FIRST INVESTORS SPECIAL SIT GROWTH & TREA SEC TR SERIES 1
S-6EL24/A, 1994-06-27
Previous: EMPIRE GAS CORP/NEW, 424B4, 1994-06-27
Next: TCI LIBERTY HOLDING CO, S-4/A, 1994-06-27



                                

                                
                                       Registration No.  33-54199
                                           1940 Act No. 811-05903


                                
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                   AMENDMENT NO. 1 TO FORM S-6

        FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
OF SECURITIES OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM N-8B-2

A.  EXACT NAME OF TRUST:
                                
 FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES
                         TRUST, SERIES 1

B.  NAME OF DEPOSITOR:  NIKE SECURITIES L.P.

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

                     NIKE SECURITIES L.P.
                     1001 Warrenville Road
                     Lisle, Illinois  60532

D.  Name and complete address of agent for service:

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

E.  Title and Amount of Securities Being Registered:

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

F.  Proposed Maximum Aggregate Offering Price to the Public of
the
     Securities Being Registered:
                                
                           Indefinite
                                
G.  Amount of Filing Fee (as required by Rule 24f-2):
                                
                    $500.00 (previously paid)

H.  Approximate date of proposed sale to public:

    As  soon  as  practicable after the  effective  date  of  the
Registration Statement.
                  ____________________________
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
 FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES
                         TRUST, SERIES 1

                      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                Information as to
     principal underwriters             Sponsor, Trustee and
                                        Evaluator

5.   State of organization              First Investors Special
     of trust                           Situations Growth &
                                        Treasury Securities Trust

6.   Execution and termination          Other information
     of trust agreement

7.   Changes of name                         *

8.   Fiscal Year                             *

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

10.  (a)  Registered or bearer          Public Offering
          securities

     (b)  Cumulative or distributive    First Investors Special
          securities                    Situations Growth &
                                        Treasury Securities Trust

     (c)  Redemption                    Rights of Unitholders

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

     (e)  Periodic payment plan              *

     (f)  Voting rights                 Rights of Unitholders

     (g)  Notice of certificate-        Other Information
          holders

     (h)  Consents required             Rights of Unitholders;
                                        Other Information

     (i)  Other provisions              First Investors Special
                                        Situations Growth &
                                        Treasury Securities Trust

11.  Types of securities comprising     First Investors Special
     units                              Situations Growth &
                                        Treasury Securities Trust

12.  Certain information
     regarding periodic payment
     certificates                            *

13.  (a)  Load, fees, expenses, etc.    Summary of Essential
                                        Information; Public
                                        Offering; First Investors
                                        Special Situations Growth
                                        & Treasury Securities
                                        Trust

     (b)  Certain information
          regarding periodic payment
          certificates                       *

     (c)  Certain percentages           Summary of Essential
                                        Information; First
                                        Investors Special
                                        Situations Growth &
                                        Treasury Securities
                                        Trust; Public Offering

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

     (e)  Certain profits receivable    First Investors Special
          by depositor, principal       Situations Growth &
          underwriters, trustee or      Treasury Securities
          affiliated persons            Trust

     (f)  Ratio of annual charges to
          income                             *

14.  Issuance of trust's                Rights of Unitholders
     securities

15.  Receipt and handling of
     payments from purchasers                *

16.  Acquisition and disposition        First Investors Special
     of underlying securities           Situations Growth &
                                        Treasury Securities
                                        Trust; Rights of
                                        Unitholders

17.  Withdrawal or redemption           First Investors Special
                                        Situations Growth &
                                        Treasury Securities
                                        Trust; Public Offering;
                                        Rights of Unitholders

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

     (b)  Reinvestment of
          distributions                 Rights of Unitholders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unitholders

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           First Investors Special
                                        Situations Growth &
                                        Treasury Securities
                                        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; First
                                        Investors Special
                                        Situations Growth &
                                        Treasury Securities
                                        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 Unitholders

     (b)  Schedule as to redemption
          price                              *

47.  Maintenance of position            Public Offering; Rights
     in underlying securities           of Unitholders
                                
       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       First Investors Special
                                        Situations Growth &
                                        Treasury Securities Trust

50.  Trustee's lien                     First Investors Special
                                        Situations Growth &
                                        Treasury Securities 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           First Investors Special
          agreement with respect        Situations Growth &
          to selection or elimination   Treasury Securities
          of underlying securities      Trust; Rights of
                                        Unitholders

