FIRST TRUST SPECIAL SITUATION TRUST SERIES 92
S-6EL24, 1994-03-28
Previous: INVESTORS PORTFOLIO, NSAR-B, 1994-03-28
Next: MANAGED SERIES TRUST, 497, 1994-03-28



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

A.   Exact Name of Trust:             THE FIRST TRUST SPECIAL
                                      SITUATIONS TRUST, SERIES
                                      92

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

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

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

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

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

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

H.   Approximate Date of Proposed
     Sale to the Public:              ____ Check if it is
                                      proposed that this filing
                                      will become effective on
                                      _____ at ____ p.m.
                                      pursuant to Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
       THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 92
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

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

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

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

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

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

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

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

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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





__________________________
*    Inapplicable, answer negative or not required.



SUBJECT TO COMPLETION, DATED MARCH 28, 1994

           Utilities Income Trust of America, Series 1


The Trust. The First Trust Special Situations Trust, Series 92 
(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 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 incorporated or headquartered 
throughout the United States (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                          , 1995. The minimum 
purchase is $1,000. The sales charge is reduced on a graduated 
scale for sales involving at least 5,000 Units. See "How is the 
Public Offering Price Determined?"

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 $        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.



              First Trust     registered trademark

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


         The date of this Prospectus is           , 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    
                  , 1994, the Initial Distribution Date, Unit 
holders of record as of                            , 1994 will 
receive $         per 100 Units. Beginning in                 
 of 1994, the regular estimated monthly distribution will be $ 
          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. 

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. Unit holders 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-          , 1994



             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                                                                 
Fractional Undivided Interest in the Trust per Unit                                     1/

Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $       
        Aggregate Offering Price Evaluation of Equity 
           Securities per 100 Units                                                     $       
        Sales Charge of 4.9% of the Public Offering Price per 100 Units
           (5.152% of the net amount invested)                                          $       
        Public Offering Price per 100 Units (2)                                         $       
Sponsor's Initial Repurchase Price per 100 Units                                        $       
Redemption Price per 100 Units (based on aggregate 
           underlying value of Equity Securities) (3)                                   $       
Calculation of Net Annual Dividends per 100 Units:
        Estimated Gross Annual Dividends per 100 Units (4)                              $       
        Less: Estimated Annual Expense per 100 Units                                    $       

                                                                                        __________

        Estimated Net Annual Dividends per 100 Units                                    $       

                                                                                        ==========

</TABLE>

CUSIP Number     

First Settlement Date                                  , 1994
Mandatory Termination Date                               , 2001
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                    $.90 per 100 Units outstanding. 
Evaluator's Annual Fees                 $.30 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         Twentieth day of each month 
                                        commencing        , 1994.
Income Distribution Date (5)            Last day of each month 
                                        commencing         , 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)     Distributions from the Capital Account will be made monthly 
payable on the last day of the month to Unit holders of record 
on the twentieth 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


           Utilities Income Trust of America, Series 1
       The First Trust Special Situations Trust, Series 92


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 92 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: 
Utilities Income Trust of America, Series 1. The Trust was created 
under the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, 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 incorporated or headquartered 
throughout the United States (the "Equity Securities"). 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 $.90 
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

Page 5


Units, the Sponsor is required to bear the cost of such annual 
audits to the extent such cost exceeds $.50 per 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 Trust has elected and intends to qualify on a continued basis 
for special federal income tax treatment as a "regulated investment 
company" under the Internal Revenue Code of 1986, as amended (the 
"Code"). If the Trust so qualifies and timely distributes to Unit 
holders 90% or more of its taxable income (without regard to its 
net capital gain, i.e., the excess of its net long-term capital 
gain over its net short-term capital loss), it will not be subject 
to federal income tax on the portion of its taxable income (including 
any net capital gain) that it distributes to Unit holders. In 
addition, to the extent the Trust timely distributes to Unit holders 
at least 98% of its taxable income (including any net capital 
gain), it will not be subject to the 4% excise tax on certain 
undistributed income of "regulated investment companies." Because 
the Trust intends to timely distribute its taxable income (including 
any net capital gain), it is anticipated that the Trust will not 
be subject to federal income tax or the excise tax. Although all 
or a portion of the Trust's taxable income (including any net 
capital gain) for the taxable year may be distributed to Unit 
holders shortly after the end of the calendar year, such a distribution 
will be treated for federal income tax purposes as having been 
received by Unit holders during the calendar year just ended.

