FIRST TRUST SPECIAL SITUATION TRUST SERIES 90
487, 1994-02-16
Previous: DREYFUS FLORIDA MUNICIPAL MONEY MARKET FUND, 497, 1994-02-16
Next: DREYFUS GROWTH & VALUE FUND INC, 497, 1994-02-16




                                
                                       Registration No.  33-51913
                                           1940 Act No. 811-05903

                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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


A.   Exact name of trust:

       The First Trust Special Situations Trust, Series 90


B.   Name of depositor:

                      NIKE SECURITIES L.P.


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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:


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


E.   Title and Amount of Securities Being Registered:

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


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


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


H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective on February 16, 1994 at 2:00 p.m. pursuant to Rule
     487.
                ________________________________
                                
*Previously paid
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 90

                      Cross-Reference Sheet

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

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

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      period payment certificates             *

58.

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




* Inapplicable, answer negative or not required.
                                


                 Utility Income Trust, Series 2



   

The Trust. The First Trust Special Situations Trust, Series 90 
(the "Trust") is a unit investment trust consisting of a portfolio 
containing common stocks issued by public utility companies which 
provide income and are considered by the Underwriter to have the 
potential for capital appreciation. The Trust also may provide 
an opportunity to receive increasing dividend distributions, although 
there is no assurance that this will occur.

    

The objective of the Trust is to provide for income and potential 
capital appreciation by investing the Trust's portfolio in common 
stocks issued by public utility companies (the "Equity Securities"). 
See "Schedule of Investments." The Trust has a Mandatory Termination 
Date as set forth under "Summary of Essential Information." There 
is, of course, no guarantee that the objective of the Trust will 
be achieved. Each Unit of the Trust represents an undivided fractional 
interest in all the Equity Securities deposited in the Trust. 


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

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

   

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the ask prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust, plus a maximum sales charge 
of 4.9% (equivalent to 5.152% of the net amount invested). A pro 
rata share of accumulated dividends, if any, in the Income Account 
is included in the Public Offering Price. The secondary market 
Public Offering Price per Unit will be based upon the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the bid prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust plus a maximum sales charge of 
4.9% (equivalent to 5.152% of the net amount invested) subject 
to reduction beginning March 1, 1995. The minimum purchase is 
$2,000 ($1,000 for purchasers who are IRAs or other retirement 
plans). The sales charge is reduced on a graduated scale for sales 
involving at least 10,000 Units. See "How is the Public Offering 
Price Determined?"

    
   

Estimated Annual Distributions. The estimated annual dividend 
distribution to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Equity Securities in the 
Trust) at the opening of business on the Initial Date of Deposit 
was $48.22 per 100 Units. The estimated annual dividend distributions 
per Unit will vary with changes in fees and expenses of the Trust, 
with changes in dividends received and with the sale or liquidation 
of Equity Securities; therefore, there is no assurance that the 
annual dividend distribution will be realized in the future. 

    

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.

                        J.C. Bradford & Co.



   

        The date of this Prospectus is February 16, 1994

    

Page 1

   

Dividend and Capital Gains Distributions. Distributions of dividends 
received, and realized capital gains, if any, received by the 
Trust, net of expenses of the Trust, will be paid monthly on the 
Distribution Date to Unit holders of record on the Record Date 
as set forth in the "Summary of Essential Information." On April 
15, 1994, the Initial Distribution Date, Unit holders of record 
as of April 1, 1994 will receive $2.26 per 100 Units. Beginning 
in May of 1994, the regular estimated monthly distribution will 
be $4.02 per 100 Units. Distributions of funds in the Capital 
Account, if any, will be made at least annually in December of 
each year. Any distribution of income and/or capital gains will 
be net of the expenses of the Trust. See "What is the Federal 
Tax Status of Unit Holders?" Additionally, upon termination of 
the Trust, the Trustee will distribute, upon surrender of Units 
for redemption, to each Unit holder his pro rata share of the 
Trust's assets, less expenses, in the manner set forth under "Rights 
of Unit Holders-How are Income and Capital Distributed?

    

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

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


Page 2



                                 Summary of Essential Information





   

        At the Opening of Business on the Initial Date of Deposit
                       of the Equity Securities-February 16, 1994

    



        Underwriter:    J.C. Bradford & Co.
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    Securities Evaluation Service, Inc.

<TABLE>
<CAPTION>

<S>                                                                                     <C>
General Information
Initial Number of Units                                                                     50,000
Fractional Undivided Interest in the Trust per Unit                                       1/50,000
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $  474,621
        Aggregate Offering Price Evaluation of Equity 
           Securities per 100 Units                                                     $   949.24
        Sales Charge of 4.9% of the Public Offering Price per 100 Units
           (5.152% of the net amount invested)                                          $    48.91
        Public Offering Price per 100 Units (2)                                         $   998.15
Sponsor's Initial Repurchase Price per 100 Units                                        $   949.24
Redemption Price per 100 Units (based on aggregate 
           underlying value of Equity Securities) (3)                                   $   949.24
Calculation of Net Annual Dividends per 100 Units:
        Estimated Gross Annual Dividends per 100 Units (4)                              $    49.84
        Less: Estimated Annual Expense per 100 Units                                    $     1.62
                                                                                        __________

        Estimated Net Annual Dividends per 100 Units                                    $    48.22
                                                                                        ==========

</TABLE>
   

CUSIP Number                            33734W 426
First Settlement Date                   February 24, 1994
Mandatory Termination Date              February 1, 2000
Discretionary Liquidation Amount        The Trust may be terminated 
                                        if the value thereof is less 
                                        than 40% of the total value of Equity 
                                        Securities deposited in the Trust 
                                        during the primary offering period.
Trustee's Annual Fee                    $.74 per 100 Units outstanding. 
Evaluator's Annual Fees (5)             $.17 per 100 Units outstanding. 
                                        Evaluations for purposes of sale, 
                                        purchase or redemption of Units are 
                                        made as of the close of trading 
                                        (4:00 p.m. Eastern time) on the 
                                        New York Stock Exchange on each 
                                        day on which it is open.
Supervisory Fee                         Maximum of $.25 per 100 Units out-
                                        standing annually payable to an 
                                        affiliate of the Sponsor. 
Income Distribution Record Date         First day of each month commencing 
                                        April 1, 1994.
Income Distribution Date (6)            Fifteenth day of each month 
                                        commencing April 15, 1994.


    
[FN]

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

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

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

(4)     The estimated annual dividends are based on the most recent 
quarterly dividend.

(5)     The minimum and maximum evaluation fee for any one calendar 
year will be $1,000 and $2,500, respectively.

(6)     Distributions from the Capital Account will be made monthly 
payable on the last day of the month to Unit holders of record 
on the fifteenth day of such month if the amount available for 
distribution equals at least $1.00 per 100 Units. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made in December of each year.


Page 3


                 Utility Income Trust, Series 2
       The First Trust Special Situations Trust, Series 90



What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 90 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust"). This Series consists 
of an underlying separate unit investment trust designated as: 
Utility Income Trust, Series 2. The Trust was created under the 
laws of the State of New York pursuant to a Trust Agreement (the 
"Indenture"), dated the Initial Date of Deposit, with Nike Securities 
L.P., as Sponsor, United States Trust Company of New York, as 
Trustee, Securities Evaluation Service, Inc., as Evaluator, and 
First Trust Advisors L.P., as Portfolio Supervisor.

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

The objective of the Trust is to provide for income and potential 
capital appreciation through an investment in equity securities 
issued by public utility companies (the "Equity Securities"). 
A goal of the Trust is to invest in Equity Securities of well-established 
companies with proven records of dependable and increasing dividend 
payments. There is, of course, no guarantee that the objective 
of the Trust will be achieved. 

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

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


Page 4



What are the Expenses and Charges?

At no cost to the Trust, the Sponsor has borne all the expenses 
of creating and establishing the Trust, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses, 
expenses of the Trustee and other out-of-pocket expenses. The 
Sponsor will not receive any fees in connection with its activities 
relating to the Trust. However, First Trust Advisors L.P., an 
affiliate of the Sponsor, will receive an annual supervisory fee, 
which is not to exceed the amount set forth under "Summary of 
Essential Information," for providing portfolio supervisory services 
for the Trust. Such fee is based on the number of Units outstanding 
in the Trust on January 1 of each year except for the year or 
years in which an initial offering period occurs in which case 
the fee for a month is based on the number of Units outstanding 
at the end of such month. The fee may exceed the actual costs 
of providing such supervisory services for this Trust, but at 
no time will the total amount received for portfolio supervisory 
services rendered to unit investment trusts of which Nike Securities 
L.P. is the Sponsor in any calendar year exceed the aggregate 
cost to First Trust Advisors L.P. of supplying such services in 
such year. See "Underwriting."