     (b)  Transactions involving
          elimination of underlying
          securities                         *

     (c)  Policy regarding              First Investors Special
          substitution or elimination   Situations Growth &
          of underlying securities      Treasury Securities
                                        Trust; Rights of
                                        Unitholders

     (d)  Fundamental policy not
          otherwise covered                  *

53.  Tax status of Trust                First Investors Special
                                        Situations Growth &
                                        Treasury Securities Trust
                                
          VIII.  FINANCIAL AND STATISTICAL INFORMATION

54.  Trust's securities during
     last ten years                          *

55.

56.

57.  Certain information regarding           *
     periodic payment plan
     certificates

58.

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





__________________________
*    Inapplicable, answer negative or not required.




               First Investors Special Situations 
          Growth & Treasury Securities Trust, Series 1
   
The Trust. First Investors Special Situations Growth & Treasury 
Securities Trust, Series 1 (the "Trust") is a unit investment 
trust consisting of a portfolio of "zero coupon" U.S. Treasury 
bonds and shares of First Investors Special Situations Series 
("Special Situations" or "Series"), a separate designated series 
of First Investors Series Fund (the "Fund"). The Fund is an open-end 
diversified management investment company, commonly known as a 
mutual fund.
    

   
The objective of the Trust is to protect Unit holders' capital 
by investing a portion of the Trust's portfolio in "zero coupon" 
U.S. Treasury bonds ("Treasury Obligations") and to provide for 
potential capital appreciation by investing a portion of the Trust's 
portfolio in shares of Special Situations. Collectively the Treasury 
Obligations and the Special Situations shares are referred to 
herein as the "Securities." Special Situations' investment objective 
is to seek long-term growth of capital. Special Situations invests 
principally in common stocks of companies with small to medium 
market capitalization which the Series' investment adviser, First 
Investors Management Company, Inc. ("FIMCO" or "Adviser"), considers 
to be undervalued or less well known in the current marketplace 
and to have potential for capital growth. The majority of such 
common stocks are listed on the domestic securities exchanges 
or are traded in the over-the-counter market. Special Situations 
may also invest in other common stocks, preferred stocks, convertible 
securities issued by such companies and common stock of companies 
located outside the United States. See "What is Special Situations' 
Investment Objectives and Policies?" and "Description of Certain 
Securities, Other Investment Policies and Risk Factors." The Treasury 
Obligations evidence the right to receive a fixed payment at a 
future date from the U.S. Government and are backed by the full 
faith and credit of the U.S. Government. The guarantee of the 
U.S. Government does not apply to the market value of the Treasury 
Obligations or the Units of the Trust, whose net asset value will 
fluctuate and, prior to maturity, may be worth more or less than 
a purchaser's acquisition cost. This Trust is intended to achieve 
its objective over the life of the Trust and as such is best suited 
for those investors capable of holding Units to maturity. There 
is, of course, no guarantee that the objective of the Trust will 
be achieved. See "Portfolio."
    

The Trust has a mandatory termination date ("Mandatory Termination 
Date" or "Trust Ending Date") as set forth under "Summary of Essential 
Information." 

   
Each Unit of the Trust represents an undivided fractional interest 
in all the Securities deposited in the Trust. The Trust has been 
organized so that purchasers of Units should receive, at the termination 
of the Trust, an amount per Unit at least equal to $10.00 (which 
is equal to the per Unit value upon maturity of the Treasury Obligations), 
even if the Trust never paid a dividend and the value of the Special 
Situations shares were to decrease to zero, which the Sponsor 
considers highly unlikely. This feature of the Trust provides 
Unit holders who purchase Units at a price of $10.00 or less per 
Unit with total principal protection, including any sales charges 
paid, although they might forego any earnings on the amount invested. 
To the extent that Units are purchased at a price less than $10.00 
per Unit, this feature may also provide a potential for capital 
appreciation. As a result of the volatile nature of the market 
for zero coupon U.S. Treasury bonds, Units sold or redeemed prior 
to maturity will fluctuate in price and the underlying Treasury 
Obligations may be valued at a price greater or less than their 
value as of the Initial Date of Deposit.  UNIT HOLDERS DISPOSING 
OF THEIR UNITS PRIOR TO THE MATURITY OF THE TRUST MAY RECEIVE 
MORE OR LESS THAN $10.00 PER UNIT, DEPENDING ON MARKET CONDITIONS 
ON THE DATE UNITS ARE SOLD OR REDEEMED.
    

