FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 51
485BPOS, 1995-11-30
Previous: NICHOLAS APPLEGATE INVESTMENT TRUST, N-30D, 1995-11-30
Next: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 55, 485BPOS, 1995-11-30





                                                File No. 33-56314



               SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549-1004
                                
                         POST-EFFECTIVE
                         AMENDMENT NO. 3
                                
                               TO
                            FORM S-6

For Registration Under the Securities Act of 1933 of Securities
of Unit Investment Trusts Registered on Form N-8B-2

       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
             THE CMO UNIT INVESTMENT TRUST, SERIES 2
                      (Exact Name of Trust)
                                
                      NIKE SECURITIES L.P.
                    (Exact Name of Depositor)
                                
                      1001 Warrenville Road
                     Lisle, Illinois  60532
                                
  (Complete address of Depositor's principal executive offices)
                                

          NIKE SECURITIES L.P.      CHAPMAN AND CUTLER
          Attn:  James A. Bowen     Attn:  Eric F. Fess
          1001 Warrenville Road     111 West Monroe Street
          Lisle, Illinois  60532    Chicago, Illinois  60603

        (Name and complete address of agents for service)
                                
It is proposed that this filing will become effective (check
appropriate box)

:    :  immediately upon filing pursuant to paragraph (b)
:  x :  December 1, 1995
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
September 18, 1995.



<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2
                                 1,708 UNITS


PROSPECTUS
Part One
Dated November 22, 1995

Note: Part One of this Prospectus may not be distributed unless accompanied by
      Part Two.

The Trust

The CMO Unit Investment Trust, Series 2 (the "Trust") is a fixed portfolio of
taxable collateralized mortgage obligations (CMOs).  At October 16, 1995, each
Unit represented a 1/1,708 undivided interest in the principal and net income
of the Trust (see "What is the First Trust Special Situations Trust?" in Part
Two).

The Units being offered by this Prospectus are issued and outstanding Units
which have been purchased by the Sponsor in the secondary market or from the
Trustee after having been tendered for redemption.  The profit or loss
resulting from the sale of Units will accrue to the Sponsor.  No proceeds from
the sale of Units will be received by the Trust.

Public Offering Price per Unit

The Public Offering Price per Unit is equal to the aggregate value of the
Securities in the Portfolio of the Trust divided by the number of Units
outstanding, plus a sales charge of 5.5% of the Public Offering Price (5.820%
of the amount invested).  At October 16, 1995, the Public Offering Price per
Unit was $492.66 plus net interest accrued to date of settlement (three
business days after such date) of $1.79 (see "Market for Units" in Part Two).

      Please retain both parts of this Prospectus for future reference.
______________________________________________________________________________
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


<PAGE>
Estimated Current Return and Estimated Long-Term Return

Estimated Current Return to Unit holders was 6.87% per annum on October 16,
1995.  Estimated Long-Term Return to Unit holders was 6.87% per annum on
October 16, 1995.  Estimated Current Return is calculated by dividing the
Estimated Net Annual Interest Income per Unit by the Public Offering Price per
Unit.  Estimated Long-Term Return is calculated using a formula which (1)
takes into consideration and determines and factors in the relative weightings
of the market values, yields (which take into account the amortization of
premiums and the accretion of discounts) and estimated average life of all of
the Securities in the Trust and (2) takes into account a compounding factor
and the expenses and sales charge associated with each Unit of the Trust.
Since the market values and estimated average lives of the Securities and the
expenses of the Trust will change, there is no assurance that the present
Estimated Current Return and Estimated Long-Term Return indicated above will
be realized in the future.  Estimated Current Return and Estimated Long-Term
Return are expected to differ because the calculation of the Estimated Long-
Term Return reflects the estimated date and amount of principal returned while
the Estimated Current Return calculations include only Net Annual Interest
Income and Public Offering Price.  The above figures are based on estimated
per Unit cash flows.  Estimated cash flows will vary with changes in fees and
expenses, with changes in current interest rates, and with the principal
prepayment, redemption, maturity, exchange or sale of the underlying
Securities and with changes in the average life assumptions of the CMO
securities.   See "What are Estimated Current Return and Estimated Long-Term
Return?" in Part Two.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2
           SUMMARY OF ESSENTIAL INFORMATION AS OF OCTOBER 16, 1995
                        Sponsor:  Nike Securities L.P.
                   Evaluator:  First Trust Evaluators L.P.
          Trustee:  The Chase Manhattan Bank (National Association)


<TABLE>
<CAPTION>
GENERAL INFORMATION

<S>                                                                 <C>
Principal Amount of Securities in the Trust                           $777,982
Number of Units                                                          1,708
Fractional Undivided Interest in the Trust per Unit                    1/1,708
Public Offering Price:
  Aggregate Value of Securities in the Portfolio                      $795,169
  Aggregate Value of Securities per Unit                               $465.56
  Sales Charge 5.820% (5.5% of Public Offering Price)                   $27.10
  Public Offering Price per Unit                                       $492.66*
Redemption Price and Sponsor's Repurchase Price per Unit
  ($27.10 less than the Public Offering Price per Unit)                $465.56*
Liquidation Amount of the Trust                                     $2,000,000

</TABLE>
Date Trust Established                                        January 13, 1993
Mandatory Termination Date                                   December 31, 2042

[FN]
*Plus net interest accrued to date of settlement (three business days after
purchase) (see "Public Offering Price per Unit" herein and "Redemption of
Units" and "Purchase of Units by the Sponsor" in Part Two).

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2
           SUMMARY OF ESSENTIAL INFORMATION AS OF OCTOBER 16, 1995
                        Sponsor:  Nike Securities L.P.
                   Evaluator:  First Trust Evaluators L.P.
          Trustee:  The Chase Manhattan Bank (National Association)


<TABLE>
<CAPTION>
SPECIAL INFORMATION

<S>                                                                  <C>
Calculation of Estimated Net Annual Interest Income per Unit
    (Excluding the Effect of Premiums and Discounts):
  Estimated Annual Interest Income                                   $36.19
  Less:  Estimated Annual Expense                                     $2.35
                                                                     ______
  Estimated Net Annual Interest Income per Unit                      $33.84
                                                                     ======
Estimated Daily Rate of Net Interest Accrual per Unit                $.0940
                                                                     ======
Estimated Current Return Based on Public Offering Price                6.87%
                                                                     ======
Estimated Long-Term Return Based on Public Offering Price              6.87%
                                                                     ======

</TABLE>
Trustee's Annual Fee:  $.90 per Unit outstanding, exclusive of expenses of the
Trust.
Evaluator's Annual Fee:  $.30 per $1,000 principal amount of underlying
securities.
Supervisory Fee:  Maximum of $.25 per Unit outstanding annually.
Distributions will generally be made on or shortly after the twenty-eighth day
of each month to Unit holders of record on the first day of such month.


<PAGE>






                        REPORT OF INDEPENDENT AUDITORS


The Unit Holders of The First Trust
Special Situations Trust, Series 51, The
CMO Unit Investment Trust, Series 2

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of The First Trust Special Situations Trust,
Series 51, The CMO Unit Investment Trust, Series 2 as of July 31, 1995, and
the related statements of operations and changes in net assets for each of the
two years in the period then ended and for the period from the Date of
Deposit, January 13, 1993, to July 31, 1993.  These financial statements are
the responsibility of the Trust's Sponsor.  Our responsibility is to express
an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of July 31, 1995, by
correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Sponsor, as
well as evaluating the overall financial statement presentation.  We believe
that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The First Trust Special
Situations Trust, Series 51, The CMO Unit Investment Trust, Series 2 at July
31, 1995, and the results of its operations and changes in its net assets for
each of the two years in the period then ended and for the period from the
Date of Deposit, January 13, 1993, to July 31, 1993, in conformity with
generally accepted accounting principles.




                                                             ERNST & YOUNG LLP
Chicago, Illinois
October 27, 1995


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2

                     STATEMENT OF ASSETS AND LIABILITIES

                                July 31, 1995


<TABLE>
<CAPTION>
                                    ASSETS

<S>                                                               <C>
Securities, at market value (cost $792,126)
  (Note 1)                                                          $814,623
Accrued interest                                                       5,279
                                                                    ________
                                                                     819,902
</TABLE>
<TABLE>
<CAPTION>
                          LIABILITIES AND NET ASSETS

<S>                                                  <C>          <C>
Unit redemptions payable                                               9,326
Accrued liabilities                                                    2,305
Cash overdraft                                                           614
                                                                    ________
                                                                      12,245
                                                                    ________
Net assets, applicable to 1,829 outstanding
    units of fractional undivided interest:
  Cost of Trust assets (Note 1)                        $792,126
  Unrealized appreciation                                22,497
  Distributable funds (deficit)                         (6,966)
                                                       ________
                                                                    $807,657
                                                                    ========

Net asset value per unit                                             $441.58
                                                                    ========

</TABLE>
[FN]

               See accompanying notes to financial statements.

<PAGE>
                 THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                       THE CMO UNIT INVESTMENT TRUST, SERIES 2

                                      PORTFOLIO

                                    July 31, 1995


The portfolio consists of the following collateralized mortgage obligations,
all of which are Support Class Bonds.

<TABLE>
<CAPTION>
                                            Final
    Name of issuer and          Coupon   distribution    Principal      Market
    title of security            rate        date          amount       value

<S>                             <C>        <C>           <C>           <C>
Federal Home Loan Mortgage
  Corporation Multiclass
  Mortgage Participation
  Certificates (Guaranteed),
  Series, 1434-V                7.50%     12/15/2022     $297,012      288,280
Federal National Mortgage
  Association Guaranteed
  REMIC Pass-Through
  Certificates, Fannie Mae
  REMIC Trust, 1992-215,
  Class 215-L                   7.75      12/25/2022      530,000      526,343
                                                         _____________________

                                                         $827,012      814,623
                                                         =====================

</TABLE>
[FN]

               See accompanying notes to financial statements.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2

                           STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                             Period from the
                                                             Date of Deposit,
                                 Year ended    Year ended   Jan. 13, 1993, to
                               July 31, 1995 July 31, 1994    July 31, 1993
<S>                               <C>             <C>            <C>

Interest income                    $75,660        229,350        232,143

Expenses:
  Trustee's fees and related
    expenses                       (4,959)        (8,944)        (3,380)
  Evaluator's fees                   (298)          (907)          (948)
  Supervisory fees                   (917)        (1,415)          (791)
                                 _______________________________________
    Investment income - net         69,486        218,084        227,024

Net gain (loss) on investments:
  Net realized gain (loss)        (11,581)        259,145          1,350
  Change in unrealized
    appreciation/depreciation       65,114      (420,872)        378,255
                                 _______________________________________
                                    53,533      (161,727)        379,605
                                 _______________________________________
Net increase in net assets
  resulting from operations       $123,019         56,357        606,629
                                 =======================================

</TABLE>
[FN]

               See accompanying notes to financial statements.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2

                     STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                             Period from the
                                                             Date of Deposit,
                                 Year ended    Year ended   Jan. 13, 1993, to
                               July 31, 1995 July 31, 1994    July 31, 1993


<S>                              <C>            <C>             <C>
Net increase in net assets
    resulting from operations:
  Investment income - net          $69,486        218,084        227,024
  Net realized gain (loss) on
    investments                   (11,581)        259,145          1,350
  Change in unrealized
    appreciation/ depreciation
    on investments                  65,114      (420,872)        378,255
                               _________________________________________
                                   123,019         56,357        606,629

Units redeemed (694, 3,137
    and 90 in 1995, 1994 and
    1993, respectively):
  Principal portion              (298,884)    (2,320,632)       (90,808)
  Net interest accrued             (1,283)        (5,932)          (223)
                               _________________________________________
                                 (300,167)    (2,326,564)       (91,031)

Distributions to unit holders:
  Investment income - net         (66,644)      (243,915)      (190,998)
  Principal from investment
    transactions                  (11,404)    (2,162,938)              -
                               _________________________________________
                                  (78,048)    (2,406,853)      (190,998)
                               _________________________________________
Total increase (decrease) in
  net assets                     (255,196)    (4,677,060)        324,600

Net assets:
  At the beginning of the
    period                       1,062,853      5,739,913      5,415,313
                               _________________________________________
  At the end of the period
    (including distributable
    funds (deficit) applicable
    to Trust units of $(6,966),
    $18,347 and $33,195 at
    July 31, 1995, 1994 and
    1993, respectively)           $807,657      1,062,853      5,739,913
                               =========================================
Trust units outstanding at the
  end of the period                  1,829          2,523          5,660

</TABLE>
[FN]
               See accompanying notes to financial statements.

