include films, photographic papers and chemicals,
cameras, projectors, processing equipment, audiovisual equipment,
copiers, microfilm products, applications software and printers and
other equipment.
    

Exxon Corporation, headquartered in Irving, Texas, is principally
involved in the energy industry. The company explores for and produces
crude oil and natural gas, manufactures petroleum products, explores for
and mines coal and minerals and transports and sells crude oil, natural
gas and petroleum products.

General Motors Corporation, which is headquartered in Detroit, Michigan,
manufactures and sells cars and trucks worldwide under the trademarks
"Chevrolet," "Oldsmobile," "Pontiac," "Buick," "Saturn," "Cadillac" and
"GMC Trucks." 

International Paper Company, headquartered in Purchase, New York, is a
worldwide producer of printing papers, packaging and forest products.
The company also operates specialty businesses and a broadly based paper
distribution network.

Minnesota Mining & Manufacturing Company, headquartered in St. Paul,
Minnesota, manufactures industrial, electronic, health, consumer and
information-imaging products for distribution worldwide. The company's
products include adhesives, abrasives, laser imagers and "Scotch" brand
products.

J.P. Morgan & Company, Inc., headquartered in New York, New York, is a
global investment banking firm that serves clients with complex needs
through an integrated range of advisory, financing, trading, investment
and related capabilities.

Philip Morris Companies, Inc., headquartered in New York, New York, is
the world's largest producer and marketer of consumer packaged goods.
Its five principal operating companies are Kraft Foods, Inc., Miller
Brewing Company, Philip Morris International Inc., Philip Morris U.S.A.
and Philip Morris Capital Corporation.

Page 5                                                                   

                               -APPENDIX-

The graph which appears on page 11 of Part II of the Prospectus
represents a comparison between a $10,000 investment made on January 1,
1972 in those stocks which comprise the Dow Jones Industrial Average,
the ten common stocks in the Dow Jones Industrial Average having the
highest dividend yield and the five lowest priced stocks of the ten
common stocks in the Dow Jones Industrial Average having the highest
dividend yield as of December 31 of each respective year. The chart
indicates that $10,000 invested on January 1, 1972 in the stocks which
comprise the Dow Jones Industrial Average would on December 31, 1996 be
worth $201,477, as opposed to $1,265,188 had the $10,000 been invested
in the five lowest priced stocks of the ten common stocks in the Dow
Jones Industrial Average having the highest dividend yield as of
December 31 of each respective year and $180,579 had the $10,000 been
invested in the Standard & Poor's 500 Composite Stock Price Index. Each
figure assumes that dividends received during each year will be
reinvested at year end and sales charges, commissions, expenses and
taxes were not considered in determining total returns.

The graph which appears on page 13 of Part II of the Prospectus
represents a comparison between a $10,000 investment made on January 1,
1972 in those stocks which comprise the Dow Jones Industrial Average,
the Standard & Poor's 500 Composite Stock Price Index and the ten common
stocks in the Dow Jones Industrial Average having the highest dividend
yield as of December 31 of each respective year. The chart indicates
that $10,000 invested on January 1, 1972 in the stocks which comprise
the Dow Jones Industrial Average would on December 31, 1996 be worth
$201,477 as opposed to $180,579 had the $10,000 been invested in the
Standard & Poor's 500 Composite Stock Price Index and $673,320 had the
$10,000 been invested in the ten common stocks in the Dow Jones
Industrial Average having the highest dividend yield as of December 31
of each respective year. Each figure assumes that dividends received
during each year will be reinvested at year end and sales charges,
commissions, expenses and taxes were not considered in determining total
returns.


                                
               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     Financial Data Schedule
     
     
     
     
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  187, hereby identifies The First Trust Special Situations
Trust, Series 4 Great Lakes Growth and Treasury Trust, Series  1,
The  First  Trust Special Situations Trust, Series  18  Wisconsin
Growth  and Treasury Securities Trust, Series 1, The First  Trust
Special Situations Trust, Series 69 Target Equity Trust Value Ten
Series, The First Trust Special Situations Trust, Series 108  and
The  First  Trust Special Situations Trust, Series 119  Target  5
Trust,  Series 2 Target 10 Trust, Series 8, for purposes  of  the
representations   required  by  Rule  487  and   represents   the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
187, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
April 1, 1997.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 187

                              By   NIKE SECURITIES L.P.
                                        Depositor
                              
                              
                              
                              
                              By   Robert M. Porcellino
                                      Vice President


                               S-2
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment  to the Registration Statement  has  been  signed
below  by  the following person in the capacity and on  the  date
indicated:

       NAME                TITLE*                 DATE

Robert D. Van Kampen Sole Director       )
                     of Nike Securities  )
                     Corporation, the    )   April 1, 1997
                     General Partner of  )
                     Nike Securities L.P.)
                                         )
                                         )
                                         )  Robert M. Porcellino
                                         )   Attorney-in-Fact**
                                         )
                                         )






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

   **  An  executed  copy of the related power  of  attorney  was
       filed  with  the  Securities and  Exchange  Commission  in
       connection  with the Amendment No. 1 to Form  S-6  of  The
       First  Trust  Combined Series 258 (File No. 33-63483)  and
       the same is hereby incorporated herein by this reference.

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts"  and to the use of our report dated April  1,  1997  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  333-22269) and related Prospectus of The First Trust Special
Situations Trust, Series 187.



                                               ERNST & YOUNG LLP


Chicago, Illinois
April 1, 1997
                                
                                
                       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 FIRST TRUST ADVISORS L.P.
     
     The  consent of First Trust Advisors L.P. to the use of  its
name  in  the  Prospectus included in the Registration  Statement
will be filed as Exhibit 4.1 to the Registration Statement.
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

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

1.1.1    Form  of  Trust  Agreement for  Series  187  among  Nike
         Securities L.P., as Depositor, The Chase Manhattan Bank,
         as Trustee, First Trust Advisors L.P., as Evaluator, and
         First Trust Advisors L.P., as Portfolio Supervisor.

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

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

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

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

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

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

                               S-5

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

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

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

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

4.1      Consent of First Trust Advisors 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-
         63483]  filed  on  behalf of The  First  Trust  Combined
         Series 258).




                                
                                
                               S-6
                                



                                
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 187
                                
                         TRUST AGREEMENT
                                
                      Dated:  April 1, 1997
     
     The   Trust  Agreement  among  Nike  Securities   L.P.,   as
Depositor,  The Chase Manhattan Bank, as Trustee and First  Trust
Advisors L.P., as Evaluator and Portfolio Supervisor, sets  forth
certain  provisions in full and incorporates other provisions  by
reference to the document entitled "Standard Terms and Conditions
of  Trust for The First Trust Special Situations Trust, Series 22
and  certain  subsequent  Series, Effective  November  20,  1991"
(herein called the "Standard Terms and Conditions of Trust"), and
such  provisions  as are incorporated by reference  constitute  a
single  instrument.   All  references  herein  to  Articles   and
Sections  are to Articles and Sections of the Standard Terms  and
Conditions of Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to  the same extent as though said provisions had been set  forth
in full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
                                
                                
FOR TARGET 5 TRUST, APRIL 1997 ADVISORY SERIES ("TARGET 5 TRUST")
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 14,999 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/14,999.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
        C. The Percentage Ratio is as follows on the Initial Date
of Deposit:
          
          20%    AT&T    Corporation,    20%    Chevron       
          Corporation,  20%   Eastman   Kodak   Corporation   
          20%   General Motors Corporation, 20%  International
          Paper Company
 
     
     D.   The Record Date shall be as set forth in the prospectus
for  the  sale  of Units dated the date hereof (the "Prospectus")
under "Summary of Essential Information."
     
     E.    The  Distribution Date shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
as  set  forth  in  the  Prospectus under "Summary  of  Essential
Information."
     
     G.     The  Evaluator's  compensation  as  referred  to   in
Section 4.03 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $.0025 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05, payable on a
Distribution  Date.   Such  fee may exceed  the  actual  cost  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  the
Evaluator of supplying such services in such year.
     
     H.     The   Trustee's   Compensation   Rate   pursuant   to
Section 6.04 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $.0087 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.  However, in
no  event,  except as may otherwise be provided in  the  Standard
Terms   and  Conditions  of  Trust,  shall  the  Trustee  receive
compensation in any one year from any Trust of less  than  $2,000
for such annual compensation.
     