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 Investors Corporation

   
          The date of this Prospectus is June 27, 1994
    


Page 1

The Treasury Obligations deposited in the Trust on the Initial 
Date of Deposit will mature on August 15, 2005 (the "Treasury 
Obligations Maturity Date"). The Treasury Obligations in the Trust 
have a maturity value equal to or greater than the aggregate Public 
Offering Price (which includes the sales charge) of the Units 
of the Trust on the Initial Date of Deposit. The Special Situations 
shares deposited in the Trust's portfolio have no fixed maturity 
date and the net asset value of the shares will fluctuate. See 
"Portfolio."

The Sponsor may, from time to time during a period of approximately 
360 days after the Initial Date of Deposit, also deposit additional 
Securities in the Trust, provided it maintains the original percentage 
relationship between the Treasury Obligations and Special Situations 
shares in the Trust's portfolio. Such deposits of additional Securities 
will, therefore, be done in such a manner that the maturity value 
of each Unit should always be an amount at least equal to $10.00, 
plus the then net asset value of the Special Situations shares 
represented by each Unit. See "What is First Investors Special 
Situations Growth & Treasury Securities Trust?" and "How May Securities 
be Removed from the Trust?" The Trust will automatically terminate 
shortly after the maturity of the Treasury Obligations deposited 
therein.

Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to a pro rata 
share of the offering prices of the Treasury Obligations and the 
net asset value of the Special Situations shares in the Trust 
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 6.0% (equivalent to 6.383% of the net amount invested). The 
secondary market Public Offering Price per Unit will be based 
upon a pro rata share of the bid prices of the Treasury Obligations 
and the net asset value of the Special Situations shares in the 
Trust 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 
6.0% (equivalent to 6.383% of the net amount invested). The minimum 
purchase is $2,000. The sales charge is reduced on a graduated 
scale for sales involving at least 2,500 Units. See "How is the 
Public Offering Price Determined?"

   
Income and Capital Gains Distributions. Distributions, if any, 
of net income, other than amortized discount, will be made at 
least annually. Distributions of realized capital gains, if any, 
received by the Trust, will be made whenever Special Situations 
makes such a distribution. Any distribution of income and/or capital 
gains will be net of the expenses of the Trust. INCOME WITH RESPECT 
TO THE ACCRUAL OF ORIGINAL ISSUE DISCOUNT ON THE TREASURY OBLIGATIONS 
WILL NOT BE DISTRIBUTED CURRENTLY, ALTHOUGH UNIT HOLDERS WILL 
BE SUBJECT TO FEDERAL INCOME TAX AT ORDINARY INCOME RATES AS IF 
A DISTRIBUTION HAD OCCURRED. 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 or her 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?"
    

Reinvestment. Each Unit holder will, unless he or she elects to 
receive cash payments, have distributions of principal (including, 
if elected by Unit holders, the proceeds received upon the maturity 
of the Treasury Obligations in the Trust at termination), capital 
gains, if any, and income earned by the Trust, automatically invested 
in shares of Special Situations (if Units are registered in the 
Unit holder's state of residence) in the name of the Unit holder. 
Such distributions (including, if elected by Unit holders, the 
proceeds received upon the maturity of the Treasury Obligations 
in the Trust at termination) will be reinvested without a sales 
charge to the Unit Holder on each applicable distribution date. 
See "Rights of Unit Holders-How Can Distributions to Unit Holders 
be Reinvested?"

   
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 resell such Units 
at prices which are based on the aggregate bid side evaluation 
of the Treasury Obligations and the aggregate net asset value 
of Special Situations shares in the Trust 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 6.0% (equivalent to 
6.383% of the net amount invested). If a secondary market is maintained 
during the initial offering period, the prices at which Units 
will be repurchased will be based upon the aggregate offering 
side evaluation of the Treasury Obligations and the aggregate 
net asset value of the Special Situations shares in the Trust. 
If a secondary market is not maintained,
    

Page 2

a Unit holder may redeem Units through redemption at prices based 
upon the aggregate bid price of the Treasury Obligations plus 
the aggregate net asset value of the Special Situations shares 
in the Trust plus or minus a pro rata share of cash, if any, in 
the Capital and Income Accounts of the Trust. See "Rights of Unit 
Holders-How May Units be Redeemed?"