Subsequent to the initial offering period, the Evaluator will 
receive a fee as indicated in the "Summary of Essential Information." 
The Trustee pays certain expenses of the Trust for which it is 
reimbursed by the Trust. The Trustee will receive for its ordinary 
recurring services to the Trust an annual fee computed at $.74 
per annum per 100 Units in the Trust outstanding based upon the 
largest aggregate number of Units of the Trust outstanding at 
any time during the year. For a discussion of the services performed 
by the Trustee pursuant to its obligations under the Indenture, 
reference is made to the material set forth under "Rights of Unit 
Holders."

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

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

The Indenture requires the Trust to be audited on an annual basis 
at the expense of the Trust by independent auditors selected by 
the Sponsor. So long as the Sponsor is making a secondary market 
for the Units, the Sponsor is required to bear the cost of such 
annual audits to the extent such cost exceeds $.50 per


Page 5

100 Units. Unit holders of the Trust covered by an audit may obtain 
a copy of the audited financial statements upon request.

What is the Federal Tax Status of Unit Holders?

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


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

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

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

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

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

   

Dividends Received Deduction. A corporation that owns Units will 
generally be entitled to a 70% dividends received deduction with 
respect to such Unit holder's pro rata portion of dividends received 
by the Trust (to the extent such dividends are taxable as ordinary 
income, as discussed above) in the same manner as if such corporation 
directly owned the Equity Securities paying such dividends. However, 
a corporation owning Units should be aware that Sections 246 and 
246A of the Code impose additional limitations on the eligibility 
of dividends for the 70% dividends received deduction. These limitations 
include a requirement that stock (and therefore Units) must generally 
be held at least 46 days (as determined under Section 246(c) of 
the Code). Proposed regulations have been issued which address 
special rules that must be considered in determining whether the 
46 day holding requirement is met. Moreover, the allowable percentage

Page 6

of the deduction will be reduced from 70% if a corporate Unit 
holder owns certain stock (or Units) the financing of which is 
directly attributable to indebtedness incurred by such corporation. 
It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction. 

    

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

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

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

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Equity Security owned by the Trust. An "Equity Security" 
for this purpose is a particular class of stock issued by a particular 
corporation. If the Unit holder receives only whole shares of 
an Equity Security in exchange for his or her pro rata portion 
in each share of such security held by the Trust, there is no 
taxable gain or loss recognized upon such deemed exchange pursuant 
to Section 1036 of the Code. If the Unit holder receives whole 
shares of a particular Equity Security plus cash in lieu of a 
fractional share of such Equity Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Equity Security exceeds his tax basis in his pro rata portion 
of such Equity Security, taxable gain would be recognized in an 
amount not to exceed the amount of such cash received, pursuant 
to Section 1031(b) of the Code. No taxable loss would be recognized 
upon such an exchange pursuant to Section 1031(c) of the Code, 
whether or not cash is received in lieu of a fractional share. 
Under either of these circumstances, special rules will be applied 
under Section 1031(d) of the Code to determine the Unit holder's 
tax basis in the shares of such particular Equity Security which 
he receives as part of the In-Kind Distribution. Finally, if a 
Unit holder's pro rata interest in an Equity Security does not 
equal a whole share, he may receive entirely cash in exchange 
for his pro rata portion of a particular Equity Security. In such 
case, taxable gain or loss is measured by comparing the amount 
of cash received by the Unit holder with his tax basis in such 
Equity Security.

Because the Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
the Trust. In analyzing the tax consequences with respect to each 
Equity Security, such Unit holder must allocate the Distribution 
Expenses among the Equity Securities (the "Allocable Expenses"). 
The Allocable Expenses will reduce


Page 7

the amount realized with respect to each Equity Security so that 
the fair market value of the shares of such Equity Security received 
(if any) and cash received in lieu thereof (as a result of any 
fractional shares) by such Unit holder should equal the amount 
realized for purposes of determining the applicable tax consequences 
in connection with an In-Kind Distribution. A Unit holder's tax 
basis in shares of such Equity Security received will be increased 
by the Allocable Expenses relating to such Equity Security. The 
amount of taxable gain (or loss) recognized upon such exchange 
will generally equal the sum of the gain (or loss) recognized 
under the rules described above by such Unit holder with respect 
to each Equity Security owned by the Trust. Unit holders who request 
an In-Kind Distribution are advised to consult their tax advisers 
in this regard.

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

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

Dividend income and long-term capital gains may also be subject 
to state and local taxes. Investors should consult their tax advisers 
for specific information on the tax consequences of particular 
types of distributions.

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

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

Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are Equity Securities?

The Trust consists of different issues of Equity Securities issued 
by public utility companies which are listed on a national securities 
exchange or the NASDAQ National Market System or traded in the 
over-the-counter market. The utility industry is recognized for 
its relative safety, stability and as a high-yielding sector of 
the equity market. As such, the Trust may be a suitable investment 
for investors seeking a fixed portfolio with a known maturity, 
bond buyers needing a conservative equity investment and utility 
stock buyers desiring greater diversification and frequent monthly 
income. See "What are the Equity Securities Selected for Utility 
Income Trust, Series 2?" for a general description of the companies. 


An investment in Units of the Trust should be made with an understanding 
of the characteristics of the public utility industry and the 
risks which such an investment may entail. General problems of 
the public utility industry include the difficulty in obtaining 
an adequate return on invested capital despite frequent increases


Page 8

in rates which have been granted by the public service commissions 
having jurisdiction, the difficulty in financing large construction 
programs during an inflationary period, the restrictions on operations 
and increased cost and delays attributable to environmental and 
other regulatory considerations, the difficulty to the capital 
markets in absorbing utility debt and equity securities, the difficulty 
in obtaining fuel for electric generation at reasonable prices, 
and the effects of energy conservation. There is no assurance 
that such commissions will in the future grant rate increases 
or that any such increases will be adequate to cover operating 
and other expenses and debt service requirements. All of the public 
utilities which are issuers of the Equity Securities in the portfolio 
have been experiencing many of these problems in varying degrees. 
In addition, federal, state and municipal governmental authorities 
may from time to time review existing, and impose additional, 
regulations governing the licensing, construction and operation 
of nuclear power plants, which may adversely affect the ability 
of the issuers of certain of the Equity Securities in the Trust's 
portfolio to make dividend payments on their Equity Securities.

Utilities are generally subject to extensive regulation by state 
utility commissions which, for example, establish the rates which 
may be charged and the appropriate rate of return on an approved 
asset base, which must be approved by the state commissions. Certain 
utilities have had difficulty from time to time in persuading 
regulators, who are subject to political pressures, to grant rate 
increases necessary to maintain an adequate return on investment 
and voters in many states have the ability to impose limits on 
rate adjustments (for example, by initiative or referendum). Any 
unexpected limitations could negatively affect the profitability 
of utilities whose budgets are planned far in advance. In addition, 
gas pipeline and distribution companies have had difficulties 
in adjusting to short and surplus energy supplies, enforcing or 
being required to comply with long-term contracts and avoiding 
litigation from their customers, on the one hand, or suppliers, 
on the other.

Certain of the issuers of the Equity Securities in the Trust may 
own or operate nuclear generating facilities. Governmental authorities 
may from time to time review existing, and impose additional, 
requirements governing the licensing, construction and operation 
of nuclear power plants. Nuclear generating projects in the electric 
utility industry have experienced substantial cost increases, 
construction delays and licensing difficulties. These have been 
caused by various factors, including inflation, high financing 
costs, required design changes and rework, allegedly faulty construction, 
objections by groups and governmental officials, limits on the 
ability to finance, reduced forecasts of energy requirements and 
economic conditions. This experience indicates that the risk of 
significant cost increases, delays and licensing difficulties 
remains present until completion and achievement of commercial 
operation of any nuclear project. Also, nuclear generating units 
in service have experienced unplanned outages or extensions of 
scheduled outages due to equipment problems or new regulatory 
requirements sometimes followed by a significant delay in obtaining 
regulatory approval to return to service. A major accident at 
a nuclear plant anywhere, such as the accident at a plant in Chernobyl, 
could cause the imposition of limits or prohibitions on the operation, 
construction or licensing of nuclear units in the United States.