     I.    The Initial Date of Deposit for the Trust is April  1,
1997.
     
     J.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
                                
                                
   FOR TARGET 10 TRUST, APRIL 1997 ADVISORY SERIES ("TARGET 10
                             TRUST")
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 15,000 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/15,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
        C. The Percentage Ratio is as follows on the Initial Date
of Deposit:
          
          10%    AT&T    Corporation,    10%    Chevron
          Corporation,  10%   E.I. du Pont de Nemours & 
          Company,    10%   Eastman Kodak Company,   
          10%  Exxon  Corporation, 10% General  Motors
          Corporation, 10% International Paper Company, 10%
          Minnesota Mining & Manufacturing Company, 10%
          J.P.  Morgan  &  Company,  Inc.,  10%  Philip
          Morris Companies, Inc.
     
     D.   The Record Date shall be as set forth in the prospectus
for  the  sale  of Units dated the date hereof (the "Prospectus")
under "Summary of Essential Information."
     
     E.    The  Distribution Date shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
as  set  forth  in  the  Prospectus under "Summary  of  Essential
Information."
     
     G.     The  Evaluator's  compensation  as  referred  to   in
Section 4.03 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $.0025 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05, payable on a
Distribution  Date.   Such  fee may exceed  the  actual  cost  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  the
Evaluator of supplying such services in such year.
     
     H.     The   Trustee's   Compensation   Rate   pursuant   to
Section 6.04 of the Standard Terms and Conditions of Trust  shall
be  an  annual fee of $.0087 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.  However, in
no  event,  except as may otherwise be provided in  the  Standard
Terms   and  Conditions  of  Trust,  shall  the  Trustee  receive
compensation in any one year from any Trust of less  than  $2,000
for such annual compensation.
     
     I.    The Initial Date of Deposit for the Trust is April  1,
1997.
     
     J.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
                                
                                
                            PART III
     
     A.   Section 1.01(2) shall be amended to read as follows:
     
           "(2) "Trustee" shall mean The Chase Manhattan Bank, or
any successor trustee appointed as hereinafter provided."
     
     All references to United States Trust Company of New York in
the  Standard Terms and Conditions of Trust shall be  amended  to
refer to The Chase Manhattan Bank.
     
     B.   Section 1.01(26) shall be added to read as follows:
          
          "(26)  The term "Rollover Unit holder" shall be defined
     as set forth in Section 5.05, herein."
     
     C.   Section 1.01(27) shall be added to read as follows:
          
          "(27)   The  "Rollover  Notification  Date"  shall   be
     defined  as  set forth in the Prospectus under  "Summary  of
     Essential Information."
     
     D.   Section 1.01(28) shall be added to read as follows:
          
          "(28)   The  term  "Rollover  Distribution"  shall   be
     defined as set forth in Section 5.05, herein."
     
     E.   Section 1.01(29) shall be added to read as follows:
          
          "(29)  The term "Distribution Agent" shall refer to the
     Trustee  acting  in  its  capacity  as  distribution   agent
     pursuant to Section 5.02 herein."
     
     F.   Section 1.01(30) shall be added to read as follows:
          
          "(30)   The  term  "Special Redemption and  Liquidation
     Period"  shall  be  as  set forth in  the  Prospectus  under
     "Summary of Essential Information."
     
     G.    The  term  "Capital  Account"  as  set  forth  in  the
Prospectus shall be deemed to refer to the "Principal Account."
     
     H.    Paragraph (b) of Section 2.01 shall be restated in its
entirety  as  follows  and, in connection  therewith,  the  third
paragraph of Section 3.02 shall be deleted:
     
          (b)(1)From time to time following the Initial  Date  of
     Deposit,  the  Depositor  is  hereby  authorized,   in   its
     discretion,  to  assign,  convey to  and  deposit  with  the
     Trustee (i) additional Securities, duly endorsed in blank or
     accompanied  by all necessary instruments of assignment  and
     transfer  in proper form, (ii) Contract Obligations relating
     to  such  additional Securities, accompanied by cash  and/or
     Letter(s)  of Credit as specified in paragraph (c)  of  this
     Section  2.01, or (iii) cash (or a Letter of Credit in  lieu
     of   cash)   with   instructions  to   purchase   additional
     Securities,  in an amount equal to the portion of  the  Unit
     Value  of the Units created by such deposit attributable  to
     the   Securities   to   be  purchased   pursuant   to   such
     instructions.    Except  as  provided   in   the   following
     subparagraphs (2), (3) and (4) the Depositor, in each  case,
     shall  ensure  that  each deposit of  additional  Securities
     pursuant  to  this  Section shall  maintain,  as  nearly  as
     practicable,  the Percentage Ratio.  Each  such  deposit  of
     additional Securities shall be made pursuant to a Notice  of
     Deposit  of Additional Securities delivered by the Depositor
     to   the   Trustee.   Instructions  to  purchase  additional
     Securities shall be in writing, and shall specify  the  name
     of  the  Security,  CUSIP number, if any, aggregate  amount,
     price  or  price  range  and date  to  be  purchased.   When
     requested by the Trustee, the Depositor shall act as  broker
     to  execute  purchases in accordance with such instructions;
     the Depositor shall be entitled to compensation therefor  in
     accordance with applicable law and regulations.  The Trustee
     shall  have  no  liability  for  any  loss  or  depreciation
     resulting from any purchase made pursuant to the Depositor's
     instructions or made by the Depositor as broker.
          
          (2)   Additional  Securities (or  Contract  Obligations
     therefor)  may, at the Depositor's discretion, be  deposited
     or purchased in round lots.  If the amount of the deposit is
     insufficient  to acquire round lots of each Security  to  be
     acquired,  the additional Securities shall be  deposited  or
     purchased  in  the order of the Security in the  Trust  most
     under-represented  immediately  before  the   deposit   with
     respect to the Percentage Ratio.
          
          (3)   If  at  the  time  of  a  deposit  of  additional
     Securities, Securities of an issue deposited on the  Initial
     Date  of  Deposit (or of an issue of Replacement  Securities
     acquired  to replace an issue deposited on the Initial  Date
     of   Deposit)  are  unavailable,  cannot  be  purchased   at
     reasonable  prices  or  their  purchase  is  prohibited   or
     restricted  by  applicable law, regulation or policies,  the
     Depositor  may  (i)  deposit, or  instruct  the  Trustee  to
     purchase,  in  lieu thereof, another issue of Securities  or
     Replacement Securities or (ii) deposit cash or a  letter  of
     credit  in an amount equal to the valuation of the issue  of
     Securities   whose   acquisition  is   not   feasible   with
     instructions to acquire such Securities of such  issue  when
     they become available.
          
          (4)    Any  contrary  authorization  in  the  preceding
     subparagraphs (1) through (3) notwithstanding,  deposits  of
     additional   Securities  made  after   the   90-day   period
     immediately  following the Initial Date of  Deposit  (except
     for deposits made to replace Failed Contract Obligations  if
     such  deposits occur with 20 days from the date of a failure
     occurring within such initial 90-day period) shall  maintain
     exactly  the Percentage Ratio existing immediately prior  to
     such deposit.
          
          (5)   In connection with and at the time of any deposit
     of  additional Securities pursuant to this Section  2.01(b),
     the  Depositor  shall  exactly replicate  Cash  (as  defined
     below) received or receivable by the Trust as of the date of
     such deposit.  For purposes of this paragraph, "Cash" means,
     as  to  the  Capital Account, cash or other property  (other
     than   Securities)  on  hand  in  the  Capital  Account   or
     receivable and to be credited to the Capital Account  as  of
     the   date  of  the  deposit  (other  than  amounts  to   be
     distributed  solely to persons other than holders  of  Units
     created by the deposit) and, as to the Income Account,  cash
     or  other property (other than Securities) received  by  the
     Trust  as  of the date of the deposit or receivable  by  the
     Trust  in  respect  of a record date  for  a  payment  on  a
     Security  which has occurred or will occur before the  Trust
     will  be the holder of record of a Security, reduced by  the
     amount  of any cash or other property received or receivable
     on  any Security allocable (in accordance with the Trustee's
     calculations  of  distributions  from  the  Income   Account
     pursuant  to Section 3.05) to a distribution made or  to  be
     made  in  respect of a Record Date occurring  prior  to  the
     deposit.   Such replication will be made on the basis  of  a
     fraction,  the  numerator of which is the  number  of  Units
     created by the deposit and the denominator of which  is  the
     number  of Units which are outstanding immediately prior  to
     the deposit."
          