Distributions to Unit holders of the Trust's taxable income (other 
than its net capital gain) will be taxable as ordinary income 
to Unit holders. To the extent that distributions to a Unit holder 
in any year exceed the Trust's current and accumulated earnings 
and profits, they will be treated as a return of capital and will 
reduce the Unit holder's basis in his Units and, to the extent 
that they exceed his basis, will be treated as a gain from the 
sale of his Units as discussed below.

Distributions of the Trust's net capital gain which are properly 
designated as capital gain dividends by the Trust will be taxable 
to Unit holders as long-term capital gain, regardless of the length 
of time the Units have been held by a Unit holder. A Unit holder 
may recognize a taxable gain or loss if the Unit holder sells 
or redeems his Units. Any gain or loss arising from (or treated 
as arising from) the sale or redemption of Units will be a capital 
gain or loss, except in the case of a dealer or a financial institution. 
For taxpayers other than corporations, net capital gains are presently 
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. A capital 
loss is long-term if the asset is held for more than one year 
and short-term if held for one year or less. If a Unit holder 
holds Units for six months or less and subsequently sells such 
Units at a loss, the loss will be treated as a long-term capital 
loss to the extent that any long-term capital gain distribution 
is made with respect to such Units during the six-month period 
or less that the Unit holder owns the Units.

The Revenue Reconciliation Act of 1993 (the "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 Act, the 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.

Distributions which are taxable as ordinary income to Unit holders 
will constitute dividends for federal income tax purposes. In 
the case of certain corporate Unit holders, such distributions 
are eligible for the dividends-received deduction, described below 
provided that the Unit holder satisfies certain requirements (as 
discussed below), and only to the extent of eligible dividends 
received by the Trust. Current law does not provide for a dividends-received 
deduction for taxpayers other than corporations such as individuals.

The dividends-received deduction is generally 70%. However, Congress 
from time to time considers proposals to reduce the rate and enactment 
of such a proposal would adversely affect the after-tax return 
to

Page 6


investors who can take advantage of the deduction. Unit holders 
are urged to consult their own tax advisers.

Sections 246 and 246A of the Code contain limitations on the eligibility 
of dividends for the dividends-received deduction for corporations. 
Depending upon the corporate Unit holder's circumstances (including 
whether he is treated as having satisfied a 46-day holding period 
requirement with respect to his Units and whether his Units are 
debt financed), these limitations may prevent such Unit holder 
from qualifying for the dividends-received deduction with respect 
to dividends received from the Trust. 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 of the deduction will be reduced 
from 70% if a corporate Unit holder owns certain stock (or Units) 
the financing of which is 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. Accordingly, Unit holders should consult their 
own tax advisers in this regard. A corporate Unit holder should 
be aware that the receipt of dividend income for which the dividends 
received deduction is available may give rise to an alternative 
minimum tax liability (or increase an existing liability) because 
the dividend income will be included in the corporation's "adjusted 
current earnings" for purposes of the adjustment to alternative 
minimum taxable income required by Section 56(g) of the Code.

The federal tax status of each year's distributions will be reported 
to Unit holders and to the Internal Revenue Service. The foregoing 
discussion relates only to the federal income tax status of the 
Trust and to the tax treatment of distributions by the Trust to 
U.S. Unit holders. Unit holders that are not United States citizens 
or residents should be aware that distributions from the Trust 
will generally be subject to a withholding tax and should consult 
their own tax advisers to determine whether investment in the 
Trust is appropriate. Units in the Trust and Trust distributions 
may also be subject to state and local taxation and Unit holders 
should consult their own tax advisers in this regard.