In view of the uncertainties discussed above, there can be no 
assurance that any company's share of the full cost of nuclear 
units under construction ultimately will be recovered in rates 
or of the extent to which a company could earn an adequate return 
on its investment in such units. The likelihood of a significantly 
adverse event occurring in any of the areas of concern described 
above varies, as does the potential severity of any adverse impact. 
It should be recognized, however, that one or more of such adverse 
events could occur and individually or collectively could have 
a material adverse impact on a company's financial condition, 
or the results of its operations or its ability to make interest 
and principal payments on its outstanding debt or to pay dividends.

Other general problems of the gas, water, telephone and electric 
utility industries (including state and local joint action power 
agencies) include difficulty in obtaining timely and adequate 
rate increases, difficulty in financing large construction programs 
to provide new or replacement facilities during an inflationary 
period, rising costs of rail transportation to transport fossil 
fuels, the uncertainty of transmission service costs for both 
interstate and intrastate transactions, changes in tax laws which 
adversely affect a utility's ability to operate profitably, increased 
competition in service costs, recent reductions in estimates of 
future demand for electricity and gas in certain areas of the 
country, restrictions on operations and increased cost and


Page 9

delays attributable to environmental considerations, uncertain 
availability and increased cost of capital, unavailability of 
fuel for electric generation at reasonable prices, including the 
steady rise in fuel costs and the costs associated with conversion 
to alternate fuel sources such as coal, availability and cost 
of natural gas for resale, technical and cost factors and other 
problems associated with construction, licensing, regulation and 
operation of nuclear facilities for electric generation, including 
among other considerations the problems associated with the use 
of radioactive materials and the disposal of radioactive wastes, 
and the effects of energy conservation. Each of the problems referred 
to could adversely affect the ability of the issuers of any Equity 
Securities in the Trust to make dividend payments.

The average common stock dividend yield of utilities has exceeded 
that of the S&P 500 stocks. There can be no assurance that the 
historical investment performance for any industry (including 
the public utilities industry) is indicative of future performance. 
However, during periods of lower interest rates, dividend yields 
on utility common stocks are often attractive. In times of both 
economic weakness and lower interest rates, utility stocks have 
outperformed most other equity issues in terms of price and dividend 
stability. However, during periods of rising interest rates, the 
prices of utility common stocks typically decline.

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

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

Whether or not the Equity Securities are listed on a national 
securities exchange, the principal trading market for the Equity 
Securities may be in the over-the-counter market. As a result, 
the existence of a liquid trading market for the Equity Securities 
may depend on whether dealers will make a market in the Equity 
Securities. There can be no assurance that a market will be made 
for any of the Equity Securities, that any market for the Equity 
Securities will be maintained or of the liquidity of the Equity 
Securities in any markets made. The recent investigation by the 
Securities and Exchange Commission of illegal insider trading 
in connection with corporate takeovers, and possible congressional 
inquiries and legislation relating to this investigation, may 
adversely affect the ability of certain dealers to remain market 
makers. In addition, the Trust may be restricted under the Investment 
Company Act of 1940 from selling Equity Securities to the Sponsor. 
The price at which the Equity Securities may be sold to meet redemptions, 
and the value of the Trust, will be adversely affected if trading 
markets for the Equity Securities are limited or absent.

An investment in Units should be made with an understanding of 
the risks which an investment in common stocks entails, including 
the risk that the financial condition of the issuers of the Equity 
Securities or the


Page 10

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

Holders of common stocks incur more risk than holders of preferred 
stocks and debt obligations because common stockholders, as owners 
of the entity, have generally inferior rights to receive payments 
from the issuer in comparison with the rights of creditors of, 
or holders of debt obligations or preferred stocks issued by, 
the issuer. Cumulative preferred stock dividends must be paid 
before common stock dividends and any cumulative preferred stock 
dividend omitted is added to future dividends payable to the holders 
of cumulative preferred stock. Preferred stockholders are also 
generally entitled to rights on liquidation which are senior to 
those of common stockholders.

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

The Underwriter has acquired or will acquire the Equity Securities 
for the Sponsor and thereby benefits. The Underwriter in its general 
securities business acts as agent or principal in connection with 
the purchase and sale of equity securities, including the Equity 
Securities in the Trust, and may act as a market maker in certain 
of the Equity Securities. The Underwriter also from time to time 
may issue reports on and make recommendations relating to equity 
securities, which may include the Equity Securities.

How were the Equity Securities Selected?

The Trust has been carefully researched and selected by professional 
analysts at J.C. Bradford & Co.'s research department in conjunction 
with their national correspondents. The portfolio will continue 
to be monitored as will the utility industry by J.C. Bradford's 
research department and the Sponsor.

What are the Equity Securities Selected for Utility Income Trust, 
Series 2?

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

Ameritech Corporation (AIT), headquartered in Chicago, Illinois, 
is a regional telephone holding company for various subsidiaries 
under the "Bell Telephone Company" name. The subsidiaries operate 
in Illinois, Indiana, Michigan, Ohio, and Wisconsin. Ameritech 
Corporation also provides cellular mobile telephone


Page 11

services, paging products, financing and leasing of computer hardware, 
and real estate management services.

Bell Atlantic Corporation (BEL), located in Philadelphia, Pennsylvania, 
owns and operates various telephone subsidiaries in the Middle 
Atlantic states and the District of Columbia. In addition, the 
company operates cellular telephone services in its geographic 
service area, maintains computer equipment and associated peripherals 
and sells and repairs computer parts. The company also provides 
telephone consulting outside the United States.

Brooklyn Union Gas Company (BU) distributes natural gas at the 
retail level to metropolitan New York City as well as the boroughs 
of Brooklyn, Staten Island and Queens. Headquartered in Brooklyn, 
New York, the company serves a 3.6 million population service 
area. Through its subsidiaries, Brooklyn Union Gas also markets 
energy-related products, distributes propane and explores for 
and produces natural gas.

Central & South West Corporation (CSR), headquartered in Dallas, 
Texas, is a public utility holding company. Its subsidiaries purchase, 
generate, transmit, distribute and sell electricity, providing 
service in several midwestern and southern states. The company 
also owns an intrastate natural gas pipeline.

Dominion Resources, Inc. (DOMR), headquartered in Clanton, Alabama, 
operates a cellular radio telephone system. The company services 
the cities of Montgomery and Birmingham, Alabama through its subsidiary, 
Dominion Cellular, Inc.

DPL, Inc. (DPL), based in Dayton, Ohio, operates through its subsidiary, 
The Dayton Power and Light Company. The company supplies electricity 
and natural gas to numerous counties in Ohio. The company's largest 
industrial customer group is the electrical and electronic machinery 
industry.

Duke Power Company (DUK), headquartered in Charlotte, North Carolina, 
generates, transmits, distributes and sells electric energy in 
the Piedmont sections of North Carolina and South Carolina. Duke 
Power Company also supplies electricity to other rural electric 
cooperatives and private utilities.

Entergy Corporation (ETR) is the holding company for Arkansas 
Power and Light Company, Louisiana Power and Light Company, Mississippi 
Power and Light Company and New Orleans Public Service, Inc. These 
companies provide electricity to retail customers in Arkansas, 
Louisiana and Mississippi. The company is headquartered in New 
Orleans, Louisiana.

Florida Progress Corporation (FPC), headquartered in St. Petersburg, 
Florida, is the holding company for Florida Power Corporation, 
an electric utility. Florida Power Corporation provides electric 
utility services to the Gulf Coast and approximately half of Florida's 
counties. The company is also involved in commercial finance and 
life insurance, leveraged leasing, and coal mining. 

General Public Utilities Corporation (GPU) is a utility holding 
company whose three subsidiaries, Jersey Central Power & Light, 
Metropolitan Edison and Pennsylvania Electric, provide electric 
service to millions of people in Pennsylvania and New Jersey. 
The company is headquartered in Parsippany, New Jersey.

LG & E Energy Corporation (LGE), based in Louisville, Kentucky, 
supplies electric and gas services to residential, commercial, 
and industrial customers in the greater Louisville area.

New England Electric System (NES) provides electric service to 
areas in Massachusetts, New Hampshire and Rhode Island through 
its subsidiaries. In addition, the company's subsidiaries purchase, 
generate, transmit and sell electric power in wholesale quantities, 
primarily to its affiliates. Headquartered in Westborough, Massachusetts, 
the company also owns an interest in domestic oil and gas exploration 
and production.

Niagara Mohawk Power Corporation (NMK), headquartered in Syracuse, 
New York, produces, purchases, transmits, distributes and sells 
electricity and gas in New York State. Through subsidiaries, the 
company is involved in the operation of nuclear plants.