      I.    The  second paragraph of Section 3.02 of the Standard
Terms  and  Conditions is hereby deleted and  replaced  with  the
following sentence:
          
          "Any  non-cash distributions (other than a  non-taxable
     distribution  of the shares of the distributing  corporation
     which  shall  be retained by a Trust) received  by  a  Trust
     shall be dealt with in the manner described at Section 3.11,
     herein,  and shall be retained or disposed of by such  Trust
     according  to  those  provisions.   The  proceeds   of   any
     disposition  shall be credited to the Income  Account  of  a
     Trust.   Neither  the  Trustee nor the  Depositor  shall  be
     liable  or responsible in any way for depreciation  or  loss
     incurred by reason of any such sale."

      J.    Paragraph (c) of Subsection II of Section 3.05 of the
Standard Terms and Conditions of Trust is hereby amended to  read
as follows:
          
          "On each Distribution Date the Trustee shall distribute
     to  each  Unit holder of record at the close of business  on
     the Record Date immediately preceding such Distribution Date
     an  amount  per  Unit equal to such Unit holder's  pro  rata
     share  of  the  balance of the Capital Account  (except  for
     monies  on  deposit  therein required to  purchase  Contract
     Obligations)  computed as of the close of business  on  such
     Record  Date  after  deduction of any  amounts  provided  in
     Subsection I."

     K.   Section 3.05.II(a) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (a) On each Distribution Date, the Trustee  shall
     distribute  to each Unit holder of record at  the  close  of
     business  on  the  Record  Date immediately  preceding  such
     Distribution  Date  an amount per Unit equal  to  such  Unit
     holder's  Income Distribution (as defined below), plus  such
     Unit  holder's pro rata share of the balance of the  Capital
     Account  (except for monies on deposit therein  required  to
     purchase  Contract Obligations) computed as of the close  of
     business on such Record Date after deduction of any  amounts
     provided  in  Subsection  I,  provided,  however,  that  the
     Trustee  shall  not be required to make a distribution  from
     the   Capital  Account  unless  the  amount  available   for
     distribution shall equal $1.00 per 100 Units.
          
          Each  Trust  shall  provide the following  distribution
     elections:  (1) distributions to be made by check mailed  to
     the post office address of the Unit holder as it appears  on
     the  registration books of the Trustee, or (2) the following
     reinvestment option:
               
               The Trustee will, for any Unit holder who provides
          the  Trustee written instruction, properly executed and
          in  form satisfactory to the Trustee, received  by  the
          Trustee no later than its close of business 10 business
          days  prior to a Record Date (the "Reinvestment  Notice
          Date"),  reinvest such Unit holder's distribution  from
          the  Income and Capital Accounts in Units of the Trust,
          purchased  from  the  Depositor,  to  the  extent   the
          Depositor shall make Units available for such purchase,
          at  the  Depositor's offering price  as  of  the  fifth
          business day prior to the following Distribution  Date,
          and at such reduced sales charge as may be described in
          the prospectus for the Trusts.  If, for any reason, the
          Depositor  does  not have Units of the Trust  available
          for  purchase, the Trustee shall distribute  such  Unit
          holder's  distribution  from  the  Income  and  Capital
          Accounts  in the manner provided in clause (1)  of  the
          preceding paragraph.  The Trustee shall be entitled  to
          rely  on  a  written  instruction received  as  of  the
          Reinvestment Notice Date and shall not be  affected  by
          any  subsequent  notice to the contrary.   The  Trustee
          shall   have   no  responsibility  for  any   loss   or
          depreciation  resulting from any reinvestment  made  in
          accordance  with this paragraph, or for any failure  to
          make  such reinvestment in the event the Depositor does
          not make Units available for purchase.
          
          Any   Unit  holder  who  does  not  effectively   elect
     reinvestment in Units of their respective Trust pursuant  to
     the preceding paragraph shall receive a cash distribution in
     the  manner  provided in clause (1) of the second  preceding
     paragraph."

     L.   Section 3.05.II(b) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (b)  For purposes of this Section 3.05, the  Unit
     holder's  Income Distribution shall be equal  to  such  Unit
     holder's  pro rata share of the cash balance in  the  Income
     Account  computed as of the close of business on the  Record
     Date  immediately  preceding such Income Distribution  after
     deduction  of  (i)  the  fees and expenses  then  deductible
     pursuant  to Section 3.05.I. and (ii) the Trustee's estimate
     of  other expenses properly chargeable to the Income Account
     pursuant  to the Indenture which have accrued,  as  of  such
     Record  Date, or are otherwise properly attributable to  the
     period to which such Income Distribution relates."

      M.    Section 3.11 of the Standard Terms and Conditions  of
Trust  is  hereby deleted in its entirety and replaced  with  the
following language:
          
          "Section 3.11. Notice to Depositor.
          
          In  the event that the Trustee shall have been notified
     at  any  time  of any action to be taken or proposed  to  be
     taken  by  at least a legally required number of holders  of
     any  Securities deposited in a Trust, the Trustee shall take
     such  action or omit from taking any action, as appropriate,
     so  as to insure that the Securities are voted as closely as
     possible  in the same manner and the same general proportion
     as are the Securities held by owners other than such Trust.
          
          In  the event that an offer by the issuer of any of the
     Securities  or any other party shall be made  to  issue  new
     securities, or to exchange securities, for Trust Securities,
     the  Trustee shall reject such offer.  However,  should  any
     issuance,    exchange    or   substitution    be    effected
     notwithstanding such rejection or without an initial  offer,
     any  securities,  cash  and/or property  received  shall  be
     deposited   hereunder  and  shall  be  promptly   sold,   if
     securities  or  property,  by the Trustee  pursuant  to  the
     Depositor's  direction,  unless the  Depositor  advises  the
     Trustee  to keep such securities or property.  The Depositor
     may  rely  on  the Portfolio Supervisor in so  advising  the
     Trustee.   The  cash  received in  such  exchange  and  cash
     proceeds  of  any  such sales shall be distributed  to  Unit
     holders  on  the  next distribution date in the  manner  set
     forth  in  Section  3.05  regarding distributions  from  the
     Capital  Account.   The  Trustee  shall  not  be  liable  or
     responsible in any way for depreciation or loss incurred  by
     reason of any such sale.
          
          Neither  the Depositor nor the Trustee shall be  liable
     to  any  person  for any action or failure  to  take  action
     pursuant to the terms of this Section 3.11.
          
          Whenever  new  securities or property is  received  and
     retained  by  a  Trust pursuant to this  Section  3.11,  the
     Trustee shall, within five days thereafter, mail to all Unit
     holders  of  such  Trust notices of such acquisition  unless
     legal counsel for such Trust determines that such notice  is
     not  required  by  The Investment Company Act  of  1940,  as
     amended."
     
     N.    Section 3.05 of Article III of the Standard Terms  and
Conditions  of  Trust is hereby amended to include the  following
subsection:
          
          "Section 3.05.I.(e) deduct from the Income Account  or,
     to  the extent funds are not available in such Account, from
     the Capital Account and pay to the Depositor the amount that
     it is entitled to receive pursuant to Section 3.14.
     
     O.    Article  III of the Standard Terms and  Conditions  of
Trust  is  hereby  amended by inserting the following  paragraphs
which shall be entitled Section 3.14.:
          
          "Section 3.14. Bookkeeping and Administrative Expenses.
     As   compensation  for  providing  bookkeeping   and   other
     administrative   services  of  a  character   described   in
     Section 26(a)(2)(C) of the Investment Company Act of  1940  to  the
     extent  such  services  are  in  addition  to,  and  do  not
     duplicate,  the  services to be provided  hereunder  by  the
     Trustee  or  the  Portfolio Supervisor, the Depositor  shall
     receive against a statement or statements therefor submitted
     to  the Trustee monthly or annually an aggregate annual  fee
     in an amount which shall not exceed that amount set forth in
     the  Prospectus times the number of Units outstanding as  of
     January  1 of such year except for a year or years in  which
     an  initial offering period as determined by Section 4.01 of
     this Indenture occurs, in which case the fee for a month  is
     based on the number of Units outstanding at the end of  such
     month (such annual fee to be pro rated for any calendar year
     in which the Depositor provides service during less than the
     whole of such year), but in no event shall such compensation
     when combined with all compensation received from other unit
     investment  trusts  for  which the  Depositor  hereunder  is
     acting  as  Depositor  for providing  such  bookkeeping  and
     administrative  services  in any calendar  year  exceed  the
     aggregate cost to the Depositor providing services  to  such
     unit investment trusts.  Such compensation may, from time to
     time,  be adjusted provided that the total adjustment upward
     does  not,  at  the  time  of such  adjustment,  exceed  the
     percentage of the total increase, after the date hereof,  in
     consumer  prices  for  services as measured  by  the  United
     States  Department  of Labor Consumer Price  Index  entitled
     "All  Services  Less Rent of Shelter" or similar  index,  if
     such  index  should no longer be published.  The consent  or
     concurrence  of  any  Unit holder  hereunder  shall  not  be
     required   for  any  such  adjustment  or  increase.    Such
     compensation shall be paid by the Trustee, upon  receipt  of
     invoice therefor from the Depositor, upon which, as  to  the
     cost   incurred  by  the  Depositor  of  providing  services
     hereunder the Trustee may rely, and shall be charged against
     the   Income   and  Capital  Accounts  on  or   before   the
     Distribution Date following the Monthly Record Date on which
     such period terminates.  The Trustee shall have no liability
     to  any  Certificateholder or other person for  any  payment
     made in good faith pursuant to this Section.
          