Under the Code, certain miscellaneous itemized deductions, such 
as investment expenses, tax return preparation fees and employee 
business expenses, will be deductible by individuals only to the 
extent they exceed 2% of adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
do not include expenses incurred by the Trust so long as the Units 
are held by or for 500 or more persons at all times during the 
taxable year. In the event the Units are held by fewer than 500 
persons, additional taxable income will be realized by the individual 
(and other noncorporate) Unit holders in excess of the distributions 
received by the Trust.

Distributions reinvested into additional Units of the Trust will 
be taxed to a Unit holder in the manner described above (i.e., 
as ordinary income, long-term capital gain or as a return of capital).

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.

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

Page 7


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 Utilities 
Income Trust of America, Series 1?" 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 
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

Page 8


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 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 in most cases 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

Page 9


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 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. 

Page 10


What are the Equity Securities Selected for Utilities Income Trust 
of America, Series 1?

The Utilities Trust is designed to take advantage of the above-average 
consistent earnings and dividend growth associated with the utility 
industry. The Trust has been created to capitalize on the fact 
that many utility companies have generated strong cash flows, 
giving them the ability to increase dividend payments, and in 
fact, the companies chosen for the portfolio have had at least 
ten increases in the dividend rate over the last 10 years. Additionally, 
the companies selected for the Trust have had positive relative 
performance over the last 20 years in comparison to the S&P 500. 
The Sponsor believes that the shares of these companies are currently 
"undervalued," based on cash flows of the companies and acceptable 
qualitative factors including fuel mix, management performance 
and overall regulatory environment. For additional considerations 
see "What are Equity Securities?"

Allegheny Power System, Inc., headquartered in New York, New York, 
is an electric utility holding company. Through its operating 
subsidiaries, the company distributes electricity in Maryland, 
Ohio, Pennsylvania, Virginia, and West Virginia. 

Atlantic Energy, Inc., headquartered in Pleasantville, New Jersey, 
generates, transmits, distributes and sells electric energy in 
southern New Jersey. The company has also formed Atlantic Generation 
to explore, develop and own alternative energy, generation and 
cogeneration projects. 

Baltimore Gas and Electric Company, headquartered in Baltimore, 
Maryland, produces, purchases and sells electricity, and purchases, 
transports and sells natural gas within the State of Maryland. 
In addition, through its subsidiary, the company coordinates other 
businesses including energy and environmental projects, real estate, 
senior living and health care and investment and financial services.

Central & South West Corporation, 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.

Consolidated Edison Company of New York, Inc. supplies electric 
service to all of New York City and most of Westchester County, 
New York. The company also supplies gas to Manhattan, the Bronx 
and Queens of New York and provides steam in the Manhattan area. 
The company's operations are headquartered in New York, New York.

Dominion Resources, Inc., headquartered in Richmond, Virginia, 
is a utility holding company for Virginia Electric & Power Company, 
which provides electricity to residential, commercial and industrial 
customers in Virginia and North Carolina. Dominion Resources, 
Inc. also acquires and develops natural gas and oil reserves and 
engages in real estate development and investment management.

Duke Power Company, 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.

Empire District Electric Company, headquartered in Joplin, Missouri, 
generates, purchases, transmits, distributes and wholesales electricity 
to southwestern Missouri, southeastern Kansas, northeastern Oklahoma 
and northwestern Arkansas.

Energen Corporation, headquartered in Birmingham, Alabama, is 
a diversified energy corporation. Through its two main subsidiaries, 
Alagasco and Taurus, the company provides natural gas distribution 
and oil and gas exploration and production. Energen Corporation 
also provides propane sales, intrastate gas gathering and transport 
services and high temperature combustion technology.