NIPSCO Industries, Inc. (NI), based in Hammond, Indiana, is the 
holding company for Northern Indiana Public Service Company, which 
provides the northern third of Indiana with electricity and natural 
gas. Electrical generation sources are primarily coal and, to 
a lesser extent, natural gas.

Northwest Natural Gas Company (NWNG), headquartered in Portland, 
Oregon, distributes natural gas to customers in western Oregon 
and southwestern Washington, including the metropolitan Portland 
area. Through its subsidiaries, the company also explores for, 
develops and produces natural gas; purchases, markets


Page 12

and arranges for the transportation of gas in the western United 
States and develops real estate in the Portland area.

   

PECO Energy Company (PE), headquartered in Philadelphia, Pennsylvania, 
provides electricity and gas to southwestern Pennsylvania, including 
the city of Philadelphia. The company also owns and operates the 
two-unit Limerick nuclear facility.

    

Pinnacle West Capital Corporation (PNW) is a utility holding company 
headquartered in Phoenix, Arizona. The company supplies electricity 
to several counties in Arizona through its subsidiary, Arizona 
Public Service Company. The company also has subsidiaries in the 
real estate and banking industries.

Public Service Enterprise Group, Inc. (PEG) is a public utility 
holding company for Public Service Electric & Gas Company. The 
company generates and distributes electricity and produces natural 
gas in New Jersey. Headquartered in Newark, New Jersey, Public 
Service Enterprise Group, Inc. controls a service area from Bergen 
County southwest to Camden, New Jersey.

Southern Company (SO) is the parent company of five electric service 
companies. These companies include Alabama Power, Georgia Power, 
Gulf Power, Mississippi Power and Savannah Electric, all of which 
provide residential, commercial and industrial service to most 
of the Southeast. The company is headquartered in Atlanta, Georgia.

Southwestern Bell Corporation (SBC), based in St. Louis, Missouri, 
is one of the regional companies formerly owned by American Telephone 
& Telegraph Company (AT&T). The company is a telephone holding 
company which provides exchange telecommunications and access 
services. In addition, Southwestern Bell Corporation markets cellular 
telephone services, provides paging services and directory publishing. 

TECO Energy, Inc. (TE) conducts business through its five subsidiaries. 
The company's largest subsidiary, Tampa Electric Company, is an 
electric utility serving customers in west central Florida. Other 
subsidiaries include TECO Finance, TECO Investments, TECO Power 
Services, and TECO Diversified, Inc. The subsidiaries provide 
financial and investment services and develop power generation 
projects. The company is headquartered in Tampa, Florida.

US West, Inc. (USW) is a regional phone holding company based 
in Englewood, Colorado. Its subsidiaries provide telecommunications 
services in various western states. The company also has subsidiaries 
involved in marketing and finance.

Wisconsin Energy Corporation (WEC), headquartered in Milwaukee, 
Wisconsin, is a holding company with subsidiaries primarily engaged 
in the generation, distribution and sale of electricity and the 
distribution and sale of natural gas in eastern Wisconsin and 
the Upper Peninsula of Michigan.

What are Some Additional Considerations for Investors?

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

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

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

If the right of limited substitution described in the preceding 
paragraphs is not utilized to acquire Replacement Securities in 
the event of a failed contract, the Sponsor will refund the sales 
charge attributable to such Failed Contract Obligations to all 
Unit holders of the Trust and the Trustee will distribute the 
principal attributable to such Failed Contract Obligations not 
more than 120 days after the date on which the


Page 13

Trustee received a notice from the Sponsor that a Replacement 
Security would not be deposited in the Trust. In addition, Unit 
holders should be aware that, at the time of receipt of such principal, 
they may not be able to reinvest such proceeds in other securities 
at a yield equal to or in excess of the yield which such proceeds 
would have earned for Unit holders of the Trust.

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

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

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
underlying value of the Equity Securities in the Trust, plus or 
minus cash, if any, in the Income and Capital Accounts of the 
Trust, plus a sales charge of 4.9% (equivalent to 5.152% of the 
net amount invested) subject to reduction beginning March 1, 1995, 
divided by the amount of Units of the Trust outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust divided by the number of Units of the Trust 
outstanding. For secondary market sales after the completion of 
the initial offering period, the Public Offering Price is also 
based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust, plus a maximum sales charge of 4.9% of 
the Public Offering Price (equivalent to 5.152% of the net amount 
invested) divided by the number of outstanding Units of the Trust.

The minimum purchase of the Trust is $2,000 ($1,000 for purchasers 
who are IRAs or other retirement plans). The applicable sales 
charge for both primary and secondary market sales is reduced 
by a discount as indicated below for volume purchases:


<TABLE>
<CAPTION>

                                              Primary and Secondary 

                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested
________________                        ________                ________
<S>                                     <C>                     <C>

10,000 but less than 25,000             0.50%                   0.5025%
25,000 but less than 50,000             0.70%                   0.7049%
50,000 but less than 75,000             0.90%                   0.9082%
75,000 but less than 100,000            1.40%                   1.4199%
100,000 or more                         1.90%                   1.9368%

</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling Underwriter or dealer. The reduced sales charge structure 
will apply on all purchases of Units in the Trust by the same 
person on any one


Page 14

day from any one underwriter or 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 or other fiduciary purchasing securities 
for a single trust estate or single fiduciary account. The purchaser 
must inform the Underwriter or 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 the Underwriter and their subsidiaries, the sales 
charge is reduced by 4.1% of the Public Offering Price for purchases 
of Units during the primary and secondary public offering periods.

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

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

Although payment is normally made five business days following 
the order for purchase, payment may be made prior thereto. 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 five business 
days following such order or shortly thereafter. See "Rights of 
Unit Holders-How may Units be Redeemed?" for information regarding 
the ability to redeem Units ordered for purchase.

How are Units Distributed?

During the initial offering period (i) for Units issued on the 
Initial Date of Deposit and (ii) for additional Units issued after 
such date as additional Equity Securities are deposited by the 
Sponsor, Units will be distributed to the public at the then current 
Public Offering Price. The initial offering period may be up to 
approximately 180 days. During such period, the Sponsor may deposit 
additional Equity Securities in the Trust and create additional 
Units. Units reacquired by the Sponsor during the initial offering 
period (at prices based upon the aggregate underlying value of 
the Equity Securities in the Trust plus or minus a pro rata share 
of cash, if any in the Income and Capital Accounts of the Trust) 
may be resold at the then current Public Offering Price. Upon 
the termination of the initial offering period, unsold Units created 
or reacquired during the initial offering period will be sold 
or resold at the then current Public Offering Price.


Page 15



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

It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales initially will be made to 
dealers and others at prices which represent a concession or agency 
commission of 3.2% of the Public Offering Price, and, for secondary 
market sales, 3.2% of the Public Offering Price (or 65% of the 
then current maximum sales charge after March 1 , 1995). Effective 
on each March 1, commencing March 1, 1995, such sales charge will 
be reduced by  1/2 of 1% to a minimum sales charge of 2.9%. However, 
resales of Units of the Trust by such dealers and others to the 
public will be made at the Public Offering Price described in 
the prospectus. The Sponsor reserves the right to change the amount 
of the concession or agency commission from time to time. Certain 
commercial banks may be making Units of the Trust available to 
their customers on an agency basis. A portion of the sales charge 
paid by these customers is retained by or remitted to the banks 
in the amounts indicated in the fourth preceding sentence. Under 
the Glass-Steagall Act, banks are prohibited from underwriting 
Trust Units; however, the Glass-Steagall Act does permit certain 
agency transactions and the banking regulators have not indicated 
that these particular agency transactions are not permitted under 
such Act. In Texas and in certain other states, any banks making 
Units available must be registered as broker/dealers under state 
law.

What are the Sponsor's Profits?

The Underwriter of the Trust will receive a gross sales commission 
equal to 4.9% of the Public Offering Price of the Units (equivalent 
to 5.152% of the net amount invested), less any reduced sales 
charge for quantity purchases as described under "Public Offering-How 
is the Public Offering Price Determined?" See "Underwriting" for 
information regarding the receipt of the excess gross sales commissions 
by the Sponsor from the other Underwriter and additional concessions 
available to Underwriters, dealers and others. In addition, the 
Sponsor and the Underwriter may be considered to have realized 
a profit or to have sustained a loss, as the case may be, in the 
amount of any difference between the cost of the Equity Securities 
to the Trust (which is based on the Evaluator's determination 
of the aggregate offering price of the underlying Equity Securities 
of such Trust on the Initial Date of Deposit as well as subsequent 
deposits) and the cost of such Equity Securities to the Sponsor. 
See "Underwriting" and Note (2) of "Schedule of Investments." 
During the initial offering period, the Underwriter also may realize 
profits or sustain losses as a result of fluctuations after the 
Date of Deposit in the Public Offering Price received by the Underwriter 
upon the sale of Units.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a sales charge of 4.9% 
subject to reduction beginning March 1, 1995) or redeemed. The 
secondary market public offering price of Units may be greater 
or less than the cost of such Units to the Sponsor.