          If  the cash balance in the Income and Capital Accounts
     shall   be  insufficient  to  provide  for  amounts  payable
     pursuant  to this Section 3.14, the Trustee shall  have  the
     power  to  sell  (i)  Securities from the  current  list  of
     Securities  designated to be sold pursuant to  Section  5.02
     hereof,  or  (ii)  if  no  such  Securities  have  been   so
     designated, such Securities as the Trustee may  see  fit  to
     sell in its own discretion, and to apply the proceeds of any
     such sale in payment of the amounts payable pursuant to this
     Section 3.14.
          
          Any  moneys payable to the Depositor pursuant  to  this
     Section  3.14 shall be secured by a prior lien on the  Trust
     Fund except that no such lien shall be prior to any lien  in
     favor  of  the Trustee under the provisions of Section  6.04
     herein.
     
     P.    Article  III of the Standard Terms and  Conditions  of
Trust  is  hereby  amended by inserting the  following  paragraph
which shall be entitled Section 3.15:
          
          "Section   3.15.   Deferred  Sales  Charge.    If   the
     prospectus  related to the Trust specifies a deferred  sales
     charge, the Trustee shall, on the dates specified in and  as
     permitted  by  such Prospectus, withdraw  from  the  Capital
     Account, an amount per Unit specified in such Prospectus and
     credit such amount to a special non-Trust account designated
     by the Depositor out of which the deferred sales charge will
     be  distributed to the Depositor (the "Deferred Sales Charge
     Account").   If  the  balance  in  the  Capital  Account  is
     insufficient to make such withdrawal, the Trustee shall,  as
     directed  by  the  Depositor, advance  funds  in  an  amount
     required to fund the proposed withdrawal and be entitled  to
     reimbursement of such advance upon the deposit of additional
     monies  in  the Capital Account, and/or sell Securities  and
     credit  the  proceeds thereof to the Deferred  Sales  Charge
     Account,  provided,  however,  that  the  aggregate   amount
     advanced  by  the  Trustee at any time for  payment  of  the
     deferred  sales  charge  shall  not  exceed  $15,000.   Such
     direction  shall,  if  the Trustee is  directed  to  sell  a
     Security,  identify  the Security to  be  sold  and  include
     instructions  as  to the execution of  such  sale.   In  the
     absence  of  such  direction by the Depositor,  the  Trustee
     shall  sell Securities sufficient to pay the deferred  sales
     charge  (and  any unreimbursed advance then outstanding)  in
     full,  and shall select Securities to be sold in such manner
     as  will  maintain (to the extent practicable) the  relative
     proportion  of number of shares of each Security then  held.
     The  proceeds of such sales, less any amounts  paid  to  the
     Trustee  in reimbursement of its advances, shall be credited
     to  the  Deferred Sales Charge Account.  If  a  Unit  holder
     redeems  Units  prior to full payment of the deferred  sales
     charge,  the  Trustee shall, if so provided in  the  related
     Prospectus,  on  the  Redemption  Date,  withhold  from  the
     Redemption Price payable to such Unit holder an amount equal
     to  the  unpaid  portion of the deferred  sales  charge  and
     distribute such amount to the Deferred Sales Charge Account.
     If  the Trust is terminated for reasons other than that  set
     forth  in  Section  6.01(g)(ii), the Trustee  shall,  if  so
     provided  in  the related Prospectus, on the termination  of
     the  Trust,  withhold  from  the proceeds  payable  to  Unit
     holders  an  amount  equal  to the  unpaid  portion  of  the
     deferred  sales  charge and distribute such  amount  to  the
     Deferred  Sales Charge Account.  If the Trust is  terminated
     pursuant  to  Section  6.01(g)(ii), the  Trustee  shall  not
     withhold  from  the  proceeds payable to  Unit  holders  any
     amounts  of  unpaid deferred sales charges.  If pursuant  to
     Section  5.02  hereof, the Depositor shall purchase  a  Unit
     tendered for redemption prior to the payment in full of  the
     deferred  sales  charge  due  on  the  tendered  Unit,   the
     Depositor  shall pay to the Unit holder the amount specified
     under  Section 5.02 less the unpaid portion of the  deferred
     sales charge.  All advances made by the Trustee pursuant  to
     this  Section shall be secured by a lien on the Trust  prior
     to the interest of the Unit holders."
     

      Q.    Section 5.02 of the Standard Terms and Conditions  of
Trust  is  amended  by  adding  the following  after  the  second
paragraph of such section:
          
          "Notwithstanding  anything herein to the  contrary,  in
     the  event that any tender of Units pursuant to this Section
     5.02  would result in the disposition by the Trustee of less
     than a whole Security, the Trustee shall distribute cash  in
     lieu  thereof  and sell such Securities as directed  by  the
     Sponsors as required to make such cash available.
          
          Unit holders of the Target 5 Trust, Advisory Series  or
     the  Target 10 Trust, Advisory Series may redeem 2,500 Units
     or  more of either Trust and request a distribution in  kind
     of  (i)  such Unit holder's pro rata portion of each of  the
     Securities  in  such Trust, in whole shares, and  (ii)  cash
     equal  to such Unit holder's pro rata portion of the  Income
     and Capital Accounts as follows:  (x) a pro rata portion  of
     the  net proceeds of sale of the Securities representing any
     fractional  shares included in such Unit holder's  pro  rata
     share  of  the  Securities and (y) such other  cash  as  may
     properly be included in such Unit holder's pro rata share of
     the  sum  of  the cash balances of the Income and  Principal
     Accounts in an amount equal to the Unit Value determined  on
     the basis of a Trust Fund Evaluation made in accordance with
     Section 5.01 determined by the Trustee on the date of tender
     less  amounts determined in clauses (i) and (ii)(x) of  this
     Section.   Subject to Section 5.05 with respect to  Rollover
     Unit  holders,  to  the  extent possible,  distributions  of
     Securities pursuant to an in kind redemption of Units  shall
     be  made by the Trustee through the distribution of each  of
     the Securities in book-entry form to the account of the Unit
     holder's  bank  or  broker-dealer at  the  Depository  Trust
     Company.   Any  distribution in  kind  will  be  reduced  by
     customary transfer and registration charges."

     R.   The following Section 5.05 shall be added:
          
          "Section  5.05.   Rollover  of  Units.   (a)   If   the
     Depositor shall offer a subsequent series of Target 5 Trust,
     Advisory  Series  or,  Target  10  Trust,  Advisory  Series,
     (individually,  each  a "New Series" and  collectively,  the
     "New  Series"),  the Trustee shall, at the Depositor's  sole
     cost and expense, include in the notice sent to Unit holders
     specified  in  Section 8.02 a form of election whereby  Unit
     holders, whose redemption distribution would be in an amount
     sufficient to purchase at least one Unit of the New  Series,
     may  elect  to have their Units(s) redeemed in kind  in  the
     manner provided in Section 5.02, the Securities included  in
     the  redemption  distribution sold, and  the  cash  proceeds
     applied by the Distribution Agent to purchase Units of a New
     Series,  all  as  hereinafter provided.  The  Trustee  shall
     honor  properly  completed election forms  returned  to  the
     Trustee,  accompanied  by any Certificate  evidencing  Units
     tendered  for redemption or a properly completed  redemption
     request  with respect to uncertificated Units, by its  close
     of business on the Rollover Notification Date.
          