FPL Group, Inc., the holding company for Florida Power and Light 
Company, generates, transmits and distributes electric energy. 
 Florida Power and Light Company supplies electric energy throughout 
the eastern and lower west coasts of Florida. FPL Group, Inc. 
derives revenues from both residential and commercial customers 
and is based in Juno Beach, Florida.

Florida Progress Corporation, 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. 

Page 11


Hawaiian Electric Industries, Inc., headquartered in Honolulu, 
Hawaii, is a diversified electric utility holding company. Principal 
subsidiaries include Hawaiian Electric Co., which provides electricity 
to a majority of the state population, and American Savings Bank.

New England Electric System 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.

New Jersey Resources Corporation, through its New Jersey Natural 
Gas Company subsidiary, supplies natural gas to customers in Monmouth, 
Morris, Middlesex and Ocean counties, New Jersey. The company 
is headquartered in Wall, New Jersey. Other subsidiaries are involved 
in oil and gas exploration in the United States and real estate 
development in New Jersey.

Northern States Power Company, along with its subsidiaries, supplies 
electricity and gas to retail customers in Minnesota, North Dakota, 
South Dakota, Wisconsin and Michigan. Residential sales constitute 
the majority of the total revenue. The company's headquarters 
are located in Minneapolis, Minnesota. 

Northwest Natural Gas Company, 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 and arranges for the 
transportation of gas in the western United States and develops 
real estate in the Portland area.

Northwestern Public Service Company supplies electricity to customers 
in eastern South Dakota and distributes natural gas in South Dakota 
and parts of Nebraska. The company's operations are based in Huron, 
South Dakota. 

Orange and Rockland Utilities, Inc., with its wholly-owned subsidiaries, 
supplies electric and gas to parts of New York City, northern 
New Jersey and northeastern Pennsylvania. The company is headquartered 
in Pearl River, New York. In addition to producing energy at its 
generating facilities, the company purchases both capacity and 
energy from other utilities when needed or when costs of production 
exceed the purchase price.

Potomac Electric Power Company, based in Washington, D.C., distributes 
and sells electricity to the Washington metropolitan area and 
adjoining parts of Maryland. The company serves residential, commercial 
and Federal government customers. 

SCEcorp, headquartered in Rosemead, California, is a holding company 
for Southern California Edison and the Mission Group. Southern 
California Edison provides electric energy to residential, public 
and private customers in central and southern California. The 
Mission Group develops energy projects, performs engineering and 
construction, invests in real estate and makes investments in 
generating facilities.

Southern Indiana Gas & Electric Company, headquartered in Evansville, 
Indiana, is an operating public utility engaged in the generation, 
transmission, distribution and sale of electricity and natural 
gas to customers in southwestern Indiana, including Evansville, 
other cities, towns, communities and adjacent rural areas.

Wisconsin Energy Corporation, 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.

WPL Holdings, Inc., headquartered in Madison, Wisconsin, is the 
holding company for Wisconsin Power & Light Company which provides 
electricity, natural gas and water at retail to cities, villages 
and towns throughout south central Wisconsin. The company also 
has operations which include real estate development and environmental, 
energy and utility consulting services.

Page 12


Wisconsin Public Service Corporation  furnishes electricity and 
natural gas to northeastern Wisconsin. Headquartered in Green 
Bay, Wisconsin, the company also wholesales electricity to several 
municipal utilities.

What are Some Additional Considerations for Investors?

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

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

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

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

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

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

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

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

Page 13


invested) subject to reduction beginning         , 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 $1,000. 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>
 5,000 but less than 10,000             0.25%                   0.2506%
10,000 but less than 25,000             0.50%                   0.5025%
25,000 but less than 50,000             1.00%                   1.0101%
50,000 or more                          2.00%                   2.0408%

</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 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 2.0% 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 therefor is other 
than on the exchange, the evaluation shall generally be based 
on the current ask prices on the over-the-counter market (unless 
it is determined that these prices are inappropriate as a basis 
for evaluation). If current ask prices are unavailable, the evaluation 
is generally determined (a) on the basis of current ask prices 
for comparable securities, (b) by appraising the value of the 
Equity Securities on the ask side of the market or (c) by any 
combination of the above.