Will There be a Secondary Market?

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

Page 16

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

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

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

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

How are Income and Capital Distributed?

The Trustee will distribute an amount substantially equal to the 
Unit holder's pro rata share of the balance of the Income Account 
calculated on the basis of one-twelfth of the estimated annual 
dividend distributions in the Income Account after deducting estimated 
expenses to Unit holders of record on the preceding Income Record 
Date. See "Summary of Essential Information." Because dividends 
are not received by the Trust at a constant rate throughout the 
year, such distributions to Unit holders may be more or less than 
the amount credited to the Income Account as of the Record Date. 
For the purpose of minimizing fluctuation in the distributions 
from the Income Account, the Trustee is authorized to advance 
such amounts as may be necessary to provide income distributions 
of approximately equal amounts. The Trustee shall be reimbursed 
without interest, for any such advances from funds in the Income 
Account at the ensuing Record Date. Persons who purchase Units 
will commence receiving distributions only after such person becomes 
a record owner. Notification to the Trustee of the transfer of 
Units is the responsibility of the purchaser, but in the normal 
course of business such notice is provided by the selling broker-dealer. 
Proceeds received on the sale of any Equity Securities in the 
Trust, to the extent not used to meet redemptions of Units or 
pay expenses, will, however, be distributed on the last day of 
each month to Unit holders of record on the fifteenth day of such 
month if the amount available for distribution equals at least 
$1.00 per 100 Units. The Trustee is not required to pay interest 
on funds held in the Capital Account of a Trust (but may itself 
earn interest thereon and therefore benefit from the use of such 
funds). Notwithstanding, distributions


Page 17

of funds in the Capital Account, if any, will be made on the last 
day of each December to Unit holders of record as of December 
15. See "What is the Federal Tax Status of Unit Holders?"

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

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

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

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

What Reports will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of income, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per 100 Units. Within 
a reasonable period of time after the end of each calendar year, 
the Trustee shall furnish to each person who at any time during 
the calendar year was a Unit holder of the Trust the following 
information in reasonable detail: (1) a summary of transactions 
in the Trust for such year; (2) any Equity Securities sold during 
the year and the Equity Securities held at the end of such year 
by the Trust; (3) the redemption price per 100 Units based upon 
a computation thereof on the 31st day of December of such year 
(or the last business day prior thereto); and (4) amounts of income 
and capital distributed during such year.

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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with signature guaranteed as explained above (or by 
providing satisfactory indemnity, as in connection with lost, 
stolen or destroyed certificates), and payment of applicable governmental 
charges, if any. No redemption fee will be charged. On the seventh 
calendar day following such tender, or if the seventh calendar 
day is not a business day, on the first business day prior thereto, 
the Unit holder will be entitled to receive in cash an amount 
for each Unit equal to the Redemption Price per Unit next


Page 18

computed after receipt by the Trustee of such tender of Units. 
The "date of tender" is deemed to be the date on which Units are 
received by the Trustee, except that as regards Units received 
after 4:00 p.m. Eastern time, the date of tender is the next day 
on which the New York Stock Exchange is open for trading and such 
Units will be deemed to have been tendered to the Trustee on such 
day for redemption at the redemption price computed on that day. 
Units so redeemed shall be cancelled.

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

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

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

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

The Redemption Price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
aggregate underlying value of the Equity Securities in the Trust 
plus or minus cash, if any, in the Income and Capital Accounts 
of the Trust. The Redemption Price per Unit is the pro rata share 
of each Unit determined by the Trustee by adding: (1) the cash 
on hand in the Trust other than cash deposited in the Trust to 
purchase Equity Securities not applied to the purchase of such 
Equity Securities;(2) the aggregate value of the Equity Securities 
held in the Trust, as determined by the Evaluator on the basis 
of the aggregate underlying value of the Equity Securities in 
the Trust next computed; and (3) dividends receivable on the Equity 
Securities trading ex-dividend as of the date of computation; 
and deducting therefrom: (1) amounts representing any applicable 
taxes or governmental charges payable out of the Trust; (2) any 
amounts owing to the Trustee for its advances; (3) an amount representing 
estimated accrued expenses of the Trust, including but not limited 
to fees and expenses of the Trustee (including legal and auditing 
fees), the Evaluator and supervisory fees, if any; (4) cash held 
for distribution to Unit holders of record of the Trust as of 
the business day prior to the evaluation being made; and (5) other 
liabilities incurred by the Trust; and finally dividing the results 
of such computation by the number of Units of the Trust outstanding 
as of the date thereof.


Page 19



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

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

How May Units be Purchased by the Sponsor?

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

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

How May Equity Securities be Removed from the Trust?

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


Page 20

(or any securities or other property received by the Trust in 
exchange for Equity Securities) by the Trustee are credited to 
the Capital Account of the Trust for distribution to Unit holders 
or to meet redemptions.

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

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

  INFORMATION AS TO UNDERWRITER, SPONSOR, TRUSTEE AND EVALUATOR

Who is the Underwriter?

J.C. Bradford & Co., the Underwriter, is one of America's top 
ten investment firms located outside New York City. Founded in 
1927, J.C. Bradford & Co. is headquartered in Nashville, Tennessee 
and currently has over 76 branch offices, primarily across the 
southeast.

A major strength of the firm is its Research Department and its 
investment council division, Bradford Investment Management. Among 
other things, the Research Department provides its brokers with 
detailed information on emerging companies, progress reports on 
existing corporations, and updates on selected industries such 
as the utility sector. Bradford Investment Management's area of 
expertise is high-quality growth stocks for long-term appreciation.

J.C. Bradford & Co. is a member of the New York Stock Exchange 
and the National Association of Securities Dealers Automated Quotation 
System, Inc. (NASDAQ).

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 and Templeton Foreign Fund & U.S. Treasury Securities Trust. 
First Trust introduced the first insured unit investment trust 
in 1974 and to date more than $7.5 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 August 31, 1993, the total partners' capital 
of Nike Securities L.P. was $14,270,063 (unaudited). (This paragraph 
relates only to the Sponsor and not to the Trust or to any series 
thereof or to any other Underwriter. The information is included 
herein only for the purpose of informing investors as to the financial 
responsibility of the Sponsor and its ability to carry out its 
contractual obligations. More detailed financial information will 
be made available by the Sponsor upon request.)

Who is the Trustee?

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


Page 21


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

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

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

The Evaluator is Securities Evaluation Service, Inc., 531 East 
Roosevelt Road, Suite 200, Wheaton, Illinois 60187. The Evaluator 
may resign or may be removed by the Sponsor and the Trustee, in 
which event the Sponsor and the Trustee are to use their best 
efforts to appoint a satisfactory successor. Such resignation 
or removal shall become effective upon the acceptance of appointment 
by the successor Evaluator. If upon resignation of the Evaluator 
no successor has accepted appointment within 30 days after notice 
of resignation, the Evaluator may apply to a court of competent 
jurisdiction for the appointment of a successor.

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


Page 22



                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

The Indenture provides that the Trust shall terminate upon the 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100% of the Unit holders of the Trust or by the 
Trustee when the value of the Equity Securities owned by the Trust, 
as shown by any evaluation, is less than 40% of the total value 
of Equity Securities deposited in such Trust during the primary 
offering period, or in the event that Units of the Trust not yet 
sold aggregating more than 60% of the Units of the Trust are tendered 
for redemption by the Underwriter, including the Sponsor. If the 
Trust is liquidated because of the redemption of unsold Units 
of the Trust by the Underwriter, the Sponsor will refund to each 
purchaser of Units of the Trust the entire sales charge and the 
transaction fees paid by such purchaser. In the event of termination, 
written notice thereof will be sent by the Trustee to all Unit 
holders of the Trust. Within a reasonable period after termination, 
the Trustee will follow the procedures set forth under "How are 
Income and Capital Distributed?"