<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2

                        NOTES TO FINANCIAL STATEMENTS


1.  Significant accounting policies

Security valuation -

Securities are stated at values as determined by First Trust Evaluators L.P.
(formerly First Trust Advisors L.P.), an affiliate of the Sponsor.  The values
of the securities are based on (1) current bid prices for the securities
obtained from dealers or brokers who customarily deal in securities comparable
to those held by the Trust, (2) current bid prices for comparable securities,
(3) appraisal or (4) any combination of the above.

Security cost -

The Trust's cost of its portfolio is based on the offering prices of the
securities on the Date of Deposit, January 13, 1993.  The premium or discount
is not being amortized.  Realized gain (loss) from security transactions is
reported on an identified cost basis.  Sales of securities are recorded on the
trade date.

Federal income taxes -

The Trust is not taxable for Federal income tax purposes.  Each unit holder is
considered to be the owner of a pro rata portion of the Trust and,
accordingly, no provision has been made for Federal income taxes.

Expenses of the Trust -

The Trustee is United States Trust Company of New York.  The Trustee's fees
are $.90 per unit outstanding, exclusive of expenses of the Trust.  Effective
September 1, 1995, The Chase Manhattan Bank (National Association) will
succeed United States Trust Company of New York as Trustee; the Trustee fees
will not be affected by the change.  An annual fee of $.30 per $1,000
principal amount of securities outstanding is payable to the Evaluator.
Additionally, the Trust pays all related expenses of the Trustee, recurring
financial reporting costs and an annual supervisory fee payable to an
affiliate of the Sponsor.

Distributions to unit holders -

Distributions to unit holders of investment income - net and principal are
presented on the accrual basis.

2.  Unrealized appreciation and depreciation

An analysis of net unrealized appreciation at July 31, 1995 follows:

<TABLE>

            <S>                                           <C>
            Unrealized appreciation                        $22,497
            Unrealized depreciation                              -
                                                          ________

                                                           $22,497
                                                          ========
</TABLE>

<PAGE>
3.  Other information

Cost to investors -

The cost to initial investors of units of the Trust was based on the aggregate
offering price of the securities on the date of an investor's purchase, plus a
sales charge of 5.5% of the public offering price which is equivalent to
approximately 5.820% of the net amount invested.

Selected data per unit of the Trust
  outstanding throughout each period -

<TABLE>
<CAPTION>
                                                             Period from the
                                                             Date of Deposit,
                                Year ended     Year ended   Jan. 13, 1993, to
                              July 31, 1995  July 31, 1994    July 31, 1993

<S>                               <C>            <C>               <C>
Interest income                   $38.74         48.30             40.44
Expenses                           (3.16)        (2.37)             (.89)
                                 _______________________________________
    Investment income - net        35.58         45.93             39.55

Distributions to unit holders:
  Investment income - net         (31.80)       (52.20)           (33.22)
  Principal from investment
    transactions                   (4.52)      (535.58)             -

Net gain (loss) on investments     21.05        (51.00)            66.00
                                 _______________________________________
    Total increase (decrease)
       in net assets               20.31       (592.85)            72.33

Net assets:
  Beginning of the period         421.27      1,014.12            941.79
                                 _______________________________________

  End of the period              $441.58        421.27          1,014.12
                                 =======================================

</TABLE>
Accrued interest to the Date of Deposit totaling $14,083, plus net interest
accrued to the First settlement date, January 21, 1993, totaling $10,563, were
distributed to the Sponsor as the unit holder of record.  The initial
subsequent distribution to unit holders, $1.78 of investment income - net per
unit, was paid on February 28, 1993, to all unit holders of record on February
1, 1993.


<PAGE>
             THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 51
                   THE CMO UNIT INVESTMENT TRUST, SERIES 2

                                   PART ONE
                       Must be Accompanied by Part Two

                            _____________________
                             P R O S P E C T U S
                            _____________________

                  SPONSOR:          Nike Securities L.P.
                                    1001 Warrenville Road
                                    Lisle, Illinois  60532
                                    (800) 621-1675

                  TRUSTEE:          The Chase Manhattan Bank
                                    (National Association)
                                    770 Broadway
                                    New York, New York  10003

                  LEGAL COUNSEL     Chapman and Cutler
                  TO SPONSOR:       111 West Monroe Street
                                    Chicago, Illinois  60603

                  LEGAL COUNSEL     Carter Ledyard & Milburn
                  TO TRUSTEE:       2 Wall Street
                                    New York, New York  10005

                  INDEPENDENT       Ernst & Young LLP
                  AUDITORS:         Sears Tower
                                    233 South Wacker Drive
                                    Chicago, Illinois  60606

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 statement and exhibits relating thereto, which the Trust has
filed with the Securities and Exchange Commission, Washington, D.C., under the
Securities Act of 1933 and the Investment Company Act of 1940, and to which
reference is hereby made.



              The CMO Unit Investment Trust Series

The First Trust (registered trademark) Special Situations Trust

PROSPECTUS                      NOTE: THIS PART TWO PROSPECTUS MAY
Part Two                                ONLY BE USED WITH PART ONE      
Dated November 20, 1995


The Trust. The First Trust Special Situations Trust (the "Trusts" 
and each a "Trust") are unit investment trusts consisting of a 
fixed portfolio of taxable collateralized mortgage obligations 
("CMOs"). The estimated average life of each Trust is set forth 
in Part One for each Trust. CERTAIN TRUSTS ARE COMPRISED PRINCIPALLY 
OF "SUPPORT CLASS" BONDS. FOR A DISCUSSION OF THE RISKS INHERENT 
IN AN INVESTMENT IN SUPPORT CLASS BONDS, SEE "WHAT IS THE FIRST 
TRUST SPECIAL SITUATIONS TRUST?-THE SECURITIES-LIFE OF THE SECURITIES 
AND OF THE TRUSTS." AN INVESTMENT IN SUCH A TRUST MAY NOT BE SUITABLE 
FOR AN INVESTOR WHO SEEKS A FIXED RATE OF RETURN FOR A SPECIFIED 
PERIOD OF TIME. THE RATE OF PREPAYMENT ON THE UNDERLYING MORTGAGES 
OF SUPPORT CLASS CMOS IN A TRUST WILL CAUSE FLUCTUATION, WHICH 
MAY BE SUBSTANTIAL, BOTH IN THE AMOUNT OF INCOME EARNED BY THE 
TRUST AND IN THE TIMING OF THE PRINCIPAL DISTRIBUTIONS. THIS FLUCTUATION 
MAY ALSO ADVERSELY AFFECT THE REPURCHASE AND REDEMPTION PRICES 
OF, AND TOTAL RETURN FROM, UNITS OF SUCH A TRUST.

The Objectives of each Trust are monthly distributions of interest 
and principal and conservation of capital through an investment 
in a portfolio of CMOs.

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

The Trusts may be well suited for purchase by Individual Retirement 
Accounts, Keogh Plans, pension funds and other tax-deferred retirement 
plans. The minimum purchase is 1 Unit. Investors should consult 
with their tax advisers before investing. See "Why are Investments 
in the Trusts Suitable for Retirement Plans?"

For Information on Estimated Current Return and Estimated Long-Term 
Return, see "Special Information" appearing in Part One for each Trust.

Public Offering Price The secondary market Public Offering Price 
per Unit will be equal to the aggregate bid price of the Securities 
in the portfolio of a Trust divided by the number of Units outstanding, 
plus a sales charge as indicated in Part One for each Trust. The 
sales charge is reduced on a graduated scale for sales involving 
at least that amount specified in Part One for each Trust. See 
"How is the Public Offering Price Determined?" for the method 
of evaluation.

Monthly Distributions of principal, prepayments of principal, 
if any, and interest received by a Trust will be paid in cash 
unless the Unit holder elects to have them automatically reinvested 
as described herein. See "How Can Distributions to Unit Holders 
be Reinvested?" Investors, at the time of purchase, will have 
the ability to designate that only principal payments (including 
prepayments) or only interest payments or both are to be reinvested. 
Monthly distributions will be made on those dates specified in 
Part One for each Trust.

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

BOTH PARTS OF THE PROSPECTUS SHOULD BE RETAINED FOR FUTURE REFERENCE.


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.


Page 1

              The CMO Unit Investment Trust Series
            The First Trust Special Situations Trust

What is the First Trust Special Situations Trust?

The First Trust Special Situations Trust is a series of investment 
companies created by the Sponsor under the name of The First Trust 
Special Situations Trust, all of which are generally similar but 
each of which is separate and is designated by a different series 
number (the "Trusts" and each a "Trust"). Each Series consists 
of an underlying separate unit investment trust consisting of 
a portfolio containing taxable collateralized mortgage obligations 
("CMOs"). 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 (National Association), as Trustee,  
First Trust Advisors L.P., as  Portfolio Supervisor and FT Evaluators 
L.P. as Evaluator.

The objectives of each Trust are monthly distributions of interest 
and principal and conservation of capital through an investment 
in a portfolio of Securities (the "Portfolio"). Because certain 
of the Securities from time to time may be prepaid or will mature 
in accordance with their terms or may be sold under circumstances 
described herein, the Trusts are not expected to retain their 
present size and composition. Units will remain outstanding until 
redeemed upon tender to the Trustee by any Unit holder (which 
may include the Sponsor) or until the termination of the Trusts 
pursuant to the Indenture.

In selecting Securities for deposit in the Trusts, the following 
factors, among others, were considered by the Sponsor: (i) the 
types of such CMOs available; (ii) the prices and yields of such 
Securities relative to other comparable securities, including 
the extent to which such securities are trading at a premium or 
at a discount from par; (iii) the estimated average lives of the 
Securities; (iv) the payment provisions applicable to the Securities; 
and (v) whether the Securities were issued after July 18, 1984. 
See "Portfolio" appearing in Part One for each Trust for information 
with respect to the Securities in the Trusts.

An investment in Units of a Trust should be made with an understanding 
of the risks which an investment in fixed rate long-term debt 
obligations may entail, including the risk that the value of a 
Portfolio and hence of the Units will decline with increases in 
interest rates. The value of the underlying Securities will fluctuate 
inversely with changes in interest rates. In addition, the potential 
for appreciation of the underlying Securities, which might otherwise 
be expected to occur as a result of a decline in interest rates, 
may be limited or negated by increased principal prepayments in 
respect of the underlying mortgages. The high inflation of the 
early 1980s, together with the fiscal measures adopted to attempt 
to deal with it, has resulted in wide fluctuations in interest 
rates and, thus, in the value of fixed rate long-term debt obligations 
generally. The Sponsor cannot predict whether such fluctuations 
will continue in the future.

The Portfolios of the Trusts may contain Securities which were 
acquired at a market discount. Such Securities trade at less than 
par value because the interest rates thereon are lower than interest 
rates on comparable debt securities being issued at currently 
prevailing interest rates. If such interest rates for newly issued 
and otherwise comparable securities increase, the market discount 
of previously issued securities will become greater, and if such 
interest rates for newly issued comparable securities decline, 
the market discount of previously issued securities will be reduced, 
other things being equal. Investors should also note that the 
value of securities purchased at a market discount will increase 
in value faster than securities purchased at a market premium 
if interest rates decrease. Conversely, if interest rates increase 
the value of securities purchased at a market discount will decrease 
faster than securities purchased at a premium. In addition, if 
interest rates rise, the prepayment risk of higher yielding, premium 
securities and the prepayment benefit for lower yielding, discount 
securities will be reduced. Prepayments of principal on securities 
purchased at a market discount will result in some gain on investment. 
Market discount attributable to interest changes does not indicate 
a lack of market confidence in the issue. Neither the Sponsor 
nor the Trustee shall be liable in any way for any default, failure 
or defect in any of the Securities.