Page 14


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.

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             , 1995). Effective 
on each March 1, commencing         , 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.

Any broker/dealer or bank will receive additional concessions 
for purchases of $250,000 or more made from the Sponsor on the 
Initial Date of Deposit resulting in total concession of 3.6% 
(the applicable concession will be allotted to broker/dealers 
or banks who purchase Units from the Sponsor only on the Initial 
Date of Deposit of a given Trust).

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

Page 15

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         , 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?

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.

Page 16


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 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 20. 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 and (ii) a pro rata share of any other assets 
of the Trust, less expenses of the Trust. 

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.

Distribution Reinvestment Option. Unit holders may elect to have 
distributions of income and/or capital on their Units automatically 
reinvested into additional Units of the Trust (to the extent Units 
may be lawfully offered for sale in the state in which the Unit 
holder resides). Such additional Units will be held in uncertificated 
form and maintained by the Trustee in an account established to 
hold uncertificated Units for each such Unit holder as described 
in "Rights of Unit Holders - How is Evidence of Ownership Issued 
and Transferred?" To become a participant in the Distribution 
Reinvestment Option a Unit holder must either notify

Page 17


his or her broker or agent, or file with the Trustee a written 
notice of election at least ten days prior to the Record Date 
for which the first distribution is to apply. A Unit holder's 
election to participate in the reinvestment plan will apply to 
all Units of the Trust owned by such Unit holder and such election 
will remain in effect until changed by the Unit holder. Under 
the reinvestment plan, the Trust will pay the Unit holder's distributions 
to the Trustee which in turn will purchase for such Unit holder 
full and fractional Units of the Trust without a sales charge 
and will send such Unit holder a statement reflecting the reinvestment. 
It should be remembered that even if distributions are reinvested, 
they are still treated as distributions for income tax purposes. 

Reinvestment plan distributions may be reinvested in Units already 
held in inventory by the Sponsor or, in additional Units created 
by the Sponsor, distributions may be reinvested in such additional 
Units. If Units are unavailable in the Sponsor's inventory or 
the Sponsor is unable to create additional Units, distributions 
which would otherwise have been reinvested shall be paid in cash 
to the Unit holder on the applicable Distribution Date.

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 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.

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.

Page 18


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.

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

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

How May Units be Purchased by the Sponsor?

The Trustee shall notify the Sponsor of any tender of Units for 
redemption. If the Sponsor's bid in the secondary market at that 
time equals or exceeds the Redemption Price per Unit, it may purchase 
such Units by notifying the Trustee before 1:00 p.m. Eastern 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

Page 19


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. In addition, the Sponsor will instruct the Trustee 
to dispose of certain Equity Securities and to take such further 
action as may be needed from time to time to ensure that the Trust 
continues to satisfy the qualifications of a regulated investment 
company, including the requirements with respect to diversification 
under Section 851 of the Internal Revenue Code. Pursuant to the 
Indenture, the Sponsor is not authorized to direct the reinvestment 
of the proceeds of the sale of Equity Securities in replacement 
securities except in the event the sale is the direct result of 
serious adverse credit factors affecting the issuer of the Equity 
Security which, in the opinion of the Sponsor, would make the 
retention of such Equity Security detrimental to the Trust. If 
such factors exist, the Sponsor is authorized, but is not obligated, 
to direct the reinvestment of the proceeds of the sale of such 
Equity Securities in any other securities which meet the criteria 
necessary for inclusion in the Trust on the Initial Date of Deposit 
(including other Equity Securities already deposited in the Trust). 
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). Therefore, except as stated under "Portfolio-What 
are Some Additional Considerations for Investors?" for Failed 
Obligations and as provided in this paragraph, the acquisition 
by the Trust of any Securities or other property other than the 
Equity Securities is prohibited. Proceeds from the sale of Equity 
Securities (or any securities or other property received by the 
Trust in exchange for Equity Securities), unless held for reinvestment 
as herein provided, 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.