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

Legal Opinions

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

Experts

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


Page 23



                          UNDERWRITING

The Underwriter named below has purchased Units in the following 
amount:

<TABLE>
<CAPTION>

                                                                                        Number of
Name                            Address                                                 Units
________                        ________                                                ________
<S>                             <C>                                                     <C>

Underwriter
J.C. Bradford & Co.             330 Commerce Street, Nashville, TN 37201-1809           50,000
                                                                                        ========

</TABLE>

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

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

The Underwriter has agreed to underwrite additional Units of the 
Trust as they become available. The Sponsor will receive from 
the Underwriter the difference between the gross sales concession 
and 3.5% of the Public Offering Price of the Units, which is retained 
by the Underwriter.

Underwriters, dealers and others who, in a single month, purchase 
from the Sponsor Units of any Series of The First Trust GNMA, 
The First Trust of Insured Municipal Bonds, The First Trust Combined 
Series, The First Trust Special Situations Trust, Templeton Growth 
and Treasury Trust, Templeton Foreign Fund & U.S. Treasury Securities 
Trust, The Advantage Growth and Treasury Securities Trust or any 
other unit investment trust of which Nike Securities L.P. is the 
Sponsor (the "UIT Units"), which sale of UIT Units are in the 
following aggregate dollar amounts, will receive additional concessions 
from the Sponsor as indicated in the following table:

<TABLE>
<CAPTION>

        Aggregate Monthly Amount                Additional Concession
        of UIT Units Sold                       (per $1,000 sold)
        ________________                        ________________
        <S>                                     <C>

        $ 5,000,000 -   $ 7,499,999             $1.50
        $ 7,500,000 -   $ 9,999,999             $2.00
        $10,000,000 -   $14,999,999             $3.00
        $15,000,000 -   $19,999,999             $4.00
        $20,000,000 or more                     $5.00

</TABLE>

Aggregate Monthly Dollar Amount of UIT Units Sold is based on 
settled trades for a month (including sales of UIT Units to the 
Sponsor in the secondary market which are resold), net of redemptions.

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

The Sponsor may from time to time in its advertising and sales 
materials compare the then current estimated returns on the Trust 
and returns over specified periods on other similar Trusts sponsored 
by Nike Securities L.P. with returns on other taxable investments 
such as corporate or U.S. Government bonds, bank CDs and money 
market accounts or money market funds, each of which has investment 
characteristics that may differ from those of the Trust. U.S. 
Government bonds, for example, are backed by the


Page 24

full faith and credit of the U.S. Government and bank CDs and 
money market accounts are insured by an agency of the federal 
government. Money market accounts and money market funds provide 
stability of principal, but pay interest at rates that vary with 
the condition of the short-term debt market. The investment characteristics 
of the Trust are described more fully elsewhere in this Prospectus. 



Page 25



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 90



   

We have audited the accompanying statement of net assets, including 
the schedule of investments, of Utility Income Trust, Series 2, 
comprising The First Trust Special Situations Trust, Series 90 
as of the opening of business on February 16, 1994. This statement 
of net assets is the responsibility of the Trust's Sponsor. Our 
responsibility is to express an opinion on this statement of net 
assets based on our audit.

    
   

We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on February 16, 1994. An audit also includes assessing 
the accounting principles used and significant estimates made 
by the Sponsor, as well as evaluating the overall presentation 
of the statement of net assets. We believe that our audit of the 
statement of net assets provides a reasonable basis for our opinion.

    
   

In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of Utility Income Trust, Series 2, comprising The First Trust 
Special Situations Trust, Series 90 at the opening of business 
on February 16, 1994 in conformity with generally accepted accounting 
principles.

    

                                        ERNST & YOUNG




   

Chicago, Illinois
February 16, 1994

    

Page 26

                                          Statement of Net Assets

   

                                   Utility Income Trust, Series 2
              The First Trust Special Situations Trust, Series 90
        At the Opening of Business on the Initial Date of Deposit
                                                February 16, 1994

    

<TABLE>
<CAPTION>



                           NET ASSETS

<S>                                                                     <C>

Investment in Equity Securities represented by purchase 
    contracts (1) (2)                                                   $ 474,621
                                                                        ========
Units outstanding                                                          50,000
                                                                        ========

</TABLE>


<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>

Cost to investors (3)                                                   $ 499,076 
Less sales charge (3)                                                    (24,455)
                                                                        ________
Net Assets                                                              $ 474,621
                                                                        ========

</TABLE>



                NOTES TO STATEMENT OF NET ASSETS

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



(2)     An irrevocable letter of credit totaling $600,000 issued 
by Bankers Trust Company has been deposited with the Trustee covering 
the monies necessary for the purchase of the Equity Securities 
pursuant to contracts for the purchase of such Equity Securities.



(3)     The aggregate cost to investors includes a sales charge 
computed at the rate of 4.9% of the Public Offering Price (equivalent 
to 5.152% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.


Page 27


                                          Schedule of Investments

   

                                   Utility Income Trust, Series 2
              The First Trust Special Situations Trust, Series 90
        At the Opening of Business on the Initial Date of Deposit
                                                February 16, 1994

    

<TABLE>
<CAPTION>


                                                                                       Market
                                                                Percentage of          Value                Cost of Equity
 Number         Ticker Symbol and                               Aggregate              per                  Securities
of Shares       Name of Issuer of Equity Securities (1)         Offering Price         Share                to Trust (2) 
_________       _______________________________________         ______________         ______               ______________
<S>             <C>                                             <C>                    <C>                  <C>         
362             T       American Telephone & 
                          Telegraph Company-AT&T                4.18%                  $    54.750          $   19,819
480             AIT     Ameritech Corporation                   4.17%                       41.250              19,800
360             BEL     Bell Atlantic Corporation               4.16%                       54.875              19,755
741             BU      Brooklyn Union Gas Company              4.18%                       26.750              19,822
741             CSR     Central & South West Corporation        4.18%                       26.750              19,822
472             DOMR    Dominion Resources, Inc.                4.20%                       42.250              19,942
991             DPL     DPL, Inc.                               4.20%                       20.125              19,944
500             DUK     Duke Power Company                      4.17%                       39.625              19,812
564             ETR     Entergy Corporation                     4.14%                       34.875              19,669
663             FPC     Florida Progress Corporation            4.17%                       29.875              19,807
689             GPU     General Public Utilities Corporation    4.16%                       28.625              19,723
537             LGE     LG & E Energy Corporation               4.17%                       36.875              19,802
541             NES     New England Electric System             4.19%                       36.750              19,882
1,057           NMK     Niagara Mohawk Power Corporation        4.15%                       18.625              19,687
655             NI      NIPSCO Industries, Inc.                 4.21%                       30.500              19,977
558             NWNG    Northwest Natural Gas Company           4.17%                       35.500              19,809
730             PE      PECO Energy Company                     4.13%                       26.875              19,619
927             PNW     Pinnacle West Capital Corporation       4.20%                       21.500              19,930
658             PEG     Public Service Enterprise Group, Inc.   4.13%                       29.750              19,575
477             SO      Southern Company                        4.16%                       41.375              19,736
523             SBC     Southwestern Bell Corporation           4.17%                       37.875              19,809
949             TE      TECO Energy, Inc.                       4.12%                       20.625              19,573
469             USW     US West, Inc.                           4.13%                       41.750              19,581
793             WEC     Wisconsin Energy Corporation            4.16%                       24.875              19,726
                                                                ______                                      ______________

                        Total Investment                         100%                                       $  474,621
                                                                ======                                      ==============

</TABLE>
[FN]


(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The contracts to purchase Equity Securities were entered into 
by the Sponsor on February 15, 1994.

(2)     The cost of the Equity Securities to the Trust represents 
the aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the closing sale prices of the 
listed Equity Securities and the ask prices of the over-the-counter 
traded Equity Securities). The valuation of the Equity Securities 
has been determined by the Evaluator, certain shareholders of 
which are officers of the Sponsor. The aggregate underlying value 
of the Equity Securities on the Initial Date of Deposit was $474,621. 
Cost and loss to Sponsor relating to the Equity Securities sold 
to the Trust were $475,612 and $991, respectively.


Page 28





             This page is intentionally left blank.


Page 29





             This page is intentionally left blank.


Page 30





             This page is intentionally left blank.