Page 2


The Portfolios of the Trusts may contain Securities which were 
acquired at a market premium. Such Securities trade at more than 
par value because the interest coupons thereon are higher than 
interest coupons on comparable debt securities being issued at 
currently prevailing interest rates. If such interest rates for 
newly issued and otherwise comparable securities decrease, the 
market premium of previously issued securities will be increased, 
and if such interest rates for newly issued comparable securities 
increase, the market premium of previously issued securities will 
be reduced, other things being equal. The current returns of securities 
trading at a market premium are initially higher than the current 
returns of comparably rated debt securities of a similar type 
issued at currently prevailing interest rates because premium 
securities tend to decrease in market value as they approach maturity 
when the face amount becomes payable. Because part of the purchase 
price is thus returned not at maturity but through current income 
payments, early redemption of a premium security at par or early 
prepayments of principal will result in a reduction in yield. 
Prepayments of principal on securities purchased at a market premium 
are more likely than prepayments on securities purchased at par 
or at a market discount and the level of prepayments will generally 
increase if interest rates decline. Prepayments of principal on 
securities purchased at a market premium will result in some loss 
on investment. Market premium attributable to interest changes 
does not indicate market confidence in the issue.

The Securities. The Securities in the Trusts may consist of one 
or more of several classes of CMOs, including:

Standard Bonds: This class of CMO accrues interest at a fixed 
rate on its outstanding principal amount. The interest is payable 
monthly, quarterly or semi-annually as specified. Holders of Standard 
Bonds receive only interest until all CMOs issued in the same 
series with earlier final distribution dates have been paid in full.

Compound Interest Bonds: Interest accrues upon this class of CMO 
but is not payable until all classes of CMOs issued in the same 
series with earlier final distribution dates have been paid in 
full. Interest that accrues but is not paid is added to the principal 
amount of the Compound Interest Bonds.

Adjustable Rate Bonds: Interest rates on these classes of CMOs 
may increase or decrease at one or more dates in the future according 
to the documentation governing their issuance.

Floating Rate Bonds: Interest rates on these classes of CMOs vary 
directly or inversely (although not necessarily proportionately) 
to an interest rate index. The interest rate is usually capped 
to limit the extent to which it is required to over-collateralize 
the CMOs in the series with mortgage backed securities in order 
to ensure that there is sufficient cash flow to service all the 
classes of CMOs in that series.

Support Class Bonds and Planned Amortization Bonds or Targeted 
Amortization Bonds: These classes of CMOs receive payments of 
principal according to a planned schedule to the extent that prepayments 
on the underlying mortgage backed securities occur within a broad 
time period (the "Protection Period"). The principal is reduced 
only in specified amounts at specified times resulting in greater 
predictability of payment for the Planned Amortization Bonds or 
Targeted Amortization Bonds. IF PREPAYMENTS ON THE UNDERLYING 
MORTGAGE BACKED SECURITIES OCCUR AT A RATE GREATER OR LESS THAN 
THAT PROVIDED FOR BY THE PROTECTION PERIOD, THEN THE EXCESS OR 
DEFICIENCY OF CASH FLOWS GENERATED IS ABSORBED BY THE OTHER SUPPORT 
CLASSES OF CMOS IN THE PARTICULAR SERIES UNTIL THE PRINCIPAL AMOUNT 
OF EACH OF THE OTHER SUPPORT CLASSES HAS BEEN PAID IN FULL, RESULTING 
IN LESS PREDICTABILITY FOR THOSE OTHER SUPPORT CLASSES. The principal 
reduction schedule of the Planned Amortization Bonds or Targeted 
Amortization Bonds may be determined according to an interest 
rate index. If the index rises or falls, then more or less, respectively, 
of the payments on the underlying mortgage backed securities will 
be applied to amortize the Planned Amortization Bonds or Targeted 
Amortization Bonds.

Principal Only Bonds: This class of stripped CMO has the right 
to all principal payments from the underlying mortgage backed 
securities. Principal Only Bonds sell at a deep discount. The 
return on a Principal Only Bond increases the faster prepayments 
are received at par. The return on a Principal Only Bond decreases 
if the rate of prepayment is slow.

Page 3


Interest Only Bonds: This class of CMO has the right to receive 
only payments of interest from the pool of underlying mortgage 
backed securities. Interest Only Bonds have only a notional principal 
amount and are entitled to no payments of principal. The Interest 
Only Bond sells at a substantial premium and therefore the return 
on an Interest Only Bond increases as the rate of prepayment decreases 
because the notional principal amount upon which interest accrues 
remains large for a longer period of time.

A Trust may also invest in CMOs which contain or exhibit combinations 
of the foregoing classes of CMOs.

Ginnie Maes, Fannie Maes or Freddie Macs, guaranteed by GNMA, 
FNMA and FHLMC, respectively, will be pledged as collateral to 
secure the payment of principal and interest on CMOs in a Trust.

GNMA. The Government National Mortgage Association is a wholly-owned 
corporate instrumentality of the United States within the Department 
of Housing and Urban Development. The National Housing Act of 
1943, as amended, authorizes GNMA to guarantee the timely payment 
of the principal of, and interest on, certificates which are based 
on and backed by a pool of mortgage loans insured by the Federal 
Housing Administration ("FHA"), or guaranteed by the Veteran's 
Administration ("VA"). In order to meet its obligations under 
such guaranty, GNMA may issue its general obligations to the United 
States Treasury in an amount which is at any time sufficient to 
enable GNMA, with no limitations as to amount, to perform its 
obligations under its guaranty. In the event it is called upon 
at any time to make good its guaranty, GNMA has the full power 
and authority to borrow from the Treasury of the United States, 
if necessary, amounts sufficient to make payments of principal 
and interest on the Ginnie Maes.

Ginnie Maes. Ginnie Maes are mortgage backed securities of the 
"fully modified pass-through" type, the terms of which provide 
for timely monthly payments by the issuers to the registered holders 
of their pro rata shares of the scheduled principal payments, 
whether or not collected by the issuers, on account of the mortgages 
backing such Ginnie Maes, plus any prepayment of principal of 
such mortgages received, and interest (net of servicing and guarantee 
charges) on the aggregate unpaid principal balance of such Ginnie 
Maes, whether or not interest on account of such mortgages has 
been collected by the issuers. Ginnie Maes will be guaranteed 
as to timely payment of principal and interest by GNMA. The full 
faith and credit of the United States is pledged to the payment 
of all amounts which may be required to be paid under the guaranty.

FNMA. The Federal National Mortgage Association is a Federally 
chartered, privately owned corporation organized and existing 
under the Federal National Mortgage Association Charter Act. It 
is the nation's largest supplier of residential mortgage funds. 
FNMA was originally established in 1938 as a United States Government 
agency to provide supplemental liquidity to the mortgage market 
but was transformed into a stockholder owned and privately managed 
corporation by legislation enacted in 1968. The Secretary of Housing 
and Urban Development exercises general regulatory power over 
FNMA. FNMA nevertheless maintains certain relationships with the 
United States Government. Although thirteen members of its board 
of directors are authorized to be elected by the shareholders, 
five are appointed by the President of the United States. The 
President can also remove board members, including those elected 
by the shareholders. Although the Secretary of the Treasury has 
discretionary authority to lend FNMA up to $2.25 billion outstanding 
at any time, neither the United States nor any agency thereof 
is obligated to finance FNMA's obligations or to assist FNMA in 
any other matter, and obligations issued by FNMA are not guaranteed 
by and do not constitute a debt or obligation of the United States 
or of any agency or instrumentality thereof other than FNMA. FNMA 
provides funds to the mortgage market primarily by purchasing 
home mortgage loans from local lenders, thereby replenishing funds 
for additional lending. FNMA acquires funds to purchase home mortgage 
loans from many capital market investors which may not ordinarily 
invest in mortgages, thereby expanding the total amount of funds 
available for housing.

Fannie Maes. Fannie Maes are certificates of beneficial interest 
evidencing pro rata undivided ownership interests in pools of 
residential mortgages either previously owned by FNMA or purchased 
by it in connection with the formation of a pool. FNMA guarantees 
the full and timely payment of principal and interest (adjusted 
to the pass-through rate) on the mortgage loans in the pool, whether 
or not received by FNMA


Page 4

or recovered by it in foreclosure. If FNMA were unable to fulfill 
its guaranty, distributions to holders of Fannie Maes would consist 
solely of payments and other recoveries upon the underlying mortgages, 
and, accordingly, delinquencies and defaults would diminish distributions 
to the holders. The obligations of FNMA under its guaranty are 
solely those of FNMA and are not backed by the full faith and 
credit of the United States. Moreover, neither the United States 
nor any of its agencies is obligated to finance the operations 
of FNMA or to assist it.

FHLMC. The Federal Home Loan Mortgage Corporation is a corporate 
instrumentality of the United States created pursuant to the Emergency 
Home Finance Act of 1970 (the "FHLMC Act"). FHLMC's common stock 
is owned by the Federal Home Loan Banks. FHLMC was established 
primarily for the purpose of increasing the availability of mortgage 
credit for the financing of urgently needed housing. It seeks 
to provide an enhanced degree of liquidity for residential mortgage 
investments primarily by assisting in the development of secondary 
markets for conventional mortgages. The principal activity of 
FHLMC currently consists of the purchase of first lien conventional 
mortgage loans or participation interests in such mortgage loans 
and the resale of the mortgage loans so purchased in the form 
of mortgage securities, primarily Freddie Macs. All mortgage loans 
purchased by FHLMC must meet certain standards set forth in the 
FHLMC Act. Mortgages retained by FHLMC are financed with debt 
and equity capital.

Freddie Macs. Freddie Macs represent undivided interests in a 
group of mortgages (a "FHLMC Certificate Group") purchased by 
FHLMC. Each mortgage loan must meet the applicable standards set 
forth in the FHLMC Act. A FHLMC Certificate Group may include 
whole loans, participation interests in whole loans and undivided 
interest in whole loans or participations comprising another FHLMC 
Certificate Group. There are two types of Freddie Macs commonly 
referred to as "Original PCs" and "Gold PCs." In the case of Original 
PCs, FHLMC guarantees the timely payment of interest, at the rate 
provided for by Freddie Macs, on the unpaid principal balance 
outstanding on the underlying mortgage loans in the FHLMC Certificate 
Group represented by the Freddie Macs, whether or not received, 
and also guarantees collection of all principal on the underlying 
mortgage loans, without any offset or deduction, but does not 
guarantee the timely payment of scheduled principal. Unlike Original 
PCs, Gold PCs guarantee the timely payment of both interest and 
scheduled principal, thus producing a more predictable payment 
stream. Gold PCs also offer a shorter payment delay than that 
of conventional mortgage pass-through securities (FHLMC advances 
payment to Gold PC holders 14 days after the borrower's scheduled 
principal and interest payments are due), and a shorter period 
(approximately 45 days) between the first day of the month in 
which the Gold PCs are issued and the initial payment date. Freddie 
Macs are not guaranteed by the United States or by any Federal 
Home Loan Bank and do not constitute debts or obligations of the 
United States or any Federal Home Loan Bank. The obligations of 
FHLMC under its guarantee are obligations solely of FHLMC and 
are not backed by, nor entitled to, the full faith and credit 
of the United States. If FHLMC were unable to fulfill its guaranty, 
distributions to holders of Freddie Macs would consist solely 
of payments and other recoveries upon the underlying mortgages, 
and, accordingly, delinquencies and defaults would diminish distributions 
to the holders.

Liquidity. The Securities in the Trusts have been registered under, 
or are exempt from registration under, the Securities Act of 1933 
and, therefore, may be sold by the Trusts at any time to provide 
funds for purposes of redemption of Units. However, the Securities 
are generally not listed on a national securities exchange or 
on the National Association of Securities Dealers Automated Quotation 
System, Inc. Whether or not the Securities are listed, the principal 
trading market for the Securities will generally be in the over-the-counter 
market. As a result, the existence of a liquid trading market 
for the Securities may depend on whether dealers will make a market 
in the Securities. There can be no assurance that a market will 
be made for any of the Securities, that any market made for the 
Securities will be maintained or of the liquidity of the Securities 
in any markets made. The Trusts may be restricted under the Investment 
Company Act of 1940 from selling Securities to the Sponsor. The 
price at which the Securities may be sold to meet redemptions 
and the value of the Trusts will be adversely affected if trading 
markets for the Securities are limited or absent. However, taking 
into account the foregoing and other factors, the Sponsor believes 
that the


Page 5

nature of the GNMA, FNMA or FHLMC guarantees or other enhancement 
features of any Securities, and the nature of the collateral securing 
payments of principal and interest due on the Securities make 
the Securities adequately marketable for purposes of redemptions 
of Units by the Trustee. See "How May Units be Redeemed?"