Page 20



        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds, The First Trust GNMA, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and the Advantage Growth and Treasury Trust. First Trust introduced 
the first insured unit investment trust in 1974 and to date more 
than $8 billion in First Trust unit investment trusts have been 
deposited. The Sponsor's employees include a team of professionals 
with many years of experience in the unit investment trust industry. 
The Sponsor is a member of the National Association of Securities 
Dealers, Inc. and Securities Investor Protection Corporation and 
has its principal offices at 1001 Warrenville Road, Lisle, Illinois 
60532; telephone number (708) 241-4141. As of December 31, 1993, 
the total partners' capital of Nike Securities L.P. was $12,743,032 
(audited). (This paragraph relates only to the Sponsor and not 
to the Trust or to any series thereof or to any other Underwriter. 
The information is included herein only for the purpose of informing 
investors as to the financial responsibility of the Sponsor and 
its ability to carry out its contractual obligations. More detailed 
financial information will be made available by the Sponsor upon 
request.)

Who is the Trustee?

The Trustee is 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.

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

Page 21


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.

                        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

Page 22


address appearing on the registration books of the Trust maintained 
by the Trustee. Unit holders will receive a cash distribution 
from the sale of the remaining Equity Securities within a reasonable 
time after the Trust is terminated. 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.

                          UNDERWRITING

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

<TABLE>
<CAPTION>


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

Sponsor

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


</TABLE>


*       These Underwriters have committed to purchase at least 25,000 
Units from the Sponsor on the Initial Date of Deposit and have 
indicated their intention to purchase a total of 100,000 Units 
from the Sponsor during the initial six month offering period.

The Sponsor will receive from the Underwriters the excess over 
the gross sales commission contained in the following table:

                    Underwriting Concessions
                    ________________________

        $100,000-$999,999       $1,000,000 or more
        Underwritten            Underwritten
        ________________        __________________

        3.5%                    3.7%

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

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

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


Page 23

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>

        $1,000,000 - $2,499,999                 $0.50
        $2,500,000 - $4,999,999                 $1.00
        $5,000,000 - $7,499,999                 $1.50
        $7,500,000 - $9,999,999                 $2.00
        $10,000,000 or more                     $2.50

</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 the common stocks comprising the Dow Jones Utilities Index, 
corporate or U.S. Government bonds, bank CDs and money market 
accounts or money market funds, each of which has investment characteristics 
that may differ from those of the Trust. U.S. Government bonds, 
for example, are backed by the full faith and credit of the U.S. 
Government and bank CDs and money market accounts are insured 
by an agency of the federal government. Money market accounts 
and money market funds provide stability of principal, but pay 
interest at rates that vary with the condition of the short-term 
debt market. The investment characteristics of the Trust are described 
more fully elsewhere in this Prospectus. 

Page 24



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 92


We have audited the accompanying statement of net assets, including 
the schedule of investments, of Utilities Income Trust of America, 
Series 1, comprising The First Trust Special Situations Trust, 
Series 92 as of the opening of business on           , 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           , 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 Utilities Income Trust of America, Series 1, comprising The 
First Trust Special Situations Trust, Series 92 at the opening 
of business on           , 1994 in conformity with generally accepted 
accounting principles.

                                        ERNST & YOUNG




Chicago, Illinois
          , 1994


Page 25



                                          Statement of Net Assets


                      Utilities Income Trust of America, Series 1
              The First Trust Special Situations Trust, Series 92
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1994

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                                     <C>

Investment in Equity Securities represented by purchase 
    contracts (1) (2)                                                   $       

                                                                        ========

Units outstanding                                                       
                                                                        ========

</TABLE>

<TABLE>
<CAPTION>



                     ANALYSIS OF NET ASSETS

<S>                                                                     <C>

Cost to investors (3)                                                   $       
Less sales charge (3)                                                   
                                                                        ________