          All  Units  so  tendered by a Unit holder (a  "Rollover
     Unit  holder")  shall  be  redeemed  and  cancelled  on  the
     Rollover  Notification Date.  Subject  to  payment  by  such
     Rollover  Unit  holder  of  any tax  or  other  governmental
     charges which may be imposed thereon, such redemption is  to
     be  made in kind pursuant to Section 5.02 by distribution of
     cash  and/or  Securities to the Distribution  Agent  on  the
     Rollover   Notification  Date  of  the   net   asset   value
     (determined on the basis of the Trust Fund Evaluation as  of
     the   Rollover   Notification  Date   in   accordance   with
     Section  4.01)  multiplied  by the  number  of  Units  being
     redeemed  (herein called the "Rollover Distribution").   Any
     Securities  that are made part of the Rollover  Distribution
     shall  be valued for purposes of the redemption distribution
     as of the Rollover Notification Date.
          
          All  Securities  included in a Unit  holder's  Rollover
     Distribution shall be sold by the Distribution Agent on  the
     Special  Redemption and Liquidation Date  specified  in  the
     Prospectus  pursuant to the Depositor's direction,  and  the
     Distribution Agent shall employ the Depositor as  broker  in
     connection  with  such sales.  For such brokerage  services,
     the  Depositor  shall  be entitled to  compensation  at  its
     customary  rates,  provided however, that  its  compensation
     shall   not  exceed  the  amount  authorized  by  applicable
     Securities laws and regulations.  The Depositor shall direct
     that  sales  be  made in accordance with the guidelines  set
     forth   in   the  Prospectus  under  the  heading   "Special
     Redemption,  Liquidation  and  Investment  in  New  Trusts."
     Should   the  Depositor  fail  to  provide  direction,   the
     Distribution Agent shall sell the Securities in  the  manner
     provided  in  the  prospectus  for  "  less  liquid   Equity
     Securities."    The  Distribution  Agent   shall   have   no
     responsibility  for  any  loss or depreciation  incurred  by
     reason of any sale made pursuant to this Section.
          
          Upon  each trade date for sales of Securities  included
     in  the  Rollover  Unit holder's Rollover Distribution,  the
     Distribution  Agent shall, as agent for such  Rollover  Unit
     holder, enter into a contract with the Depositor to purchase
     from  the Depositor Units of a New Series (if any),  at  the
     Depositor's  public offering price for such  Units  on  such
     day,  and at such reduced sales charge as shall be described
     in  the  prospectus  for such Trust.   Such  contract  shall
     provide for purchase of the maximum number of Units of a New
     Series  whose  purchase price is equal to or less  than  the
     cash  proceeds held by the Distribution Agent for  the  Unit
     holder   on   such  day  (including  therein  the   proceeds
     anticipated  to be received in respect of Securities  traded
     on  such day net of all brokerage fees, governmental charges
     and  any  other  expenses incurred in connection  with  such
     sale),  to the extent Units are available for purchase  from
     the  Depositor.  In the event a sale of Securities  included
     in  the Rollover Unit holder's redemption distribution shall
     not  be  consummated  in  accordance  with  its  terms,  the
     Distribution  Agent shall apply the cash proceeds  held  for
     such  Unit holder as of the settlement date for the purchase
     of  Units of a New Series to purchase the maximum number  of
     units which such cash balance will permit, and the Depositor
     agrees that the settlement date for Units whose purchase was
     not  consummated as a result of insufficient funds  will  be
     extended  until cash proceeds from the Rollover Distribution
     are   available  in  a  sufficient  amount  to  settle  such
     purchase.   If the Unit holder's Rollover Distribution  will
     produce  insufficient cash proceeds to purchase all  of  the
     Units  of a New Series contracted for, the Depositor  agrees
     that  the  contract shall be rescinded with respect  to  the
     Units  as  to  which there was a cash shortfall without  any
     liability  to  the Rollover Unit holder or the  Distribution
     Agent.  Any cash balance remaining after such purchase shall
     be distributed within a reasonable time to the Rollover Unit
     holder by check mailed to the address of such Unit holder on
     the registration books of the Trustee. Units of a New Series
     will  be  uncertificated unless and until the Rollover  Unit
     holder  requests  a  certificate.   Any  cash  held  by  the
     Distribution  Agent shall be held in a non-interest  bearing
     account  which will be of benefit to the Distribution  Agent
     in  accordance with normal banking procedures.  Neither  the
     Trustee   nor   the  Distribution  Agent  shall   have   any
     responsibility   or  liability  for  loss  or   depreciation
     resulting from any reinvestment made in accordance with this
     paragraph,  or for any failure to make such reinvestment  in
     the  event  the Depositor does not make Units available  for
     purchase.
     
          (b)   Notwithstanding the foregoing, the Depositor may,
     in  their discretion at any time, decide not to offer  Trust
     Series  in  the  future,  and  if  so,  this  Section   5.05
     concerning the Rollover of Units shall be inoperative.
     
          (c)   The Distribution Agent shall receive no fees  for
     performing  its  duties hereunder.  The  Distribution  Agent
     shall,  however, be entitled to receive indemnification  and
     reimbursement  from the Trust for any and all  expenses  and
     disbursements to the same extent as the Trustee is permitted
     reimbursement hereunder."

     S.   Paragraph (g) of Section 6.01 of the Standard Terms and
Conditions of Trust is hereby amended by inserting the  following
after the first word thereof:
          
          "(i)  the  value of any Trust as shown by an evaluation
     by the Trustee pursuant to Section 5.01 hereof shall be less
     than  the  lower of $2,000,000 or 20% of the total principal
     amount of Securities deposited in such Trust, or (ii)"
     
     T.   Section 1.01(4) shall be amended to read as follows:
          
          "(4)  "Portfolio  Supervisor" shall  mean  First  Trust
     Advisors  L.P.  and  its  successors  in  interest,  or  any
     successor  portfolio  supervisor  appointed  as  hereinafter
     provided."
     
     U.   Section 1.01(3) shall be amended to read as follows:
          
          "(3)  "Evaluator" shall mean First Trust Advisors  L.P.
     and  its  successors in interest, or any successor evaluator
     appointed as hereinafter provided."
     
     V.   The first sentence of Section 3.13. shall be amended to
read as follows:
          
          "As  compensation  for providing supervisory  portfolio
     services  under  this  Indenture, the  Portfolio  Supervisor
     shall receive, in arrears, against a statement or statements
     therefor  submitted to the Trustee monthly  or  annually  an
     aggregate  annual  fee in an amount which shall  not  exceed
     that  amount  as  set  forth  in  the  Prospectus  per  Unit
     outstanding as of January 1 of such year except for a  Trust
     during the year or years in which an initial offering period
     as  determined in Section 4.01 of this Indenture occurs,  in
     which  case  the fee for a month is based on the  number  of
     Units outstanding at the end of such month (such annual  fee
     to be pro rated for any calendar year in which the Portfolio
     Supervisor provides services during less than the  whole  of
     such  year),  but  in no event shall such compensation  when
     combined with all compensation received from other series of
     the  Trust  for providing such supervisory services  in  any
     calendar  year  exceed the aggregate cost to  the  Portfolio
     Supervisor for the cost of providing such services."
     
     W.   Section 2.03(a) of the Standard Terms and Conditions of
Trust shall be amended by adding the following sentence after the
first sentence of such section:
          
          "The  number of Units may be increased through a  split
     of  the  Units or decreased through a reverse split thereof,
     as  directed in writing by the Depositor, at any  time  when
     the  Depositor is the only beneficial holder of Units, which
     revised number of Units shall be recorded by the Trustee  on
     its  books.   The Trustee shall be entitled to rely  on  the
     Depositor's direction as certification that no person  other
     than  the  Depositor has a beneficial interest in the  Units
     and  the  Trustee shall have no liability to any person  for
     action taken pursuant to such direction."
     
     X.    The following shall be added immediately following the
first sentence of paragraph (c) of Section 2.01:
          
          "The Trustee may allow the Depositor to substitute  any
     Letter(s) of Credit deposited with the Trustee in connection
     with  the deposits described in Section 2.01(a) and (b) with
     cash  in an amount sufficient to satisfy the obligations  to
     which  the  Letter(s)  of Credit relates.   Any  substituted
     Letter(s) of Credit shall be released by the Trustee."
     