Limited Assets and Limited Liability. Except as indicated under 
"Portfolio" appearing in Part One for each Trust and except for 
any Securities that were issued by GNMA, FNMA or FHLMC, the issuers 
of the Securities are limited purpose corporations, trusts or 
other entities ("Limited Purpose Issuers"), organized solely for 
the purpose of issuing CMOs collateralized by Ginnie Maes, Fannie 
Maes, Freddie Macs, mortgage loans, or certificates or other participations 
evidencing an interest in mortgage loans. None of the securities 
(including the Securities deposited in the Trusts) are guaranteed 
by the parent company or any other affiliate of any Limited Purpose 
Issuer. Consequently, holders of these securities (including the 
Trusts) must rely upon payments on the Ginnie Maes, Fannie Maes, 
Freddie Macs, the mortgage loans or other certificates or participations 
evidencing an interest in mortgage loans, and upon any credit 
enhancement and any other collateral securing the securities (including 
the Securities deposited in the Trusts) for the payment of principal 
and interest due on the securities. If the collateral securing 
the securities of each Limited Purpose Issuer is insufficient 
to make payments on those securities, it is unlikely that any 
other asset of the Limited Purpose Issuer will be available for 
payment of the deficiency. The collateral securing the CMOs of 
each Issuer (including the Securities deposited in the Trusts) 
will be held by the CMO trustee as security for the CMOs of that 
Issuer. Although payment of principal of and interest on Ginnie 
Maes, Fannie Maes and Freddie Macs securing certain of the Securities 
is guaranteed by GNMA, FNMA and FHLMC, respectively, the CMOs 
(including the Securities deposited in the Trusts except for any 
Securities which have been issued directly or indirectly by GNMA, 
FNMA or FHLMC) represent obligations solely of the Issuers and 
are not insured or guaranteed by GNMA, FNMA or FHLMC or any other 
governmental agency. The Units of the Trusts are also not guaranteed 
by any of GNMA, FNMA or FHLMC, the United States or any of its 
agencies. A default with respect to the securities of a particular 
Issuer (including the Securities of an Issuer deposited in the 
Trusts) may not necessarily result from a corresponding default 
with respect to the underlying Ginnie Maes, Fannie Maes, Freddie 
Macs or any credit enhancement.

For any Securities that have been issued by issuers other than 
GNMA, FNMA or FHLMC, the Sponsor has been informed that each issuer 
of such Securities has received an opinion of counsel or similar 
assurances to the effect that it is not an investment company 
or that it has been exempted from the definition of an investment 
company by order of the Securities and Exchange Commission.

Investors should note that some of the CMOs in the Trusts have 
been issued by trusts, corporations or other entities that have 
elected to be treated as Real Estate Mortgage Investment Conduits 
("REMICs"). As such, Unit holders will be required to include 
in income their respective pro rata share of interest on each 
such Security (whether or not the Security has original issue 
discount) as interest accrues, whether or not the Unit holder 
is an accrual method taxpayer.

Life of the Securities and of the Trusts. CMOs are generally issued 
as a series of different classes. An issue of CMOs tends to be 
backed by a larger number of mortgages than Ginnie Maes, Fannie 
Maes or Freddie Macs, thus allowing greater statistical prediction 
of prepayment characteristics. Interest and principal payments 
on the mortgages underlying any series will first be applied to 
meet the interest payment requirements of each class in the series 
other than any class in respect of which interest accrues but 
is not paid or any principal only class. Then, principal payments 
on the underlying mortgages are generally applied to pay the principal 
amount of the class that has the earliest maturity date. Once 
that class is retired, the principal payments on the underlying 
mortgages are applied to the class with the next earliest maturity 
date. This is repeated until all classes are paid. Therefore, 
while each class of CMOs remains subject to prepayment as the 
underlying mortgages prepay, structuring several classes of CMOs 
in the stream of principal payments generally allows a closer 
estimate of the period of time when any one class is likely to 
be repaid. The estimate can be even closer with a class of Planned 
Amortization Bonds or Targeted Amortization Bonds. The amortization 
schedule for these CMOs is structured so that, at specified prepayment


Page 6

rates within a relatively wide range, their principal will be 
repaid at specified times and in specified amounts. However, if 
any series of CMOs contains a class of Planned Amortization Bonds 
or Targeted Amortization Bonds, then the other classes in that 
series may not be retired in an order of priority determined strictly 
with reference to their maturity dates.

These other classes are often referred to as "support classes" 
because their function is to support the amortization schedule 
of the Planned Amortization Bonds or Targeted Amortization Bonds 
by absorbing the prepayment risks associated with an investment 
in a CMO. IF THE RATE OF PREPAYMENTS ON THE UNDERLYING MORTGAGES 
IS FASTER THAN ASSUMED, THEN CLASSES WITH MATURITY DATES LATER 
THAN THE PLANNED AMORTIZATION BONDS OR TARGETED AMORTIZATION BONDS 
MAY BE RETIRED EARLIER THAN ESTIMATED TO ENSURE THAT THE PLANNED 
AMORTIZATION BONDS OR TARGETED AMORTIZATION BONDS RECEIVE THE 
PRINCIPAL PAYMENTS REQUIRED BY THEIR AMORTIZATION SCHEDULE. SIMILARLY, 
IF THE RATE OF PREPAYMENTS IS SLOWER THAN ANTICIPATED, EARLIER 
SUPPORT CLASSES MAY BE RETIRED LATER THAN ESTIMATED. HENCE, SUPPORT 
CLASSES OF A SERIES THAT CONTAINS PLANNED AMORTIZATION BONDS OR 
TARGETED AMORTIZATION BONDS HAVE LESS PREDICTABLE PREPAYMENT CHARACTERISTICS 
THAN CLASSES OF A SERIES THAT DOES NOT. THIS LACK OF PREDICTABILITY 
REGARDING PREPAYMENTS ALSO CAUSES SUPPORT CLASS BONDS TO HAVE 
GREATER MARKET VALUE FLUCTUATION THAN OTHER CLASSES OF A CMO AND 
CAUSES FLUCTUATION, WHICH MAY BE SUBSTANTIAL, BOTH IN THE AMOUNT 
OF INCOME EARNED BY A TRUST CONTAINING SUCH SECURITIES AND IN 
THE TIMING OF THE PRINCIPAL DISTRIBUTIONS FROM SUCH A TRUST. TO 
THE EXTENT SUCH SECURITIES ARE CONTAINED IN A TRUST THIS FLUCTUATION 
MAY ADVERSELY AFFECT THE REPURCHASE AND REDEMPTION PRICES OF, 
AND TOTAL RETURN FROM THE UNITS. See "Portfolio" appearing in 
Part One for each Trust for the number of Planned Amortization 
Bonds, Target Amortization Bonds and Support Class Bonds, if any, 
contained in a Trust. The rate of prepayment on the underlying 
mortgages of a CMO will most likely decline as interest rates 
increase. If the rate of prepayment declines, the weighted average 
life of the Support Class Bonds will most likely increase and, 
in some cases, the decline will impact the yield and market value 
of these Securities. This may cause an investor's principal in 
a Support Class Bond to be outstanding for a longer period of 
time than initially anticipated. Conversely, if interest rates 
decline, prepayments on the underlying mortgages will most likely 
increase, and the weighted average life of the Support Class Bonds 
may be shorter than anticipated. A holder of a Support Class Bond 
in these situations may be unable to reinvest the proceeds of 
these principal distributions at an effective interest rate equal 
to the specified coupon rate on the original Support Class Bond. 
THEREFORE, AN INVESTOR EXPECTING TO EARN A FIXED RETURN FOR A 
FIXED NUMBER OF YEARS MAY FIND THE LIFE OF A SUPPORT CLASS INVESTMENT 
DECREASES AS INTEREST RATES FALL AND INCREASES AS THEY RISE.

In contrast, with Ginnie Maes, Fannie Maes or Freddie Macs, estimation 
of repayment is more difficult as the cash flow on the underlying 
mortgages is simply passed through on a pro rata basis to the 
holders. However, any estimate of the repayment period for any 
class of CMO is based upon certain assumptions as to the repayment 
speed of the underlying mortgages, which assumptions may prove 
to be inaccurate over time. In addition, the prepayment characteristics 
of the CMOs which are not guaranteed by GNMA, FNMA or FHLMC may 
be influenced by factors that are different than those for Ginnie 
Maes, Fannie Maes or Freddie Macs. See "What are Estimated Current 
Return and Estimated Long Term Return?"

ALL OF THE MORTGAGES IN THE POOLS BACKING THE SECURITIES IN A 
TRUST ARE SUBJECT TO PREPAYMENT WITHOUT ANY SIGNIFICANT PREMIUM 
OR PENALTY AT THE OPTION OF THE MORTGAGORS (I.E., THE HOMEOWNERS). 
BECAUSE CERTAIN OF THE SECURITIES FROM TIME TO TIME MAY BE REDEEMED 
OR PREPAID OR WILL MATURE IN ACCORDANCE WITH THEIR TERMS OR MAY 
BE SOLD UNDER CERTAIN CIRCUMSTANCES DESCRIBED HEREIN, NO ASSURANCE 
CAN BE GIVEN THAT A TRUST WILL RETAIN FOR ANY LENGTH OF TIME ITS 
PRESENT SIZE AND COMPOSITION.

While the mortgages on the 1 to 4 family dwellings underlying 
the Securities are amortized over a period of up to 30 years, 
it has been the experience of the mortgage industry that the average 
life of comparable mortgages, owing to prepayments, is considerably 
less. Prepayments on mortgages are commonly measured relative 
to a prepayment standard or model. The prepayment model of the 
Public Securities Association (the "Prepayment Model") represents 
an assumed rate of prepayment each month relative to the then 
outstanding principal balance of a pool of new mortgage loans. 100% 
of the Prepayment Model assumes prepayment rates of 0.2% per annum 
of the then outstanding principal balance of such mortgage loans


Page 7

in the first month of the life of the mortgage loans and an additional 
0.2% per annum in each month thereafter until the 30th month. 
Beginning in the 30th month and in each month thereafter during 
the life of the mortgage loans, 100% of the Prepayment Model assumes 
a constant prepayment rate of 6% per annum. The principal repayment 
behavior of any individual mortgage will likely vary from these 
assumptions. The extent of this variation will depend on a variety 
of factors, including the relationship between the coupon rate 
on a mortgage and prevailing mortgage origination rates. As prevailing 
mortgage origination rates increase in relationship to a mortgage 
coupon rate, the likelihood of prepayment of that mortgage decreases. 
Conversely, during periods in which prevailing mortgage origination 
rates are significantly less than a mortgage coupon rate, prepayment 
of that mortgage becomes increasingly likely. Research analysts 
use complex formulae to scrutinize the prepayments of mortgage 
pools in an attempt to predict more accurately the average life 
of any particular class of mortgage backed bonds. The basis for 
the calculation of estimated average life and the relationship 
of this calculation for Estimated Long Term Return is more fully 
described under "What are Estimated Current Return and Estimated 
Long Term Return?"

Generally speaking, a number of factors, including mortgage market 
interest rates and homeowners' mobility, will affect the average 
life of the Ginnie Maes, Fannie Maes, Freddie Macs or mortgages 
which back the Securities in a Trust and, accordingly, there can 
be no assurance that the prepayment levels which will actually 
be realized will conform to the estimated levels. Changes in prepayment 
patterns, as reported by each of GNMA, FNMA, FHLMC and other mortgage 
lenders on a periodic basis, if generally applicable to the mortgage 
pools related to specific CMOs, could influence yield assumptions 
used in pricing the Securities. Shifts in prepayment patterns 
are influenced by changes in housing cycles and mortgage refinancing 
and are also subject to certain limitations on the gathering of 
the data. It is impossible to predict how new statistics will 
affect the yield assumptions that determine mortgage industry 
norms and pricing of CMOs. Moreover, there is no assurance that 
the pools of mortgage loans relating to the Securities in a Trust 
will conform to prepayment experience as reported by GNMA, FNMA 
or FHLMC on a periodic basis or the prepayment experience of other 
mortgage lenders.