Net Assets                                                              $       
                                                                        ========

</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 26


                                          Schedule of Investments


                      Utilities Income Trust of America, Series 1
              The First Trust Special Situations Trust, Series 92
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1994

<TABLE>
<CAPTION>



                                                                        Standard & Poor's       Market
                                                                        Earnings                Value           Cost of Equity
 Number         Ticker Symbol and                                       And Dividend            per             Securities
of Shares       Name of Issuer of Equity Securities (1)                 Ranking (2)             Share           to Trust (3)
________        _________________________________                       ________________        ________        ____________
<C>             <S>                                                     <C>                     <C>             <C>



                AYP     Allegheny Power System, Inc.                    A-                      $               $       
                ATE     Atlantic Energy, Inc.                           A-                                                       
                BGE     Baltimore Gas and Electric Company              A                                                       
                CSR     Central & South West Corporation                A-                                                      
                ED      Consolidated Edison Company 
                             of New York, Inc.                          A                                                       
                D       Dominion Resources, Inc.                        A                                                       
                DUK     Duke Power Company                              A-                                                      
                EDE     Empire District Electric Company                A-                                                      
                EGN     Energen Corporation                             A-                                                      
                FPL     FPL Group, Inc.                                 B+                                                      
                FPC     Florida Progress Corporation                    A-                                                       
                HE      Hawaiian Electric Industries, Inc.              A-                                                      
                NES     New England Electric System                     A-                                                      
                NJR     New Jersey Resources Corporation                B                                                       
                NSP     Northern States Power Company                   A-                                                      
                NWNG    Northwest Natural Gas Company                   B+                                                      
                NPS     Northwestern Public Service Company             A                                                       
                ORU     Orange and Rockland Utilities, Inc.             A                                                       
                POM     Potomac Electric Power Company                  A-                                                      
                SCE     SCEcorp                                         A-                              
                SIG     Southern Indiana Gas & Electric Company         A                               
                WEC     Wisconsin Energy Corporation                    A                                               
                WPH     WPL Holdings, Inc.                              A                                                       
                WPS     Wisconsin Public Service Corporation            A                                                       

                                                                        ______                                  ______________

                                Total Investment                                                                $       

                                                                        ======                                  ==============

</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               , 1994.

(2)     All rankings are by Standard & Poor's Corporation. For a 
brief description of the ranking symbols and their related meanings, 
see "Description of Earnings and Dividend Rankings."

(3)     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 $ 
               . Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $             and $         
   , respectively.


Page 27



         DESCRIPTION OF EARNINGS AND DIVIDEND RANKINGS*

* As published by Standard & Poor's Corporation.


The investment process involves assessment of various factors-such 
as product and industry position, corporate resources and financial 
policy-with results that make some common stocks more highly esteemed 
than others. In this assessment, Standard & Poor's believes that 
earnings and dividend performance is the end result of the interplay 
of these factors and that, over the long run, the record of this 
performance has a considerable bearing on relative quality. The 
rankings, however, do not pretend to reflect all of the factors, 
tangible or intangible, that bear on stock quality.

Relative quality of bonds or other debt, that is, degrees of protection 
for principal and interest, called creditworthiness, cannot be 
applied to common stocks, and therefore rankings are not to be 
confused with bond quality ratings which are arrived at by a necessarily 
different approach.

Growth and stability of earnings and dividends are deemed key 
elements in establishing Standard & Poor's earnings and dividend 
rankings for common stocks, which are designed to capsulize the 
nature of this record in a single symbol. It should be noted, 
however, that the process also takes into consideration certain 
adjustments and modifications deemed desirable in establishing 
such rankings.

The point of departure in arriving at these rankings is a computerized 
scoring system based on per-share earnings and dividend records 
of the most recent ten years-a period deemed long enough to measure 
significant time segments of secular growth, to capture indications 
of basic change in trends as they develop, and to encompass the 
full peak-to-peak range of the business cycle. Basic scores are 
computed for earnings and dividends, then adjusted as indicated 
by a set of predetermined modifiers for growth, stability within 
long-term trends, and cyclicality. Adjusted scores for earnings 
and dividends are then combined to yield a final score.