     Y.    Paragraph  (e) of Section 6.01 of Article  VI  of  the
Standard  Terms  and Conditions of Trust is amended  to  read  as
follows:
          
          "(e)  (I)   Subject to the provisions of  subparagraphs
     (II)  and  (III) of this paragraph, the Trustee  may  employ
     agents,  sub-custodians, attorneys, accountants and auditors
     and shall not be answerable for the default or misconduct of
     any  such agents, sub-custodians, attorneys, accountants  or
     auditors   if   such   agents,  sub-custodians,   attorneys,
     accountants  or  auditors  shall  have  been  selected  with
     reasonable  care.  The Trustee shall be fully  protected  in
     respect of any action under this Indenture taken or suffered
     in  good faith by the Trustee in accordance with the opinion
     of counsel, which may be counsel to the Depositor acceptable
     to  the Trustee, provided, however, that this disclaimer  of
     liability  shall  not  (i)  excuse  the  Trustee  from   the
     responsibilities  specified  in  subparagraph  II  below  or
     (ii)  limit  the obligation of the Trustee to indemnify  the
     Trust  under subparagraph III below.  The fees and  expenses
     charged   by   such   agents,   sub-custodians,   attorneys,
     accountants or auditors shall constitute an expense  of  the
     Trust  reimbursable from the Income and Capital Accounts  of
     the affected Trust as set forth in section 6.04 hereof.
     
     Z.   Section  3.01 of the Standard Terms and Conditions  of
Trust shall be replaced in its entirety with the following:
          
          "Section 3.01.  Initial Cost.  The expenses incurred in
     establishing a Trust, including the cost of the  preparation
     and  typesetting of the registration statement, prospectuses
     (including  preliminary  prospectuses),  the  indenture  and
     other   documents  relating  to  the  Trust,   printing   of
     Certificates, Securities and Exchange Commission  and  state
     blue  sky  registration  fees,  the  costs  of  the  initial
     valuation  of  the  portfolio and audit of  the  Trust,  the
     initial  fees  and expenses of the Trustee,  and  legal  and
     other  out-of-pocket  expenses  related  thereto,  but   not
     including   the  expenses  incurred  in  the   printing   of
     preliminary prospectuses and prospectuses, expenses incurred
     in  the  preparation  and printing of  brochures  and  other
     advertising materials and any other selling expenses, to the
     extent  not  borne by the Depositor, shall be borne  by  the
     Trust.   To  the extent the funds in the Income and  Capital
     Accounts  of  the  Trust shall be insufficient  to  pay  the
     expenses borne by the Trust specified in this Section  3.01,
     the Trustee shall advance out of its own funds and cause  to
     be  deposited and credited to the Income Account such amount
     as  may be required to permit payment of such expenses.  The
     Trustee shall be reimbursed for such advance on each  Record
     Date  from  funds on hand in the Income Account or,  to  the
     extent  funds  are not available in such Account,  from  the
     Capital Account, in the amount deemed to have accrued as  of
     such Record Date as provided in the following sentence (less
     prior payments on account of such advances, if any), and the
     provisions of Section 6.04 with respect to the reimbursement
     of  disbursements  for  Trust expenses,  including,  without
     limitation,  the lien in favor of the Trustee  therefor  and
     the  authority  to sell Securities as needed  to  fund  such
     reimbursement,  shall apply to the payment of  expenses  and
     the  amounts  advanced pursuant to this  Section.   For  the
     purposes of the preceding sentence and the addition provided
     in  clause  (4) of the first sentence of Section  5.01,  the
     expenses  borne by the Trust pursuant to this Section  shall
     be  deemed  to  have  been paid on the  date  of  the  Trust
     Agreement and to accrue at a daily rate over the time period
     specified for their amortization provided in the Prospectus;
     provided,  however, that nothing herein shall be  deemed  to
     prevent,  and  the  Trustee  shall  be  entitled  to,   full
     reimbursement for any advances made pursuant to this Section
     no later than the termination of the Trust.  For purposes of
     calculating  the  accrual of organizational  expenses  under
     this  Section  3.01, the Trustee shall rely on  the  written
     estimates   of  such  expenses  provided  by  the  Depositor
     pursuant to Section 5.01."
     
     AA.   Section  5.01 of the Standard Terms and Conditions  of
Trust shall be amended as follows:
          
          (i)   The  second  sentence of the first  paragraph  of
     Section 5.01 shall be amended by adding the following at the
     conclusion   thereof:   ",  plus  (4)  amounts  representing
     organizational  expenses paid from the  Trust  less  amounts
     representing accrued organizational expenses of  the  Trust,
     plus (5) all other assets of the Trust"
          
          (ii)  The  following shall be added at the end  of  the
     first paragraph of Section 5.01:
               
               Until the Depositor has informed the Trustee  that
          there   will  be  no  further  deposits  of  Additional
          Securities  pursuant to section 2.01(b), the  Depositor
          shall provide the Trustee with written estimates of (i)
          the  total organizational expenses to be borne  by  the
          Trust  pursuant  to  Section 3.01 and  (ii)  the  total
          number  of  Units to be issued in connection  with  the
          initial   deposit  and  all  anticipated  deposits   of
          additional Securities.  For purposes of calculating the
          Trust Fund Evaluation and Unit Value, the Trustee shall
          treat all such anticipated expenses as having been paid
          and  all  liabilities therefor as having been incurred,
          and  all  Units as having been issued, in each case  on
          the  date  of  the Trust Agreement, and, in  connection
          with  each such calculation, shall take into account  a
          pro rata portion of such expense and liability based on
          the  actual  number of Units issued as of the  date  of
          such calculation.  In the event the Trustee is informed
          by the Depositor of a revision in its estimate of total
          expenses or total Units and upon the conclusion of  the
          deposit  of  additional Securities, the  Trustee  shall
          base  calculations  made  thereafter  on  such  revised
          estimates  or actual expenses, respectively,  but  such
          adjustment  shall  not affect calculations  made  prior
          thereto  and  no  adjustment shall be made  in  respect
          thereof.
     
     IN   WITNESS  WHEREOF,  Nike  Securities  L.P.,  The   Chase
Manhattan  Bank  and First Trust Advisors L.P. have  each  caused
this  Trust Agreement to be executed and the respective corporate
seal  to  be  hereto  affixed  and attested  (if  applicable)  by
authorized  officers;  all as of the day, month  and  year  first
above written.
                                    
                                    NIKE SECURITIES L.P.,
                                       Depositor
                                    
                                    
                                    By Robert M. Porcellino
                                       Vice President
                                
                                    
                                    
                                    THE CHASE MANHATTAN BANK,
                                       Trustee
                                    
                                    
                                    By   Thomas Porrazzo
                                         Vice President
[SEAL]

ATTEST:

Rosalia A. Raviele
Second Vice President
                                    
                                    
                                    FIRST TRUST ADVISORS L.P.,
                                       Evaluator
                                    
                                    
                                    By Robert M. Porcellino
                                       Vice President

                                    
                                    
                                    FIRST TRUST ADVISORS L.P.,
                                       Portfolio Supervisor
                                    
                                    
                                    By Robert M. Porcellino
                                       Vice President
                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 187
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)







                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                          April 1, 1997
                                
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 187

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 187 in connection with the preparation,  execution
and delivery of a Trust Agreement  dated April 1, 1997 among Nike
Securities  L.P.,  as  Depositor, The Chase  Manhattan  Bank,  as
Trustee  and First Trust Advisors L.P. as Evaluator and Portfolio
Supervisor, pursuant to which the Depositor has delivered to  and
deposited  the  Securities listed in  Schedule  A  to  the  Trust
Agreement with the Trustee and pursuant to which the Trustee  has
issued  to  or  on  the order of the Depositor a  certificate  or
certificates representing units of fractional undivided  interest
in and ownership of the Fund created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit  to  the  Registration  Statement  (File  No.  333-22269)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.
                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:erg



                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                          April 1, 1997
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

The Chase Manhattan Bank
4 New York Plaza, 6th Floor
New York, New York  10004-2413
     
     
     Re:  The First Trust Special Situations Trust, Series 187

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  187  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trusts of said Fund  (the  "Trust"),
under  a  Trust Agreement, dated April 1, 1997 (the "Indenture"),
among  Nike  Securities L.P., as Depositor, The  Chase  Manhattan
Bank, as Trustee and First Trust Advisors L.P., as Evaluator  and
Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trusts will be administered, and
investments  by the Trusts from proceeds of subsequent  deposits,
if  any,  will  be  made, in accordance with  the  terms  of  the
Indenture.  The assets of each Trust will consist of a  portfolio
of  equity securities (the "Equity Securities") as set  forth  in
the Prospectus.  For purposes of this opinion, it is assumed that
each Equity Security is equity for federal income tax purposes.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion  that,  under existing United States Federal  income  tax
law:

      I.    Each  Trust  is  not  an  association  taxable  as  a
corporation for Federal income tax purposes but will be  governed
by the provisions of subchapter J (relating to Trusts) of Chapter
1,  Internal Revenue Code of 1986 (the "Code"); each Unit  holder
will  be treated as the owner of a pro rata share of each of  the
assets  of  a Trust, in the proportion that the number  of  Units
held by him bears to the total number of Units outstanding; under
Subpart  E,  Subchapter J of Chapter 1 of the Code, income  of  a
Trust  will  be  treated as income of the  Unit  holders  in  the
proportion described above; and an item of Trust income will have
the same character in the hands of a Unit holder as it would have
in the hands of the Trustee.  Each Unit holder will be considered
to  have received his pro rata share of income derived from  each
Trust  asset when such income is considered to be received  by  a
Trust.  A Unit holder's pro rata portion of distributions of cash
or  property by a corporation with respect to an Equity  Security
as  defined  by  Section 316 of the Code 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 which exceeds 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
be treated as gain from the sale or exchange of property.

     II.     The price a Unit holder pays for his Units generally
including sales charges, is allocated among his pro rata  portion
of  each Equity Security held by such Trust (in proportion to the
fair  market values thereof on the valuation date closest to  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 such Trust.

    III.    Gain  or  loss will be recognized to  a  Unit  holder
(subject  to  various nonrecognition provisions under  the  Code)
upon redemption or sale of his Units, except to the extent an  in
kind  distribution of stock is received by such Unit holder  from
the  Trust as discussed below.  Such gain or loss is measured  by
comparing  the  proceeds  of such redemption  or  sale  with  the
adjusted basis of his Units.  Before adjustment, such basis would
normally  be  cost if the Unit holder had acquired his  Units  by
purchase.  Such basis will be reduced, but not below zero, by the
Unit  holder's pro rata portion of dividends with respect to each
Equity Security which is not taxable as ordinary income.

     IV.    If the Trustee disposes of a Trust asset (whether  by
sale,  exchange, liquidation, redemption, payment on maturity  or
otherwise)  gain  or loss will be recognized to the  Unit  holder
(subject to various nonrecognition provisions under the Code) and
the  amount  thereof  will  be measured  by  comparing  the  Unit
holder's aliquot share of the total proceeds from the transaction
with  his basis for his fractional interest in the asset disposed
of.   Such basis is ascertained by apportioning the tax basis for
his Units (as of the date on which his Units were acquired) among
each  of the Trust assets (as of the date on which his Units were
acquired)  ratably according to their values as of the  valuation
date  nearest the date on which he purchased such Units.  A  Unit
holder's  basis  in his Units and of his fractional  interest  in
each Trust asset must be reduced, but not below zero, by the Unit
holder's  pro  rata  portion of dividends with  respect  to  each
Equity Security which are not taxable as ordinary income.

      V.    Under  the Indenture, under certain circumstances,  a
Unit holder tendering Units for redemption may request an in kind
distribution of Equity Securities upon the redemption of Units or
upon  the termination of a Trust.  As previously discussed, prior
to  the redemption of Units or the termination of a Trust, a Unit
holder is considered as owning a pro rata portion of each of  the
particular   Trust's  assets.   The  receipt  of   an   in   kind
distribution will result in a Unit holder receiving an  undivided
interest  in  whole  shares  of stock  and  possibly  cash.   The
potential  federal income tax consequences which may occur  under
an  in  kind  distribution with respect to each  Equity  Security
owned  by  the  Trust will depend upon whether or  not  a  United
States   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.   The  total  amount of  taxable  gains  (or  losses)
recognized upon such redemption will generally equal the  sum  of
the gain (or loss) recognized under the rules described above  by
the  redeeming  Unit holder with respect to each Equity  Security
owned by the Trust.
     
     A  domestic  corporation owning Units  in  a  Trust  may  be
eligible  for  the 70% dividends received deduction  pursuant  to
Section 243(a) of the Code with respect to such Unit holder's pro
rata  portion  of dividend's received by a trust (to  the  extent
such   dividends   are  taxable  as  ordinary  income   and   are
attributable   to   domestic  corporations),   subject   to   the
limitations  imposed by Sections 246 and 246A of  the  Code.   It
should  be  noted that various legislative proposals  that  would
affect the dividend received deduction have been introduced.
     
     Section  67  of the Code provides that 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  a  Trust  as
miscellaneous itemized deductions subject to this limitation.
     
     A Unit holder will recognize taxable gain (or loss) when all
or  part of the pro rata interest in an Equity Security is either
sold by a Trust or redeemed or when a Unit holder disposes of his
Units  in  a  taxable  transaction, in each case  for  an  amount
greater (or less) than his tax basis therefor (subject to various
non-recognition provisions of the Code).
     
     Any  gain  recognized  on  a sale or  exchange  will,  under
current law, generally be capital gain or loss.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  foreign,  state  or  local  taxes  or  collateral  tax
consequences   with  respect  to  the  purchase,  ownership   and
disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit  to  the  Registration  Statement  (File  No.  333-22269)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                  Very truly yours,



                                  CHAPMAN AND CUTLER

EFF/erg





                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                          April 1, 1997
                                
                                
                                
The Chase Manhattan Bank, as Trustee of
The First Trust Special Situations
  Trust, Series 187
4 New York Plaza, 6th Floor
New York, New York  10004-2413

Attention:     Mr. Paul J. Holland
               Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 187

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
187  (each,  a "Trust"), which will be established under  certain
Standard  Terms and Conditions of Trust dated November 20,  1991,
and  a  related  Trust Agreement dated as of today (collectively,
the  "Indenture") among Nike Securities L.P., as  Depositor  (the
"Depositor"),  First  Trust Advisors L.P.,  as  Evaluator,  First
Trust  Advisors  L.P.,  as Portfolio Supervisor,  and  The  Chase
Manhattan  Bank,  as Trustee (the "Trustee").   Pursuant  to  the
terms of the Indenture, units of fractional undivided interest in
the  Trust  (the "Units") will be issued in the aggregate  number
set forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  333-22269)  filed  with  the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit-holders?"   and  "Legal  Opinions"  in   such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN
                                    



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                          April 1, 1997
                                
                                
                                
The Chase Manhattan Bank, as Trustee of
  The First Trust Special Situations
  Trust, Series 187
4 New York Plaza, 6th Floor
New York, New York 10004-2413

Attention:     Mr. Paul J. Holland
               Vice President


Re:       The First Trust Special Situations Trust, Series 187

Dear Sirs:
     
     We  are  acting  as  counsel for The  Chase  Manhattan  Bank
("Chase")  in  connection with the execution and  delivery  of  a
Trust Agreement ("the Trust Agreement") dated today's date (which
Trust  Agreement incorporates by reference certain Standard Terms
and Conditions of Trust dated November 20, 1991, and the same are
collectively  referred to herein as the "Indenture")  among  Nike
Securities  L.P.,  as  Depositor (the "Depositor"),  First  Trust
Advisors  L.P.,  as  Evaluator; First  Trust  Advisors  L.P.,  as
Portfolio  Supervisor;  and Chase, as  Trustee  (the  "Trustee"),
establishing The First Trust Special Situations Trust, Series 187
(each,  a  "Trust"), and the confirmation by  Chase,  as  Trustee
under  the  Indenture, that it has registered on the registration
books of the Trust the ownership by the Depositor of a number  of
units  constituting  the  entire  interest  in  the  Trust  (such
aggregate  units  being  herein called "Units"),  each  of  which
represents  an undivided interest in the respective  Trust  which
consists  of common stocks (including, confirmations of contracts
for  the  purchase of certain stocks and bonds not delivered  and
cash,  cash equivalents or an irrevocable letter of credit  or  a
combination  thereof, in the amount required  for  such  purchase
upon  the  receipt of such stocks), such stocks being defined  in
the Indenture as Securities and referenced in the Schedule to the
Indenture.
     
     We   have  examined  the  Indenture,  a  specimen   of   the
certificates  to  be  issued hereunder (the "Certificates"),  the
Closing  Memorandum dated today's date, and such other  documents
as  we  have  deemed necessary in order to render  this  opinion.
Based on the foregoing, we are of the opinion that:
     
     1.    Chase  is  a  duly organized and existing  corporation
having the powers of a Trust Company under the laws of the  State
of New York.
    