While the value of CMOs generally fluctuates inversely with changes 
in interest rates, it should also be noted that the potential 
for appreciation on CMOs, which could otherwise be expected to 
result from a decline in interest rates, may tend to be limited 
by any increased prepayments by mortgagors as interest rates decline 
(except for Principal Only Bonds whose yield increases with the 
speed at which payments of principal are received at par). Accordingly, 
the termination of a Trust might be accelerated as a result of 
prepayments made as described above. In addition, it is possible 
that, in the absence of a secondary market for the Units or otherwise, 
redemption of Units may occur in sufficient numbers to reduce 
a Trust to a size resulting in the early termination of such Trust. 
Early termination of a Trust may have important consequences to 
the Unit holders, e.g., to the extent that Units were purchased 
with a view to an investment of longer duration, the overall investment 
program of the investor may require readjustment, or the overall 
return on investment may be less or greater than anticipated, 
depending in part on whether the purchase price paid for Units 
represented the payment of an overall premium or a discount, respectively, 
above or below the stated principal amounts of the underlying 
mortgages. In addition, a capital gain or loss may result for 
tax purposes from termination of a Trust.

What is the Rating of the Units?

Standard & Poor's Ratings Services, a division of The McGraw-Hill 
Companies, Inc. ("Standard & Poor's") has rated Units of the Trusts 
"AAA." This is the highest rating assigned by Standard & Poor's. 
See "Description of Standard & Poor's Rating." The obtaining of 
this rating by a Trust should not be construed as an approval 
of the offering of the Units by Standard & Poor's or as a guarantee 
of the market value of a Trust or the Units. Standard & Poor's 
has indicated that this rating is not a recommendation to buy, 
hold or sell Units nor does it take into account the extent to 
which expenses of a Trust or sales by a Trust of Securities for 
less than the purchase price paid by the Trust will reduce payment 
to Unit holders of the interest and principal required to be paid 
on such Securities. There is no guarantee that the "AAA" investment 
rating with respect


Page 8

to the Units will be maintained. Standard & Poor's was compensated 
by the Sponsor for its services in rating Units of a Trust.

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

Debt securities are customarily offered to investors on a "yield 
price" basis (as contrasted to a "dollar price" basis) at the 
lesser of the price as computed to maturity of such debt security 
or to an earlier redemption date. Since Units of the Trusts are 
offered on a dollar price basis, the estimated rate of return 
on an investment in Units of a Trust is stated in terms of "Estimated 
Current Return" and "Estimated Long-Term Return." 

The Estimated Current Return and the Estimated Long-Term Return 
for each Trust is as set forth under "Special Information" appearing 
in Part One for each Trust. Estimated Current Return is computed 
by dividing the Estimated Net Annual Interest Rate per Unit by 
the Public Offering Price per Unit. The Estimated Net Annual Interest 
Rate per Unit will vary with changes in fees and expenses of the 
Trustee and the Evaluator and with the principal prepayment, redemption, 
maturity, exchange or sale of Securities while the Public Offering 
Price will vary with changes in the offering price of the underlying 
Securities. Therefore, there is no assurance that the present 
Estimated Current Return will be realized in the future. Estimated 
Current Return does not take into account timing of distributions 
of income and other amounts (including delays in distribution 
to Unit Holders), and it only partially reflects the effects of 
premiums paid and discounts realized in the purchase price of Units. 

Unlike Estimated Current Return, Estimated Long-Term Return is 
a measure of the estimated return to the investor earned over 
the estimated life of a Trust. The Estimated Long-Term Return 
represents an average of the yields to estimated average life 
of the Securities in a Trust adjusted to reflect expenses and 
sales charges. Estimated average life is an essential factor in 
the calculation of Estimated Long-Term Return. When a Trust has 
a shorter average life than is estimated, Estimated Long-Term 
Return will be higher if the Trust contains Securities priced 
at a discount and lower if the Securities are priced at a premium. 
Conversely, when the Trust has a longer average life than is estimated, 
Estimated Long-Term Return will be lower if the Securities are 
priced at a discount and higher if the Securities are priced at 
a premium. 

In order to calculate estimated average life, an estimated prepayment 
rate for the remaining term of the mortgage pools underlying the 
Securities must be determined. Each of the primary market makers 
in CMOs has sophisticated computer models which are used to determine 
the estimated prepayment rate for CMOs. Each computer model takes 
into account a number of factors and assumptions including: actual 
prepayment data reported for recent periods on a particular pool, 
the impact of aging on the prepayment of mortgage pools, the current 
interest rate environment, the coupon, the housing environment, 
historical trends on CMOs as a group, geographical factors and 
general economic trends. Because of differences in the weighting 
of such factors and assumptions, such computer models maintained 
by the market makers in CMOs produce estimated prepayment rates 
which vary. In connection with the deposit of Securities in a 
Trust, the Sponsor, in determining an estimated prepayment rate, 
has utilized information provided by a market maker in CMOs which 
it believes to be reliable. However, it is possible that another 
computer model might provide an estimated prepayment rate which 
would prove over the life of the Securities to be more accurate. 
Once an appropriate estimated prepayment rate is ascertained, 
an estimated average life is calculated. 

The estimated average life of any Security in a Trust involves 
the use of a formula to apply the estimated rate of principal 
payments on the mortgage pool to amortize the Ginnie Maes, Fannie 
Maes, Freddie Macs and mortgage loans or certificates or other 
participations evidencing an interest in mortgage loans which 
back the Securities and to retire the principal amount of each 
CMO class of the same series, including the Security itself, according 
to the specific principal reduction schedule of that series. This 
results in an estimate of the point at which the principal of 
any Security will begin to be paid and how long it will take for 
the principal to be fully paid. If any Security was issued in 
a series that contains Planned Amortization Bonds or Targeted 
Amortization Bonds, then the estimated rate of principal payments 
on the underlying mortgages will be applied to the other classes 
(Support Classes) in that series in a manner that takes account


Page 9

of the amortization schedule of the Planned Amortization Bonds 
or Targeted Amortization Bonds. This results in less predictable 
prepayment characteristics for Support Classes. The estimated 
average life for a Trust is subject to change with alterations 
in the data used in any of the underlying assumptions. The actual 
average lives of the Securities and the actual long term returns 
will be different from the estimated average lives and the estimated 
long term returns. In calculating Estimated Long-Term Return, 
the average yield for the Portfolio is derived by weighting each 
Security's yield by the market value of the Security and by the 
amount of time remaining to its estimated average life. Once the 
average yield on the Securities of a Trust is computed, this figure 
is then adjusted for estimated expenses and the effect of the 
maximum sales charge paid by investors. The Estimated Long-Term 
Return calculation does not take into account certain delays in 
distributions of income and the timing of other receipts and distributions 
on Units and may, depending on maturities, over or understate 
the impact of sales charges. Both of these factors may result 
in a lower return.

Both Estimated Current Return and Estimated Long-Term Return are 
subject to fluctuation with changes in the composition of the 
Portfolio of a Trust, principal payments and prepayments, changes 
in market value of the underlying Securities and changes in fees 
and expenses, including sales charges. Therefore, these returns 
can be materially different than the figures set forth under "Special 
Information" appearing in Part One of each Trust. In addition, 
return figures may not be directly comparable to yield figures 
used to measure other investments, and since return figures are 
based on certain assumptions and variables, the actual returns 
received by a Unit holder may be higher or lower.

Payments received in respect of the mortgages underlying the Securities 
in a Trust will consist of a portion representing interest and 
a portion representing principal. Although the aggregate monthly 
payment made by the obligor on each mortgage remains constant 
(aside from optional prepayments of principal), in the early years 
most of each such payment will represent interest, while in later 
years, the proportion representing interest will decline and the 
proportion representing principal will increase. However, by reason 
of optional prepayments, principal payments in the earlier years 
on the mortgages underlying the Securities may be substantially 
in excess of those required by the amortization schedules of such 
mortgages. Therefore, principal payments in later years may be 
substantially less since the aggregate unpaid principal balances 
of such underlying mortgages may have been greatly reduced. To 
the extent that the underlying mortgages bearing higher interest 
rates in a Trust are prepaid faster than the other underlying 
mortgages, the Net Annual Interest Rate per Unit and the Estimated 
Returns on the Units with respect to such Trust can be expected 
to decline. Monthly payments to the Unit holders will reflect 
all of the foregoing factors.

In order to acquire certain of the Securities contracted for by 
the Sponsor for deposit in a Trust, it may be necessary to pay 
on the settlement dates for delivery of such Securities amounts 
covering accrued interest on such Securities which exceed the 
amounts furnished by the Sponsor. The Trustee has agreed to pay 
for any amounts necessary to cover any such excess and will be 
reimbursed therefor, without interest, when funds become available 
from interest payments on the particular Securities with respect 
to which such payments have been made.

Record Dates and Distribution Dates for monthly distributions 
of principal and interest are those dates as set forth in Part 
One for each Trust.

How is Accrued Interest Treated?

Accrued interest is the accumulation of unpaid interest on a security 
from the last day on which interest thereon was paid. Interest 
on Securities in each Trust is paid monthly. However, interest 
on the Securities in a Trust is accounted for daily on an accrual 
basis. Because of this, each Trust always has an amount of interest 
earned but not yet collected by the Trustee. For this reason, 
the Public Offering Price of Units will have added to it the proportionate 
share of accrued and undistributed interest to the date of settlement.

Because of the varying interest payment dates of the Securities, 
accrued interest at any point in time will be greater than the 
amount of interest actually received by the Trusts and distributed 
to Unit holders. If a Unit holder sells or redeems all or a portion 
of his Units, he will be entitled to receive his proportionate 
share of the accrued interest from the purchaser of his Units. 
Since the Trustee has the use of the interest held in the Interest


Page 10

Account for distributions to Unit holders and since such Account 
is non-interest bearing to Unit holders, the Trustee benefits thereby.

What are the Expenses and Charges?

At no cost to the Trusts, the Sponsor has borne all the expenses 
of creating and establishing each Trust, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal, accounting and other 
out-of-pocket expenses. The Sponsor will not receive any fees 
in connection with its activities relating to the Trusts. However, 
First Trust Advisors L.P., an affiliate of the Sponsor, will receive 
an annual supervisory fee, which is not to exceed the amount set 
forth under "Summary of Essential Information" appearing in Part 
One for each Trust, for providing portfolio supervisory services 
for the Trusts. The fee may exceed the actual costs of providing 
such supervisory services for the Trusts, but at no time will 
the total amount received for portfolio supervisory services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to First 
Trust Advisors L.P. of supplying such services in such year.

For purposes of evaluation of the Securities in the Trusts, the 
Evaluator will receive a fee as indicated in "Summary of Essential 
Information" appearing in Part One for each Trust. The Trustee 
pays certain expenses of each Trust for which it is reimbursed 
by such Trust. The Trustee will receive for its ordinary recurring 
services to a Trust an annual fee computed at $.90 per Unit outstanding 
annually. For a discussion of the services performed by the Trustee 
pursuant to its obligations under the Indentures, reference is 
made to the material set forth under "Rights of Unit Holders." 
The Trustee's and Evaluator's fees are payable monthly on or before 
each Distribution Date from the Interest Account to the extent 
funds are available and then from the Principal Account. Since 
the Trustee has the use of the funds being held in the Principal 
and Interest Accounts for future distributions, payment of expenses 
and redemptions and since such Accounts are non-interest bearing 
to Unit holders, the Trustee benefits thereby. Part of the Trustee's 
compensation for its services to a Trust is expected to result 
from the use of these funds. Both fees may be increased without 
approval of the Unit holders by amounts not exceeding proportionate 
increases under the category "All Services Less Rent of Shelter" 
in the Consumer Price Index published by the United States Department 
of Labor.