Page 31






<TABLE>
<CAPTION>
CONTENTS:
<S>                                                             <C>
Summary of Essential Information                                 3
Utility Income Trust, Series 2
The First Trust Special Situations Trust, Series 90:
        What is The First Trust Special Situations Trust?        4
        What are the Expenses and Charges?                       5
        What is the Federal Tax Status of Unit Holders?          6
        Why are Investments in the Trust Suitable for 
               Retirement Plans?                                 8
Portfolio:
        What are Equity Securities?                              8
        How were the Equity Securities Selected?                11
        What are the Equity Securities Selected for
               Utility Income Trust, Series 2?                  11
        What are Some Additional Considerations
               for Investors?                                   13
Public Offering:
        How is the Public Offering Price Determined?            14
        How are Units Distributed?                              15
        What are the Sponsor's Profits?                         16
        Will There be a Secondary Market?                       16
Rights of Unit Holders:
        How is Evidence of Ownership
               Issued and Transferred?                          16
        How are Income and Capital Distributed?                 17
        What Reports will Unit Holders Receive?                 18
        How May Units be Redeemed?                              18
        How May Units be Purchased by the Sponsor?              20
        How May Equity Securities be Removed
               from the Trust?                                  20
Information as to Underwriter, Sponsor, Trustee
 and Evaluator:
        Who is the Underwriter?                                 21
        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
Underwriting                                                    24
Report of Independent Auditors                                  26
Statement of Net Assets                                         27
Notes to Statement of Net Assets                                27
Schedule of Investments                                         28
                           ___________

</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.



                       J.C. Bradford & Co.



                      Utility Income Trust
                            Series 2




                      J. C. Bradford & Co.
                       330 Commerce Street
                    Nashville, TN 37201-1809



                            Trustee:

                  United States Trust Company 
                           of New York
                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520


                PLEASE RETAIN THIS PROSPECTUS
                     FOR FUTURE REFERENCE
   
                       February 16, 1994
 
    


Page 32






                                
               CONTENTS OF REGISTRATION STATEMENT


A.   Bonding Arrangements of Depositor:

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


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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  90,  hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
90,  has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
February 16, 1994.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 90

                              By   NIKE SECURITIES L.P.
                                        Depositor
                              
                              
                              
                              
                              By     Carlos E. Nardo
                                  Senior Vice President





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

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      ) February 16, 1994
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )





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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated February 16, 1994 in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-51913) and related Prospectus of The First Trust  Special
Situations Trust, Series 90.



                                               ERNST & YOUNG


Chicago, Illinois
February 16, 1994
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
         CONSENT OF SECURITIES EVALUATION SERVICE, INC.
     
     The  consent of Securities Evaluation Service, Inc.  to  the
use  of  its  name in the Prospectus included in the Registration
Statement  will  be  filed  as Exhibit 4.1  to  the  Registration
Statement.
     
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

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

1.1.1    Form  of  Trust  Agreement  for  Series  90  among  Nike
         Securities  L.P.,  as  Depositor,  United  States  Trust
         Company  of  New York, as Trustee, Securities Evaluation
         Service,  Inc.,  as Evaluator, and First Trust  Advisors
         L.P., as Portfolio Supervisor.

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

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

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

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

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

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

                               S-5

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

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

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

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

4.1      Consent of Securities Evaluation Service, Inc.

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

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











                               -1-
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 90


                         TRUST AGREEMENT
                                
                    Dated:  February 16, 1994
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
Securities  Evaluation  Service, Inc., as  Evaluator,  and  First
Trust  Advisors L.P., as Portfolio Supervisor, sets forth certain
provisions in full and incorporates other provisions by reference
to  the document entitled "Standard Terms and Conditions of Trust
for  The  First  Trust Special Situations Trust,  Series  22  and
certain  subsequent Series, Effective November 20, 1991"  (herein
called  the "Standard Terms and Conditions of Trust"),  and  such
provisions as are incorporated by reference constitute  a  single
instrument.   All references herein to Articles and Sections  are
to  Articles and Sections of the Standard Terms and Conditions of
Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to  the same extent as though said provisions had been set  forth
in full in this instrument.
                                
                                
                             PART II
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1)  The aggregate number of Units outstanding for the
Trust on the Initial Date of Deposit is 50,000 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/50,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
     C.    The Percentage Ratio is as follows on the Initial Date
of Deposit:
     
     4.18%  American  Telephone & Telegraph Company-AT&T,
     4.17%  Ameritech Corporation, 4.16% Bell  Atlantic
     Corporation, 4.18%  Brooklyn  Union  Gas   Company,
     4.18%  Central  &  South West  Corporation, 4.20%
     Dominion  Resources, Inc., 4.20% DPL,  Inc., 4.17%
     Duke Power Company, 4.14% Entergy Corporation, 4.17%
     Florida  Progress  Corporation, 4.16%  General  Public
     Utilities   Corporation, 4.17%   LG   &   E   Energy
     Corporation, 4.19%  New  England  Electric  System,
     4.15% Niagara Mohawk Power Corporation, 4.21% NIPSCO
     Industries, Inc., 4.17% Northwest Natural Gas Company,
     4.13% PECO Energy Company, 4.20% Pinnacle West Capital 
     Corporation, 4.13% Public Service  Enterprise  Group, 
     Inc., 4.16% Southern Company, 4.17% Southwestern Bell 
     Corporation, 4.12% TECO  Energy, Inc., 4.13%  US  West,
     Inc., 4.16% Wisconsin Energy Corporation.
     
     D.    The  Record  Dates  shall  be  as  set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     E.    The  Distribution Dates shall be as set forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
February 1, 2000.
     
     G.    The Evaluator's compensation as referred to in Section
4.03  of the Standard Terms and Conditions of Trust shall  be  an
annual  fee  of  $0.17 per 100 Units calculated  on  the  largest
number  of  Units outstanding during each period  in  respect  of
which  a payment is made pursuant to Section 3.05, payable  on  a
Distribution Date. The minimum and maximum evaluation fee for any
one calendar year will be $1,000 and $2,500, respectively.
     
     H.    The  Trustee's Compensation Rate pursuant  to  Section
6.04  of the Standard Terms and Conditions of Trust shall  be  an
annual  fee  of  $.74 per 100 Units, calculated  on  the  largest
number  of  Units outstanding during each period  in  respect  of
which a payment is made pursuant to Section 3.05.  However, in no
event,  except  as may be otherwise be provided in  the  Standard
Terms  and Conditions of Trust, shall the Trustee receive  compen
sation  in  any one year from any Trust of less than  $2,000  for
such annual compensation.
     
     I.    The  Initial Date of Deposit for the Trust is February
16, 1994.
     
     K.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
                                
                                
                            PART III
     
     A.    The  term  "Capital  Account"  as  set  forth  in  the
Prospectus shall be deemed to refer to the "Principal Account."
     
     B.    Paragraph (c) of Subsection II of Section 3.05 of  the
Standard Terms and Conditions of Trust is hereby amended to  read
as follows:
     
     "On  each Distribution Date the Trustee shall distribute  to
each Unit holder of record at the close of business on the Record
Date  immediately preceding such Distribution Date an amount  per
Unit equal to such Unit holder's pro rata share of the balance of
the  Principal  Account  (except for monies  on  deposit  therein
required  to purchase Contract Obligations) computed  as  of  the
close  of  business on such Record Date after  deduction  of  any
amounts  provided in Subsection I, provided, however,  that  with
respect to distributions other than the distribution occurring in
the  month  of  December of each year, the Trustee shall  not  be
required to make a distribution from the Principal Account unless
the  amount available for distribution shall equal $1.00 per 1000
Units  in  the  case of Units initially offered at  approximately
$1.00  per  Unit, or, $1.00 per 100 Units in the  case  of  Units
initially offered at approximately $10.00 per Unit."
     
     C.    For  purposes  of this Trust, all  references  in  the
Standard  Terms  and  Conditions of  Trust  including  provisions
thereof  amended hereby to "$1.00 per Unit" shall be  amended  to
read  "$10.00  per Unit" and all references to "per 1,000  Units"
shall be amended to read "per 100 Units."
     
     D.    Section  5.02 of the Standard Terms and Conditions  of
Trust is amended by adding the following new paragraph after  the
second paragraph of such section:
     
     "In  lieu of a cash redemption, Unit holders tendering 2,500
Units  or  more  for redemption may request from the  Trustee  by
written  notice  submitted  at the time  of  tender  an  in  kind
distribution  of  shares of Securities, to the  extent  of  whole
shares.   To  the  extent  possible,  in  kind  distributions  of
Securities  shall be made by the Trustee through the distribution
of  each  of the Securities in book-entry form to the account  of
the  Unit holder's bank or broker-dealer at the Depository  Trust
Company.  An in kind distribution will be reduced by all expenses
in  connection with customary transfer and registration  charges.
The  tendering  Unit holder will receive his pro rata  number  of
whole  shares of each of the Securities comprising the  portfolio
and  cash  from  the  Principal Account equal to  the  fractional
shares  to  which  the tendering Unit holder  is  entitled.   The
Trustee  may, but shall not be required to, adjust the number  of
shares of any issue of Securities included in a Unit holder's  in
kind distribution to facilitate the distribution of whole shares,
such  adjustment  to  be  made on  the  basis  of  the  value  of
Securities  on  the date of tender.  If funds  in  the  Principal
Account  are insufficient to cover the required cash distribution
to  the tendering Unit holder, the Trustee may sell Securities in
the manner described in this Section 5.02."
     