    2.     The  Trust  Agreement  has  been  duly  executed   and
delivered  by Chase and, assuming due execution and  delivery  by
the  other  parties  thereto, constitutes the valid  and  legally
binding obligation of Chase.
    
    3.    The  Certificates are in proper form for execution  and
delivery by Chase, as Trustee.
    
    4.    Chase,  as  Trustee, has registered on the registration
books  of  the Trust the ownership of the Units by the Depositor.
Upon  receipt  of  confirmation  of  the  effectiveness  of   the
registration statement for the sale of the Units filed  with  the
Securities  and Exchange Commission under the Securities  Act  of
1933,  the  Trustee may deliver Certificates for such  Units,  in
such names and denominations as the Depositor may request, to  or
upon  the  order  of  the Depositor as provided  in  the  Closing
Memorandum.
    
    5.    Chase,  as Trustee, may lawfully advance to  the  Trust
amounts   as  may  be  necessary  to  provide  periodic  interest
distributions of approximately equal amounts, and be  reimbursed,
without  interest,  for  any  such advances  from  funds  in  the
interest account, as provided in the Indenture.
    
    In  rendering the foregoing opinion, we have not  considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered.

                                       Very truly yours,


                                       CARTER, LEDYARD & MILBURN




First Trust Advisors L.P.
1001 Warrenville Road
Lisle, Illinois  60532




April 1, 1997


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 187

Gentlemen:
     
     We   have  examined  the  Registration  Statement  File  No.
333-22269 for the above captioned fund.  We hereby consent to the
use  in  the  Registration Statement of the references  to  First
Trust Advisors L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

First Trust Advisors L.P.



Robert M. Porcellino
Vice President



<TABLE> <S> <C>

<ARTICLE>  6
<LEGEND> This schedule contains summary financial information extracted
from Amendment number 1 to form   S-6 and is qualified in its entirety
by reference to such Amendment number 1 to form S-6.
</LEGEND>                        
<SERIES>                         
<NUMBER>                         1
<NAME>                           Target 5 Trust, April 1997 Advisory Series
<MULTIPLIER>                     1
       
<S>                              <C>
<PERIOD-TYPE>                    Other
<FISCAL-YEAR-END>                APR-01-1997
<PERIOD-START>                   APR-01-1997
<PERIOD-END>                     APR-01-1997
<INVESTMENTS-AT-COST>            149,993
<INVESTMENTS-AT-VALUE>           149,993
<RECEIVABLES>                    0
<ASSETS-OTHER>                   0
<OTHER-ITEMS-ASSETS>             0
<TOTAL-ASSETS>                   149,993
<PAYABLE-FOR-SECURITIES>         0
<SENIOR-LONG-TERM-DEBT>          0
<OTHER-ITEMS-LIABILITIES>        0
<TOTAL-LIABILITIES>              0
<SENIOR-EQUITY>                  0
<PAID-IN-CAPITAL-COMMON>         149,993
<SHARES-COMMON-STOCK>            14,999
<SHARES-COMMON-PRIOR>            14,999
<ACCUMULATED-NII-CURRENT>        0
<OVERDISTRIBUTION-NII>           0
<ACCUMULATED-NET-GAINS>          0
<OVERDISTRIBUTION-GAINS>         0
<ACCUM-APPREC-OR-DEPREC>         0
<NET-ASSETS>                     149,993
<DIVIDEND-INCOME>                0
<INTEREST-INCOME>                0
<OTHER-INCOME>                   0
<EXPENSES-NET>                   0
<NET-INVESTMENT-INCOME>          0
<REALIZED-GAINS-CURRENT>         0
<APPREC-INCREASE-CURRENT>        0
<NET-CHANGE-FROM-OPS>            0
<EQUALIZATION>                   0
<DISTRIBUTIONS-OF-INCOME>        0
<DISTRIBUTIONS-OF-GAINS>         0
<DISTRIBUTIONS-OTHER>            0
<NUMBER-OF-SHARES-SOLD>          0
<NUMBER-OF-SHARES-REDEEMED>      0
<SHARES-REINVESTED>              0
<NET-CHANGE-IN-ASSETS>           0
<ACCUMULATED-NII-PRIOR>          0
<ACCUMULATED-GAINS-PRIOR>        0
<OVERDISTRIB-NII-PRIOR>          0
<OVERDIST-NET-GAINS-PRIOR>       0
<GROSS-ADVISORY-FEES>            0
<INTEREST-EXPENSE>               0
<GROSS-EXPENSE>                  0
<AVERAGE-NET-ASSETS>             0
<PER-SHARE-NAV-BEGIN>            0
<PER-SHARE-NII>                  0
<PER-SHARE-GAIN-APPREC>          0
<PER-SHARE-DIVIDEND>             0
<PER-SHARE-DISTRIBUTIONS>        0
<RETURNS-OF-CAPITAL>             0
<PER-SHARE-NAV-END>              0
<EXPENSE-RATIO>                  0
<AVG-DEBT-OUTSTANDING>           0
<AVG-DEBT-PER-SHARE>             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  6
<LEGEND> This schedule contains summary financial information extracted
from Amendment number 1 to form S-6 and is qualified in its entirety by
reference to such Amendment number 1 to form S-6.
</LEGEND>                        
<SERIES>                         
<NUMBER>                         2
<NAME>                           Target 10 Trust, April 1997 Advisory Series
<MULTIPLIER>                     1
       
<S>                              <C>
<PERIOD-TYPE>                    Other
<FISCAL-YEAR-END>                APR-01-1997
<PERIOD-START>                   APR-01-1997
<PERIOD-END>                     APR-01-1997
<INVESTMENTS-AT-COST>            150,000
<INVESTMENTS-AT-VALUE>           150,000
<RECEIVABLES>                    0
<ASSETS-OTHER>                   0
<OTHER-ITEMS-ASSETS>             0
<TOTAL-ASSETS>                   150,000
<PAYABLE-FOR-SECURITIES>         0
<SENIOR-LONG-TERM-DEBT>          0
<OTHER-ITEMS-LIABILITIES>        0
<TOTAL-LIABILITIES>              0
<SENIOR-EQUITY>                  0
<PAID-IN-CAPITAL-COMMON>         150,000
<SHARES-COMMON-STOCK>            15,000
<SHARES-COMMON-PRIOR>            15,000
<ACCUMULATED-NII-CURRENT>        0
<OVERDISTRIBUTION-NII>           0
<ACCUMULATED-NET-GAINS>          0
<OVERDISTRIBUTION-GAINS>         0
<ACCUM-APPREC-OR-DEPREC>         0
<NET-ASSETS>                     150,000
<DIVIDEND-INCOME>                0
<INTEREST-INCOME>                0
<OTHER-INCOME>                   0
<EXPENSES-NET>                   0
<NET-INVESTMENT-INCOME>          0
<REALIZED-GAINS-CURRENT>         0
<APPREC-INCREASE-CURRENT>        0
<NET-CHANGE-FROM-OPS>            0
<EQUALIZATION>                   0
<DISTRIBUTIONS-OF-INCOME>        0
<DISTRIBUTIONS-OF-GAINS>         0
<DISTRIBUTIONS-OTHER>            0
<NUMBER-OF-SHARES-SOLD>          0
<NUMBER-OF-SHARES-REDEEMED>      0
<SHARES-REINVESTED>              0
<NET-CHANGE-IN-ASSETS>           0
<ACCUMULATED-NII-PRIOR>          0
<ACCUMULATED-GAINS-PRIOR>        0
<OVERDISTRIB-NII-PRIOR>          0
<OVERDIST-NET-GAINS-PRIOR>       0
<GROSS-ADVISORY-FEES>            0
<INTEREST-EXPENSE>               0
<GROSS-EXPENSE>                  0
<AVERAGE-NET-ASSETS>             0
<PER-SHARE-NAV-BEGIN>            0
<PER-SHARE-NII>                  0
<PER-SHARE-GAIN-APPREC>          0
<PER-SHARE-DIVIDEND>             0
<PER-SHARE-DISTRIBUTIONS>        0
<RETURNS-OF-CAPITAL>             0
<PER-SHARE-NAV-END>              0
<EXPENSE-RATIO>                  0
<AVG-DEBT-OUTSTANDING>           0
<AVG-DEBT-PER-SHARE>             0
        

</TABLE>


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