The following additional charges with respect to a Trust are or 
may be incurred by the Trusts: all expenses (including legal and 
annual auditing expenses) of the Trustee incurred in connection 
with its responsibilities under the Indentures, except in the 
event of negligence, bad faith or willful misconduct on its part; 
the expenses and costs of any action undertaken by the Trustee 
to protect 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 Securities or any part of a Trust (no such taxes or charges 
are being levied or made upon termination of a Trust). The above 
expenses and the Trustee's annual fee, when paid or owing to the 
Trustee, are secured by a lien on the Trust. In addition, the 
Trustee is empowered to sell Securities in order to make funds 
available to pay all these amounts if funds are not otherwise 
available in the Interest and Principal Accounts. Due to the minimum 
principal amount in which Securities may be required to be sold, 
the proceeds of such sales may exceed the amount necessary for 
the payment of such fees and expenses.

Unless the Sponsor determines that such an audit is not required, 
the Indenture requires the accounts of a Trust shall be audited 
on an annual basis at the expense of such Trust by independent 
auditors selected by the Sponsor. So long as the Sponsor is making 
a secondary market for Units, the Sponsor shall bear the cost 
of such annual audits to the extent such cost exceeds $.50 per 
Unit. Unit holders of a Trust covered by an audit may obtain a 
copy of the audited financial statements from the Trustee upon request.

What is the Tax Status of Unit Holders?


Page 11


The following is a general discussion of certain of the Federal 
income tax consequences of the purchase, ownership and disposition 
of the Units. The summary is limited to investors who hold the 
Units as "capital assets" (generally, property held for investment) 
within the meaning of Section 1221 of the Internal Revenue Code 
of 1986 (the "Code"). Unit holders should note that certain provisions 
of the Code that may be relevant to Unit holders, particularly 
the real estate mortgage investment conduit ("REMIC") provisions 
and the provisions dealing with original issue discount, market 
discount, bond premium amortization, and stripped debt instruments, 
have recently been enacted or amended. The Internal Revenue Service 
(the "IRS") has not yet provided final guidance on many aspects 
of these provisions as now in effect. Thus, no assurance can be 
provided that the interpretations of law discussed herein will 
be reflected in future guidance from the IRS, which could apply 
retroactively. This summary does not address the Federal tax consequences 
to all categories of investors, some of which (for example, non-U.S. 
persons, insurance companies, pension funds or other tax-exempt 
organizations, and real estate investment trusts) may be subject 
to special rules. Investors should consult their own tax advisers 
in determining the Federal, state, local and other tax consequences 
of the purchase, ownership and disposition of the Units.

Neither the Sponsor nor Chapman and Cutler has reviewed the Securities 
deposited in the Trusts. Rather, they have assumed that for Federal 
income tax purposes the Securities qualify as debt instruments 
or "REMIC regular interests" and that none of the Securities constitute 
"REMIC residual interests."

As discussed below, Chapman and Cutler has opined that the Unit 
holders will be treated as indirectly owning an interest in the 
Securities held by a Trust. Investors owning REMIC regular interests 
are subject to special rules. These rules impact the timing of 
income (and loss) recognition, a holder's basis in such interests, 
the character of income recognized upon the sale or other disposition 
of such interests, and have other special tax consequences as 
well. In addition, the REMIC rules of the Code impose additional 
taxes (the prohibited transactions tax, the tax on income from 
foreclosure property, the contributions tax, and the tax on transfers 
of REMIC residual interests to prohibited persons) that could 
reduce amounts available for distribution to holders of such interests, 
including Unit holders. Unit holders should consult their own 
tax advisers regarding the special tax consequences relating to 
REMIC regular interests.

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

The Trusts are not associations taxable as corporations for Federal 
income tax purposes.

Each Unit holder of a Trust is considered to be the owner of a 
pro rata portion of each of the assets of the Trust under subpart 
E, subchapter J of chapter 1 of the Internal Revenue Code of 1986 
(hereinafter the "Code"). Each Unit holder will be considered 
to have received his pro rata share of income derived from each 
Trust asset when such income is considered to be received by a 
Trust. Each Unit holder will be required to include in income 
his respective pro rata share of interest on each Security as 
such interest accrues or is received by the Trust, depending upon 
such Unit holder's method of accounting for tax purposes, except 
that a Unit holder must include in income his respective pro rata 
share of interest on each REMIC regular interest Security as interest 
accrues, regardless of such Unit holder's method of tax accounting. 
Each Unit holder will also be required to include in taxable income 
for Federal income tax purposes, original issue discount with 
respect to his interest in any Securities held by a Trust at the 
same time and in the same manner as though the Unit holder were 
the direct owner of such interest as discussed below.

Each Unit holder will have a taxable event when a Trust disposes 
of a Security (whether by sale, exchange, liquidation, redemption 
or otherwise), or when the Unit holder redeems or sells his Units. 
Unit holders must reduce the tax basis of their Units for their 
share of accrued interest received, if any, on Securities delivered 
after the date the Unit holders pay for their Units to the extent 
that such interest accrued on such Securities during the period 
from the Unit holder's settlement date to the date such Securities 
are delivered to the Trust and, consequently, such Unit holders 
may have an increase in taxable gain or reduction in capital loss 
upon the disposition of such Units. Gain or loss upon the sale 
or redemption of Units is measured by comparing the proceeds of 
such sale or redemption with the adjusted basis of the Units. 
If the Trustee disposes of Securities (whether by sale, exchange, 
payment on maturity, redemption or otherwise


Page 12

, gain or loss is recognized to the Unit holder. The amount of 
any such gain or loss is measured by comparing the Unit holder's 
pro rata share of the total proceeds from such disposition with 
his basis for his fractional interest in the asset disposed of. 
In the case of a Unit holder who purchases his Units, such basis 
is determined by apportioning the tax basis for the Units among 
each of the Trusts' assets ratably according to value as of the 
valuation date nearest the date of acquisition of the Units. The 
basis of each Unit and of each Security which was issued with 
original issue discount (or which has market discount) must be 
increased by the amount of accrued original issue discount (and 
market discount if the Unit holder elects to include market discount 
in income as it accrues), and the basis of each Unit and each 
Security which was purchased by a Trust at a premium must be reduced 
by the annual amortization of premium which the Unit holder has 
properly elected to amortize under Section 171 of the Code as 
described more fully below. The tax basis reduction requirements 
of the Code relating to amortization of bond premium may, under 
some circumstances, result in the Unit holder realizing a taxable 
gain when his Units are sold or redeemed for an amount equal to 
or less than his original cost. 

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. It should be noted 
that as a result of the Tax Reform Act of 1986 (the "Act"), 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 paid by the Trust 
as miscellaneous itemized deductions subject to this limitation.

Certain of the Securities in the Trusts may have been acquired 
with "original issue discount." In the case of any Securities 
in the Trusts acquired with "original issue discount" that exceeds 
a "de minimis" amount as specified in the Code, such discount 
is includable in taxable income of the Unit holders on an accrual 
basis computed daily, without regard to when payments of interest 
on such Securities are received. The Code provides a complex set 
of rules regarding the accrual of original issue discount. These 
rules provide that original issue discount generally accrues on 
the basis of a constant compound interest rate over the term of 
the Securities. In the case of certain collateralized mortgage-backed 
securities, REMIC regular interest securities, and certain other 
debt instruments subject to prepayment risk, including certain 
of the Securities, the Code requires the accrual of original issue 
discount under a special set of rules that take into account the 
original prepayment assumptions relating to such Securities. Unit 
holders should consult their tax advisers as to the amount of 
original issue discount which accrues.

Special original issue discount rules apply if the purchase price 
of the Security by a Trust exceeds its original issue price plus 
the amount of original issue discount which would have previously 
accrued based upon its issue price (its "adjusted issue price"). 
Unit holders should also consult their tax advisers regarding 
these special rules. Similarly these special rules would apply 
to a Unit holder if the tax basis of his pro rata portion of a 
Security issued with original issue discount exceeds his pro rata 
portion of its adjusted issue price.

If a Unit holder's tax basis in his pro rata portion of Securities 
is less than the allocable portion of such Security's stated redemption 
price at maturity (or, if issued with original issue discount, 
the allocable portion of its "revised issue price"), such difference 
will constitute market discount unless the amount of market discount 
is "de minimis" as specified in the Code. Market discount accrues 
daily computed on a straight line basis, unless the Unit holder 
elects to calculate accrued market discount under a constant yield 
method. As discussed above relating to original issue discount, 
the accrual of market discount with respect to certain Securities 
must take into account the original prepayment assumptions relating 
to such Securities. Unit holders should consult their tax advisers 
as to the amount of market discount which accrues.

Accrued market discount is generally includable in taxable income 
to the Unit holders as ordinary income for Federal tax purposes 
upon the receipt of serial principal payments on the Securities, 
on the sale, maturity or disposition of such Securities by a Trust, 
and on the sale by a Unit holder of Units, unless a Unit holder 
elects to include the accrued market discount in taxable income 
as such discount accrues. If a Unit holder


Page 13

does not elect to annually include accrued market discount in 
taxable income as it accrues, deductions for any interest expenses 
incurred by the Unit holder which is incurred to purchase or carry 
his Units will be reduced by such accrued market discount. In 
general, the portion of any interest expense which was not currently 
deductible would ultimately be deductible when the accrued market 
discount is included in income. Unit holders should consult their 
tax advisers regarding whether an election should be made to include 
market discount in income as it accrues and as to the amount of 
interest expense which may not be currently deductible.

If a Unit holder's tax basis of his pro rata portion in any Securities 
held by a Trust exceeds the amount payable by the issuer of the 
Securities with respect to such pro rata interest upon maturity 
of the Security, such excess would be considered premium which 
may be amortized by the Unit holder at the Unit holder's election 
as provided in Section 171 of the Code. Congress intended that 
regulations will provide rules for computing the amortization 
of acquisition premium with respect to certain collateralized 
mortgage-backed securities, REMIC regular interest securities, 
and certain other debt instruments subject to prepayment risk, 
including certain of the Securities, that take into account the 
original prepayment assumptions relating to such Securities. Unit 
holders should consult their tax advisers regarding whether such 
election should be made and the manner of amortizing premium.

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

A Unit holder will recognize taxable gain (or loss) when all or 
part of his pro rata interest in a Security is disposed of in 
a taxable transaction for an amount greater (or less) than his 
tax basis therefor. As previously discussed, gain realized on 
the disposition of the interest of a Unit holder in any Security 
deemed to have been acquired with market discount will be treated 
as ordinary income to the extent the gain does not exceed the 
amount of accrued market discount not previously taken into income. 
In addition, gain from the disposition of REMIC regular interest 
Securities that might otherwise be capital gain will be treated 
as ordinary income to the extent that such gain does not exceed 
the excess, if any, of (i) the amount that would have been includable 
in income had the yield on the Security equalled 110% of the Applicable 
Federal Rate (as defined in Section 860B of the Code) as of the 
date of purchase over (ii) the amount actually includable in income 
(the "110% Test"). Any gain to which the 110% Test does not apply 
recognized on a sale or exchange and not constituting a realization 
of accrued "market discount" and any loss will, under current 
law, generally be capital gain or loss. Any capital gain or loss 
arising from the disposition of a Security by a Trust or the disposition 
of Units by a Unit holder will be short-term capital gain or loss 
unless the Unit holder has held his Units for more than one year 
in which case such capital gain or loss will generally be long-term. 
For taxpayers other than corporations, net capital gains are presently 
subject to a maximum stated marginal tax rate of 28 percent. 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 tax 
basis reduction requirements of the Code relating to amortization 
of bond premium may, under some circumstances, result in a Unit 
holder realizing taxable gain when his Units are sold or redeemed 
for an amount equal to or less than his original cost.

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


Page 14


If the Unit holder disposes of a Unit, he is deemed thereby to 
have disposed of his entire pro rata interest in all Trust assets 
including his pro rata portion of all of the Securities represented 
by the Unit. This may result in a portion of the gain, if any, 
on such sale being taxable as ordinary income under the market 
discount rules (assuming no election was made by the Unit holder 
to include market discount in income as it accrues), the original 
issue discount rules or under the 110% Test as previously discussed.

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

It should be noted that the Tax Act includes a provision which 
eliminates the exemption from United States taxation, including 
withholding taxes, for certain "contingent interest." The provision 
applies to interest received after December 31, 1993. No opinion 
is expressed herein regarding the potential applicability of this 
provision and whether United States taxation or withholding taxes 
could be imposed with respect to income derived from the Units 
as a result thereof. Unit holders and prospective investors should 
consult with their tax advisers regarding the potential effect 
of this provision on their investment in Units.