     E.    Section  8.02 of the Standard Terms and Conditions  of
Trust shall be amended to delete the reference to "100,000 Units"
and  substitute "2,500 Units" in the third sentence of the second
paragraph thereof.
     
     IN  WITNESS  WHEREOF,  Nike Securities L.P.,  United  States
Trust  Company  of New York, Securities Evaluation Service,  Inc.
and  First  Trust  Advisors  L.P. have  each  caused  this  Trust
Agreement to be executed and the respective corporate seal to  be
hereto   affixed  and  attested  (if  applicable)  by  authorized
officers; all as of the day, month and year first above written.

                              NIKE SECURITIES L.P.,Depositor



                              By   Carlos E. Nardo
                                   Senior Vice President

                              UNITED STATES TRUST COMPANY OF NEW
                              YORK, Trustee



(SEAL)                        By   Thomas Porrazzo
                                   Vice President

Attest:

Rosalia A. Raviele
Assistant Secretary           SECURITIES EVALUATION SERVICE,
                              INC., Evaluator



(SEAL)                        By   James R. Couture
                                   President

Attest:

James G. Prince
Vice President and
Assistant Secretary
                              FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor


                              By   Carlos E. Nardo
                                   Senior Vice President
                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
       The First Trust Special Situations Trust, Series 90


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





                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603

                        February 16, 1994
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 90

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series  90 in connection with the preparation,  execution
and  delivery of a Trust Agreement  dated February 16, 1994 among
Nike  Securities L.P., as Depositor, United States Trust  Company
of  New York, as Trustee, Securities Evaluation Service, Inc., as
Evaluator,   and   First  Trust  Advisors  L.P.,   as   Portfolio
Supervisor, pursuant to which the Depositor has delivered to  and
deposited  the  Securities listed in  Schedule  A  to  the  Trust
Agreement with the Trustee and pursuant to which the Trustee  has
issued  to  or  on  the order of the Depositor a  certificate  or
certificates representing units of fractional undivided  interest
in and ownership of the Fund created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-51913)
relating  to the Units referred to above, to the use of our  name
and                             to                            the

reference  to  our  firm in said Registration  Statement  and  in
the related Prospectus.
                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:jlg




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60661
                                
                                
                                
                        February 16, 1994
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 90

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust,  Series  90  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under   a   Trust  Agreement,  dated  February  16,   1994   (the
"Indenture"),  among Nike Securities L.P., as  Depositor,  United
States   Trust  Company  of  New  York,  as  Trustee,  Securities
Evaluation  Service, Inc., as Evaluator and First Trust  Advisors
L.P., as Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust holds Equity Securities as such term is defined in the
Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

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

     II.    Each Unit holder will have a taxable event  when  the
Trust  disposes of an Equity Security (whether by sale, exchange,
redemption, or otherwise) or upon the sale or redemption of Units
by such Unit holder.  The price a Unit holder pays for his Units,
including sales charges, is allocated among his pro rata  portion
of  each Equity Security held by the Trust (in proportion to  the
fair  market values thereof on the date the Unit holder purchases
his  Units)  in order to determine his initial cost for  his  pro
rata  portion  of each Equity Security held by  the  Trust.   For
Federal income tax purposes, a Unit holder's pro rata portion  of
dividends  as  defined  by Section 316 of  the  Code  paid  by  a
corporation are taxable as ordinary income to the extent of  such
corporation's current and accumulated "earnings and profits".   A
Unit  holder's  pro rata portion of dividends which  exceed  such
current and accumulated earnings and profits will first reduce  a
Unit  holder's tax basis in such Equity Security (and accordingly
his  basis  in his Units), and to the extent that such  dividends
exceed a Unit holder's tax basis in such Equity Security shall be
treated as gain from the sale or exchange of property.

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

      IV.     The  Code  provides  that  "miscellaneous  itemized
deductions" are allowable only to the extent that they exceed two
percent  of  an  individual  taxpayer's  adjusted  gross  income.
Miscellaneous  itemized  deductions subject  to  this  limitation
under  present  law  include a Unit holder's pro  rata  share  of
expenses paid by the Trust, including fees of the Trustee and the
Evaluator.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition  of, an Equity Security by  the  Trust  will  be
included  in  the  computation  of  the  Superfund  Tax  by  such
corporations holding Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-51913)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                  Very truly yours,



                                  CHAPMAN AND CUTLER

EFF/jlg




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        February 16, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
The First Trust Special Situations
  Trust, Series 90
  Utility Income Trust, Series 2
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 90
                 Utility Income Trust, Series 2

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
90  Utility Income Trust, Series 2 (the "Trust"), which  will  be
established under a Standard Terms and Conditions of Trust  dated
November  20,  1991, and a related Trust Agreement  dated  as  of
today  (collectively,  the "Indenture"),  among  Nike  Securities
L.P.,  as  Depositor  (the  "Depositor");  Securities  Evaluation
Service,  Inc.,  as  Evaluator; First  Trust  Advisors  L.P.,  as
Portfolio Supervisor and United States Trust Company of New York,
as  Trustee  (the  "Trustee").  Pursuant  to  the  terms  of  the
Indenture,  units of fractional undivided interest in  the  Trust
(the "Units") will be issued in the aggregate number set forth in
the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-51913)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        February 16, 1994
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 90
  Utility Income Trust, Series 2
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 90
                 Utility Income Trust, Series 2
                                
Dear Sirs:
     
     We  are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery of a Standard Terms and Conditions of  Trust  dated
November  20, 1991, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as  Depositor  (the "Depositor"); Securities Evaluation  Service,
Inc.,  as  Evaluator;  First Trust Advisors  L.P.,  as  Portfolio
Supervisor;  and  the Trust Company, as Trustee (the  "Trustee"),
establishing The First Trust Special Situations Trust, Series  90
Utility  Income Trust, Series 2 (the "Trust"), and the  execution
by  the  Trust  Company, as Trustee under  the  Indenture,  of  a
certificate  or certificates evidencing ownership of units  (such
certificate or certificates and such aggregate units being herein
called  "Certificates" and "Units"), each of which represents  an
undivided interest in the Trust, which consists of common  stocks
(including confirmations of contracts for the purchase of certain
obligations  not  delivered  and cash,  cash  equivalents  or  an
irrevocable  letter of credit or a combination  thereof,  in  the
amount  required  for  such purchase upon  the  receipt  of  such
obligations), such obligations being defined in the Indenture  as
Securities and listed in the Schedule to the Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:
     
     1.    The  Trust  Company is a duly organized  and  existing
corporation having the powers of a trust company under  the  laws
of the State of New York.
     
     2.    The Indenture has been duly executed and delivered  by
the Trust Company and, assuming due execution and delivery by the
other  parties thereto, constitutes the valid and legally binding
obligation of the Trust Company.
     
     3.    The Certificates are in proper form for execution  and
delivery by the Trust Company, as Trustee.
     
     4.    The  Trust Company, as Trustee, has duly executed  and
delivered to or upon the order of the Depositor a Certificate  or
Certificates evidencing ownership of the Units, registered in the
name  of  the  Depositor.  Upon receipt of  confirmation  of  the
effectiveness of the registration statement for the sale  of  the
Units filed with the Securities and Exchange Commission under the
Securities  Act  of  1933, the Trustee  may  deliver  such  other
Certificates,  in such names and denominations as  the  Depositor
may request, to or upon the order of the Depositor as provided in
the Closing Memorandum.
     
     5.    The Trust Company, as Trustee, may lawfully under  the
New  York  Banking  Law advance to the Trust amounts  as  may  be
necessary   to   provide   monthly  interest   distributions   of
approximately equal amounts, and be reimbursed, without interest,
for  any such advances from funds in the interest account on  the
ensuing record date, as provided in the Indenture.
     
     In  rendering the foregoing opinion, we have not considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered.

                                        Very truly yours,
                                        
                                        
                                        CARTER, LEDYARD & MILBURN



SES
Securities Evaluation Service, Inc.
Suite 200
531 E. Roosevelt Road
Wheaton, Illinois  60187




February 16, 1994


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 90

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
51913 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references  to  Securities
Evaluation Service, Inc. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

Securities Evaluation Service, Inc.



James R. Couture
President



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