Further, the ranking system makes allowance for the fact that, 
in general, corporate size imparts certain recognized advantages 
from an investment standpoint. Conversely, minimum size limits 
(in terms of corporate sales volume) are set for the various rankings, 
but the system provides for making exceptions where the score 
reflects an outstanding earnings-dividend record.

The final score for each stock is measured against a scoring matrix 
determined by analysis of the scores of a large and representative 
sample of stocks. The range of scores in the array of this sample 
has been aligned with the following ladder of rankings:

A+      Highest B+      Average C       Lowest

A       High    B       Below Average   D       In Reorganization

A-      Above Average   B-      Lower

The positions as determined above may be modified in some instances 
by special considerations, such as natural disasters, massive 
strikes, and non-recurring accounting adjustments.

A ranking is not a forecast of future market price performance, 
but is basically an appraisal of past performance of earnings 
and dividends, and relative current standing. These rankings must 
not be used as market recommendations; a high-score stock may 
at times be so overpriced as to justify its sale, while a low-score 
stock may be attractively priced for purchase. Rankings based 
upon earnings and dividend records are no substitute for complete 
analysis. They cannot take into account potential effects of management 
changes, internal company policies not yet fully reflected in 
the earnings and dividend record, public relations standing, recent 
competitive shifts, and a host of other factors that may be relevant 
to investment status and decision.


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
Utilities Income Trust of America, Series 1
The First Trust Special Situations Trust, Series 92:
        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?                                 7
Portfolio:
        What are Equity Securities?                              8
        What are the Equity Securities Selected 
           for American Utility Income Trust, Series 1?         11
        What are Some Additional Considerations 
           for Investors?                                       13
Public Offering:
        How is the Public Offering Price Determined?            13
        How are Units Distributed?                              15
        What are the Sponsor's Profits?                         15
        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?              19
        How May Equity Securities be Removed 
           from the Trust?                                      20
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                     21
        Who is the Trustee?                                     21
        Limitations on Liabilities of Sponsor and Trustee       21
        Who is the Evaluator?                                   22
Other Information:
        How May the Indenture be Amended 
           or Terminated?                                       22
        Legal Opinions                                          23
        Experts                                                 23
Underwriting                                                    23
Report of Independent Auditors                                  25
Statement of Net Assets                                         26
Notes to Statement of Net Assets                                26
Schedule of Investments                                         27
Description of Earnings and Dividend Rankings                   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.


                           FIRST TRUST   registered trademark



                Utilities Income Trust of America
                              Series 1




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





                            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


                                  , 1994
 
Page 32





                           MEMORANDUM
                                
                                
      Re:  The First Trust Special Situations Trust, Series 92
     
     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust  Special Situations Trust, Series 90, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  92,  the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series 90 Prospectus relate to the series number and size and the
date  and various items of information which will be derived from
and apply specifically to the bonds deposited in the Fund.


                                
                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits







                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
92  has  duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on March 21, 1994.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 92
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By        Carlos E. Nardo
                                   Senior Vice President


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


NAME                   TITLE*                       DATE

Robert D. Van Kampen   Sole Director of
                       Nike Securities         March 21, 1994
                       Corporation, the
                       General Partner of
                       Nike Securities L.P.    Carlos E. Nardo
                                               Attorney-in-Fact**






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

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


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

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

1.1.1* Form   of  Trust  Agreement  for  Series  92  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  Corporaiton,  the
       general   partner  of  Nike  Securities  L.P.,   Depositor
       (incorporated by reference to Amendment No. 1 to Form  S-6
       [File  No.  33-42683] filed on behalf of The  First  Trust
       Special Situations Trust, Series 18).

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

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

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

                               S-4

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

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

4.1*   Consent of 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).






___________________________________
* To be filed by amendment.

                               S-5





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