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

In the opinion of special counsel to the Trusts for New York tax 
matters, at the Initial Date of Deposit for each Trust, the Trusts 
were not associations taxable as corporations and the income of 
the Trusts will be treated as the income of the Unit holders under 
the existing income tax laws of the State and City of New York.

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

Why are Investments in the Trusts Suitable for Retirement Plans?

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. The Trusts will waive the $1,000 
minimum investment requirement for tax-deferred retirement


Page 15

plan accounts. The minimum investment is $250 for tax-deferred 
retirement plans such as IRA accounts. Fees and charges with respect 
to such plans may vary.

How Can Distributions to Unit Holders be Reinvested?

The Sponsor has entered into an arrangement with Oppenheimer Management 
Corporation which permits Unit holders of the Trusts to elect 
to have each distribution of interest income or principal, or 
both, on their Units automatically reinvested in shares of mutual 
funds distributed by Oppenheimer Fund Management, Inc. at net 
asset value. The objectives and policies of each Fund are presented 
in more detail in the prospectus pertaining to such Fund. 

After electing participation, each distribution of interest income 
or principal, or both, on the participant's Units will automatically 
be applied by the Trustee to purchase shares (or fractions thereof) 
of the Fund selected without a sales charge and with no minimum 
initial and subsequent investment requirements.

The transfer agent for the Fund will mail to each participant 
in the Reinvestment Option confirmations of all transactions undertaken 
for such participant in connection with the receipt of distributions 
from the Trusts and the purchase of shares (or fractions thereof) 
of the Fund.

A participant may at any time, by so notifying the Trustee in 
writing, elect to terminate his participation in the Reinvestment 
Option and receive future distributions on his Units in cash. 
There will be no charge or other penalty for such termination. 
The Sponsor and Oppenheimer Fund Management, Inc. all have the 
right to terminate the Reinvestment Option, in whole or in part.

It should be remembered that even if distributions are reinvested 
through the Reinvestment Option they are still treated as distributions 
for income tax purposes.

Unit holders of a Trust participating in IRAs, Keogh Plans, pension 
funds and other tax-deferred retirement plans may find it highly 
advantageous to participate in the Reinvestment Option in order 
to keep the monies in the account fully invested at all times. 
Should such option be selected, an account with an identical registration 
to that established at the time the Units of a Series of the Trust 
are purchased will be set up as selected by the investor. Investors 
should consult with their plan custodian as to the appropriate 
disposition of distributions. Unless participants in IRAs, Keogh 
Plans and other tax-deferred retirement plans elect the Reinvestment 
Option, cash distributions will be sent to the custodian of the 
retirement plan and will not be sent to the investor. See "Why 
are Investments in the Trusts Suitable for Retirement Plans?"

                         Public Offering

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the secondary 
market, the Public Offering Price is based on the Evaluator's 
determination of the aggregate bid price of the Securities in 
each Trust, including any money in the Principal Account other 
than money required to redeem tendered Units, and also includes 
a sales charge as indicated in Part One for each Trust. Also added 
to the Public Offering Price is a proportionate share of interest 
accrued but unpaid on the Securities from the last Record Date 
to the date of settlement of Units (see "How is Accrued Interest 
Treated?").

The sales charge is reduced by a discount as indicated below for 
volume purchases:

        Dollar Amount of
        Transaction at Public   Discount
        Offering Price          per Unit
        _____________________   ________
        $250,000 - $499,999     $2.50
        $500,000 - or more      $5.00

Any such reduced sales charge shall be the responsibility of the 
selling dealer. The reduced sales charge structure will apply 
on all purchases of Units in a Trust by the same person on any 
one day from any one dealer. Additionally, Units purchased in 
the name of the spouse of a purchaser or in the name of a child 
of such purchaser under 21 years of age will be deemed, for the 
purposes of calculating the applicable sales charge, to be additional 
purchases by the purchaser. The reduced sales charges will also 
be applicable to a trustee


Page 16

or other fiduciary purchasing securities for a single trust estate 
or single fiduciary account. The purchaser must inform the dealer 
of any such combined purchase prior to the sale in order to obtain 
the indicated discount. In addition, with respect to the employees, 
officers and directors (including their immediate family members, 
defined as spouses, children, grandchildren, parents, grandparents, 
mothers-in-law, fathers-in-law, sons-in-law and daughters-in-law, 
and trustees, custodians or fiduciaries for the benefit of such 
persons) of the Sponsor and its subsidiaries, the sales charge 
is reduced by 2.0% of the Public Offering Price for purchases 
of Units during the secondary public offering period.

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

During the secondary market, a determination of the aggregate 
price of the Securities in the Trusts is made by the Evaluator 
on a bid price basis, as of the close of trading on the New York 
Stock Exchange (4:00 p.m. Eastern time) on each day on which it 
is open, effective for all sales, purchases or redemptions made 
subsequent to the last preceding determination. No evaluation 
will be made, however, on any day on which the markets in which 
the Securities primarily trade are not generally open for business.

The Public Offering Price of the Units during the secondary market 
is equal to the bid price per Unit of the Securities in a Trust 
plus the applicable sales charge. In the past, the bid prices 
of publicly offered issues of CMOs have been lower than the offering 
prices by as much as 1.0% or more of face amount in the case of 
inactively traded issues and as little as 0.5% in the case of 
actively traded issues, but the difference between the offering 
and bid prices has averaged about 0.75% of face amount.

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 an 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. Initial 
transaction statements for Units held in uncertificated form representing 
Units so ordered will be issued to the registered owner of such 
Units within two business days of the issuance of such Units. 
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?

It is the intention of the Sponsor to qualify Units of the Trusts 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of $30.00 per Unit, but the Sponsor reserves the right 
to change the amount of the concession to dealers and others from 
time to time. Certain commercial banks are 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 in the second preceding 
sentence. Under the Glass-Steagall Act, banks are prohibited from 
underwriting Trust Units; however, the Glass-Steagall Act does 
permit certain agency transactions and the banking regulators 
have not indicated that these particular agency transactions are 
not permitted under such Act.

What are the Profits of the Sponsor?

The Sponsor will receive a gross sales commission as indicated 
in Part One for each Trust, less any reduced sales charge for 
quantity purchases as described under "Public Offering - How is 
the Public Offering Price Determined?" In addition, the Sponsor 
may be considered to have realized a profit or the Sponsor may 
be considered to have sustained a loss, as the case may be for 
a Trust, in the amount of any difference between the cost of the 
Securities to the Trust and the cost of such Securities to the Sponsor.


Page 17


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

Will There be a Secondary Market?

Although it is not obligated to do so, the Sponsor intends to 
maintain a market for the Units and continuously to offer to purchase 
Units at prices, subject to change at any time, based upon the 
aggregate bid price of the Securities in the portfolio of the 
Trusts plus interest accrued to the date of settlement. 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.

                     Rights of Unit Holders

How is Evidence of Ownership Issued and Transferred?

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

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

Unit holders may elect to hold their Units in uncertificated form. 
The Trustee will maintain an account for each such Unit holder 
and will credit each such account with the number of Units purchased 
by that Unit holder. Within two business days of the issuance 
or transfer of Units held in uncertificated form, the Trustee 
will send to the registered owner of Units a written initial transaction 
statement containing a description of the Trust; the number of 
Units issued or transferred; the name, address and taxpayer identification 
number, if any, of the new registered owner; a notation of any 
liens and restrictions of the issues 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 transfer 
unless requested by the Unit holder. A Unit holder may at any 
time request the Trustee to issue certificates for Units.

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


Page 18


How are Interest and Principal Distributed?

Interest from a Trust, including moneys representing penalties 
for the failure to make timely payments on Securities or liquidated 
damages for default or breach of any condition or term of the 
Securities will be distributed monthly on that date set forth 
in Part One for each Trust on a pro rata basis to Unit holders 
of record as of the preceding Record Date. All distributions will 
be net of applicable expenses.

The pro rata share of cash in the Principal Account will also 
be computed as of the first day of each month and distributions 
to the Unit holders as of such Record Date will be made on that 
date set forth in Part One for each Trust. Proceeds from the disposition 
of any of the Securities or amounts representing principal on 
the Securities received after such Record Date and prior to the 
following Distribution Date will be held in the Principal Account 
and not distributed until the next Distribution Date. The Trustee 
is not required to pay interest on funds held in the Principal 
or Interest Account (but may itself earn interest thereon and 
therefore benefits from the use of such funds) nor to make a distribution 
from the Principal Account unless the amount available for distribution 
shall equal at least $1.00 per Unit.

The Trustee will credit to the Interest Account all interest received 
by a Trust, including moneys representing penalties for the failure 
to make timely payments on Securities or liquidated damages for 
default or breach of any condition or term of the Securities and 
that part of the proceeds of any disposition of Securities which 
represents accrued interest. Other receipts will be credited to 
the Principal Account. Persons who purchase Units between a Record 
Date and a Distribution Date will receive their first distribution 
on the second Distribution Date after the purchase.

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

Record Dates for monthly distributions will be the first day of 
each month. Distributions will be made on or shortly after that 
date set forth in Part One for each Trust. Distributions for an 
IRA, Keogh, pension fund or other tax-deferred retirement plan 
will not be sent to the individual Unit holder; these distributions 
will go directly to the custodian of the plan to avoid the penalties 
associated with premature withdrawals from such accounts.

What Reports Will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of interest, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per Unit. Within a reasonable 
time after the end of each calendar year, the Trustee will furnish 
to each person who at any time during the calendar year was a 
Unit holder of record, a statement as to (1) the Interest Account: 
interest received (including amounts representing interest received 
upon any disposition of Securities, penalties for the failure 
to make timely payments on Securities or liquidated damages for 
default or breach of any condition or term of the Securities), 
deductions for payment of applicable taxes and for fees and expenses 
of the Trusts, redemption of Units and the balance remaining after 
such distributions and deductions, expressed both as a total dollar 
amount and as a dollar amount representing the pro rata share 
per Unit outstanding on the last business day of such calendar 
year; (2) the Principal Account: payments of principal on Securities, 
the dates of disposition of any Securities and the net proceeds 
received therefrom (excluding any portion representing interest), 
deduction for payment of applicable taxes and for fees and expenses 
of the Trusts, redemptions of Units, and the balance remaining 
after such distributions and deductions expressed both as a total 
dollar amount and as a dollar amount per Unit; (3) the Securities 
held and the number of Units outstanding on the last business 
day of such calendar year; (4) the Redemption Price per Unit based 
upon the last computation thereof made during such calendar year; 
(5) the dollar amounts actually distributed during such calendar 
year from the Interest Account


Page 19

and from the Principal Account, separately stated; and (6) such 
other information as the Trustee may deem appropriate. Unit holders 
of Units in uncertificated form shall receive no less frequently 
than once each year a dated written statement containing the name, 
address and taxpayer identification number, if any, of the registered 
owner, the number of Units registered in the name of the registered 
owner on the date of the statement and certain other information, 
that will be provided as required under applicable law.

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 furnished to it by the Evaluator.

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or, in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with signature guaranteed as explained above (or by 
providing satisfactory indemnity, as in connection with lost, 
stolen or destroyed certificates), and payment of applicable governmental 
charges, if any. No redemption fee will be charged. On the third 
business day following such tender, the Unit holder will be entitled 
to receive in cash an amount for each Unit equal to the Redemption 
Price per Unit next computed after receipt by the Trustee of such 
tender of Units. The "date of tender" is deemed to be the date 
on which Units are received by the Trustee, except that as regards 
Units received after the close of trading on the New York Stock 
Exchange (4:00 p.m. Eastern time), the date of tender is the next 
day on which such Exchange is open for trading and such Units 
will be deemed to have been tendered to the Trustee on such day 
for redemption at the redemption price computed on that day. Units 
so redeemed shall be canceled.

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

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Securities in a Trust. As of the close of trading 
on the New York Stock Exchange (4:00 p.m. Eastern time) on the 
date any such determination is made. The Redemption Price per 
Unit is the pro rata share of each Unit determined by the Trustee 
on the basis of (1) the cash on hand in a Trust or moneys in the 
process of being collected, (2) the value of the Securities in 
a Trust based on the prices of the Securities and (3) interest 
accrued thereon, less (a) amounts representing taxes or other 
governmental charges payable out of a Trust and (b) the accrued 
expenses of such Trust. The Evaluator may determine the value 
of the Securities in a Trust (1) on the basis of current bid prices 
of the Securities obtained from dealers or brokers who customarily 
deal in securities comparable to those held by such Trust, (2) 
on the basis of bid prices for securities comparable to any securities 
for which bid prices are not available, (3) by determining the 
value of the Securities by appraisal, or (4) by any combination 
of the above. 

The difference between the bid and offering prices of such Securities 
has averaged about 0.50%- 0.75% of face amount. Therefore, the 
price at which Units may be redeemed could be less than the price 
paid by the Unit holder.

The Trustee is empowered to sell underlying Securities in order 
to make funds available for redemption. To the extent that Securities 
are sold, the size and diversity of a Trust will be reduced. Such 
sales may be required at a time when Securities would not otherwise 
be sold and might result in lower prices than might otherwise 
be realized. Due to the minimum principal amount in which Securities 
may be required to be sold, the proceeds of such sales may exceed 
the amount necessary for payment of Units redeemed. Such excess 
proceeds will be placed in the Principal Account and be eligible 
for distribution pro rata to all remaining Unit holders of record.

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 that Exchange is restricted or an


Page 20

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.


Page 20


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 the close of business 
on the second succeeding business day and by making payment therefor 
to the Unit holder not later than the day on which the Units would 
otherwise have been redeemed by the Trustee. Units held by the 
Sponsor may be tendered to the Trustee for redemption as any other Units.

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

How May Securities be Removed from a Trust?

The Sponsor is empowered, but not obligated, to direct the Trustee 
to dispose of Securities in the event certain events occur that 
adversely affect the value of Securities including default in 
payment of interest or principal, default in payment of interest 
or principal of other obligations guaranteed or backed by the 
full faith and credit of the United States of America, institution 
of legal proceedings, default under other documents adversely 
affecting debt service, decline in price or the occurrence of 
other market or credit factors.

If any default in the payment of principal or interest on any 
Security occurs and if the Sponsor fails to instruct the Trustee 
to sell or to hold such Security within thirty days after notification 
by the Trustee to the Sponsor of such default, the Trustee may, 
in its discretion, sell the defaulted Security and not be liable 
for any depreciation or loss thereby incurred.

The Trustee is also empowered to sell, for the purpose of redeeming 
Units tendered by any Unit holder, and for the payment of expenses 
for which funds may not be available, such of the Securities in 
a list furnished by the Sponsor as the Trustee in its sole discretion 
may deem necessary.

        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 (708) 241-4141. 
As of December 31, 1994, the total partners' capital of Nike Securities 
L.P. was $10,863,058 (audited). (This paragraph relates only to 
the Sponsor and not to the Trust or to any series thereof or to 
any other Underwriters. The information is included herein only 
for the purpose of informing investors as to the financial responsibility 
of the Sponsor and its ability to carry out its contractual obligations. 
More detailed financial information will be made available by 
the Sponsor upon request.)

Who is the Trustee?

The Trustee is The Chase Manhattan Bank (National Association), 
a national banking association with its principal executive office 
located at 1 Chase Manhattan Plaza, New York, New York 10081 and 
its unit investment trust office at 770 Broadway, New York, New 
York 10003. Unit holders who have questions regarding the Trusts 
may call the Customer Service Help Line at 1-800-682-7520. The 
Trustee is subject to supervision by the Comptroller of the Currency, 
the Federal Deposit Insurance Corporation and the Board of Governors 
of the Federal Reserve System.


Page 22


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

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

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

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

                        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 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


Page 23


faith by the Sponsor and the Trustee), provided that the Indenture 
is not amended to increase the number of Units issuable thereunder 
or to permit the deposit or acquisition of securities either in 
addition to or in substitution for any of the Securities initially 
deposited in a Trust, except for the substitution of Replacement 
Securities for Failed Securities or the purchase of additional 
Securities pursuant to the Indenture. In the event of any amendment, 
the Trustee is obligated to notify promptly all Unit holders of 
the substance of such amendment.

The Trusts may be liquidated at any time by consent of 100% of 
the Unit holders or by the Trustee when the principal amount of 
the Securities owned by such Trust as shown by any evaluation, 
is less than the lower of $2,000,000 or 40% of the total principal 
amount of the Securities deposited in such Trust during the primary 
offering period, or in the event that Units not yet sold aggregating 
more than 60% of the Units initially deposited are tendered for 
redemption by the Underwriters, including the Sponsor. If a Trust 
is liquidated because of the redemption of unsold Units by the 
Underwriters, the Sponsor will refund to each purchaser of Units 
the entire sales charge paid by such purchaser. The Indenture 
will terminate upon the redemption, sale or other disposition 
of the last Security held thereunder, but in no event shall it 
continue beyond the Mandatory Termination Date as indicated in 
Part One. In the event of termination, written notice thereof 
will be sent by the Trustee to all Unit holders. Within a reasonable 
period after termination, the Trustee will sell any Securities 
remaining in a Trust, and, after paying all expenses and charges 
incurred by a Trust, will distribute to each Unit holder (including 
the Sponsor if it then holds any Units), upon surrender for cancellation 
of his Units, his pro rata share of the balances remaining in 
the Interest and Principal Accounts, all as provided in the Indenture.

Legal Opinions

The legality of the Units offered hereby and certain matters relating 
to Federal tax law have been passed upon by Chapman and Cutler, 
111 West Monroe Street, Chicago, Illinois 60603, as counsel for 
the Sponsor. Carter, Ledyard & Milburn, 2 Wall Street, New York, 
New York 10005, acts as counsel for the Trustee.

Experts

The financial statements, including the portfolio, of the Trust 
contained in Part One of the Prospectus and Registration Statement 
has been audited by Ernst & Young LLP, independent auditors, as 
set forth in their report thereon appearing therein and in the 
Registration Statement, and is included in reliance upon such 
report given upon the authority of such firm as experts in accounting 
and auditing.


            Description of Standard & Poor's Rating*

* As described by Standard & Poor's.


A Standard & Poor's rating on the units of a unit investment trust 
(hereinafter referred to collectively as "units" and "trust") 
is a current assessment of creditworthiness with respect to the 
investments held by such trust. This assessment takes into consideration 
the financial capacity of the issuers and of any guarantors, insurers, 
lessees or mortgagors with respect to such investments. The assessment, 
however, does not take into account the extent to which trust 
expenses or portfolio asset sales for less than the trust's purchase 
price will reduce payment to the Unit holder of the interest and 
principal required to be paid on the portfolio assets. In addition, 
the rating is not a recommendation to purchase, sell, or hold 
units, inasmuch as the rating does not comment as to market price 
of the units or suitability for a particular investor.

Trusts rated "AAA" are composed exclusively of assets that are 
rated "AAA" by Standard & Poor's or have, in the opinion of Standard 
& Poor's, credit characteristics comparable to assets rated "AAA," 
or certain short-term investments. Standard & Poor's defines its 
"AAA" rating for such assets as the highest rating assigned by 
Standard & Poor's to a debt obligation. Capacity to pay interest 
and repay principal is very strong.


Page 24



<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>
The First Trust Special Situations Trust-
   The CMO Unit Investment Trust Series:
        What is the First Trust Special Situations Trust?                2
        What is the Rating of the Units?                                 8
        What are Estimated Current Return and Estimated
            Long-Term Return?                                            9
        How is Accrued Interest Treated?                                10
        What are the Expenses and Charges?                              11
        What is the Tax Status of Unit Holders?                         11
        Why are Investments in the Trusts Suitable 
           for Retirement Plans?                                        15
        How Can Distributions to Unit Holders be
           Reinvested?                                                  15
Public Offering:
        How is the Public Offering Price Determined?                    16
        How are Units Distributed?                                      17
        What are the Profits of the Sponsor?                            17
        Will There be a Secondary Market?                               18
Rights of Unit Holders:
        How is Evidence of Ownership Issued and
            Transferred?                                                18
        How are Interest and Principal Distributed?                     18
        What Reports Will Unit Holders Receive?                         19
        How May Units be Redeemed?                                      20
        How May Units be Purchased by the Sponsor?                      21
        How May Securities be Removed from a Trust?                     21
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             21
        Who is the Trustee?                                             21
        Limitations on Liabilities of Sponsor and Trustee               22
        Who is the Evaluator?                                           22
Other Information:
        How May the Indenture be Amended or 
           Terminated?                                                  22
        Legal Opinions                                                  23
        Experts                                                         23
Description of Standard & Poor's Rating                                 23

</TABLE>
                               ____________


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


                FIRST TRUST (registered trademark)



                          THE CMO UNIT 
                        INVESTMENT TRUST                      
                            SERIES


                         The First Trust
                    Special Situations Trust


                           Prospectus
                            Part Two
                        November 20, 1995


               First Trust (registered trademark)
                1001 Warrenville Road, Suite 300
                      Lisle, Illinois 60532
                         1-708-241-4141


                            Trustee:

                    The Chase Manhattan Bank
                     (National Association)
                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520


                    THIS PART TWO MUST BE
                   ACCOMPANIED BY PART ONE.


Page 24




              CONTENTS OF POST-EFFECTIVE AMENDMENT
                    OF REGISTRATION STATEMENT
                                
     
     This  Post-Effective  Amendment  of  Registration  Statement
comprises the following papers and documents:

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors

                          Financial Data Schedule






                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES
51  THE  CMO UNIT INVESTMENT TRUST, SERIES 2, certifies  that  it
meets   all  of  the  requirements  for  effectiveness  of   this
Registration  Statement  pursuant  to  Rule  485(b)   under   the
Securities  Act  of 1933 and has duly caused this  Post-Effective
Amendment  of  its  Registration Statement to be  signed  on  its
behalf  by  the  undersigned thereunto  duly  authorized  in  the
Village of Lisle and State of Illinois on December 1, 1995.
                              
                     THE FIRST TRUST SPECIAL SITUATIONS TRUST,
                       SERIES 51
                     THE CMO UNIT INVESTMENT TRUST, SERIES 2
                                                            (Registrant)
                     By         NIKE SECURITIES L.P.
                                                             (Depositor)
                     
                     
                     By           Carlos E. Nardo
                                  Senior Vice President
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Post-Effective Amendment of Registration Statement has been
signed  below by the following person in the capacity and on  the
date indicated:

Signature                  Title                      Date

Robert D. Van Kampen  Sole Director of       )
                      Nike Securities        )
                        Corporation,         ) December 1, 1995
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

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

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

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts" and to the use of our report dated October 27, 1995  in
this  Post-Effective Amendment to the Registration Statement  and
related  Prospectus of The First Trust Special  Situations  Trust
dated November 22, 1995.



                                        ERNST & YOUNG LLP





Chicago, Illinois
November 21, 1995
                                




<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from Post
Effective Amendment to form S-6 and is qualified in its entirety by reference to
such Post Effective Amendment to form S-6.
</LEGEND>
<SERIES>
   <NUMBER> 002
   <NAME> CMO UNIT TRUST
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUL-31-1995
<PERIOD-START>                              AUG-1-1994
<PERIOD-END>                               JUL-31-1995
<INVESTMENTS-AT-COST>                          792,126
<INVESTMENTS-AT-VALUE>                         814,623
<RECEIVABLES>                                    5,279
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 819,902
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       12,245
<TOTAL-LIABILITIES>                             12,245
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                       792,126
<SHARES-COMMON-STOCK>                            1,829
<SHARES-COMMON-PRIOR>                            2,523
<ACCUMULATED-NII-CURRENT>                      (6,966)
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                        22,497
<NET-ASSETS>                                   807,657
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                               75,660
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   6,174
<NET-INVESTMENT-INCOME>                         69,486
<REALIZED-GAINS-CURRENT>                      (11,581)
<APPREC-INCREASE-CURRENT>                       65,114
<NET-CHANGE-FROM-OPS>                          123,019
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       66,644
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                           11,404
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                        694
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       (255,196)
<ACCUMULATED-NII-PRIOR>                         18,347
<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