Page 3


                                 Summary of Essential Information

   
                    As of the Close of Business on June 24, 1994,
               the Business Day Immediately Preceding the Initial
                  Date of Deposit of the Securities-June 27, 1994
    

        Underwriter:    First Investors Corporation
            Sponsor:    Nike Securities L.P.
            Trustee:    The Bank of New York
          Evaluator:    First Trust Advisors L.P.

<TABLE>
<CAPTION>

General Information 
<S>                                                                             <C>
Aggregate Maturity Value of Treasury Obligations Initially Deposited            $100,000
Aggregate Number of Shares of Special Situations Initially Deposited               2,840
Initial Number of Units                                                           10,000
Fractional Undivided Interest in the Trust per Unit                             1/10,000
Public Offering Price per Unit
        Aggregate Offering Price Evaluation of Securities in Portfolio (1)      $ 89,867
        Aggregate Offering Price Evaluation of Securities per Unit              $ 8.9867
        Sales Charge 6.0% (6.383% of the net amount invested)                   $  .5736
        Public Offering Price per Unit (2)                                      $ 9.5603
Sponsor's Initial Repurchase Price per Unit                                     $ 8.9867
Redemption Price per Unit (based on bid price evaluation of underlying 
        Treasury Obligations and net asset value of Special Situations 
        shares)
        $.6064 less than Public Offering Price per Unit;
        $.0328 less than Sponsor's Initial Repurchase Price per         
        Unit (3)                                                                $ 8.9539
</TABLE>

   

CUSIP Number                            320619 109
First Settlement Date                   July 5, 1994
Treasury Obligations Maturity Date      August 15, 2005
Mandatory Termination Date              August 15, 2005
Trustee's Annual Fee                    $0.0085 per Unit outstanding.
Evaluator's Annual Fee                  $0.0020 per $10.00 principal amount 
                                        of Treasury Obligations. Evaluations 
                                        for purposes of sale, purchase 
                                        or redemption of Units are made as of 
                                        the close of regular trading (generally 
                                        4:00 p.m., Eastern time) on the New York
                                        Stock Exchange ("NYSE") on each day on 
                                        which the NYSE is open. 
Supervisory Fee                         Maximum of $0.0015 per Unit outstanding 
                                        annually payable to an affiliate of the
                                        Sponsor. 
Record Date                             As soon as practicable after Special 
                                        Situations' ex-dividend date.
Distribution Date                       As soon as practicable after Special 
                                        Situations' distribution date.

    
[FN]
________________

(1)     The shares of Special Situations are valued at their net 
asset value. The Treasury Obligations are valued at their
aggregate offering side evaluation.

(2)     The Public Offering Price as shown reflects the value of 
the Securities at the close of business on the business day prior 
to 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 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?"


Page 4

               First Investors Special Situations
          Growth & Treasury Securities Trust, Series 1

What is First Investors Special Situations Growth & Treasury Securities 
Trust?

The First Investors Special Situations Growth & Treasury Securities 
Trust, Series 1 is one of a series of investment companies created 
by the Sponsor under the name of First Investors Special Situations 
Growth & Treasury Securities 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 was created under the 
laws of the State of New York pursuant to a Trust Agreement (the 
"Indenture"), dated the Initial Date of Deposit, with Nike Securities 
L.P., as Sponsor, The Bank of New York, as Trustee, and First 
Trust Advisors L.P., as Portfolio Supervisor and Evaluator.

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of the Securities 
in the Trust 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 protect Unit holders' capital 
by investing a portion of the Trust's portfolio in "zero coupon" 
U.S. Treasury bonds ("Treasury Obligations") and to provide for 
potential capital appreciation by investing a portion of the Trust's 
portfolio in shares of First Investors Special Situations Series 
("Special Situations" or "Series"), a separate designated series 
of First Investors Series Fund (the "Fund"). The Fund is an open-end 
diversified management company. Special Situations' investment 
objective is to seek long-term growth of capital. The Treasury 
Obligations evidence the right to receive a fixed payment at a 
future date from the U.S. Government and are backed by the full 
faith and credit of the U.S. Government. The guarantee of the 
U.S. Government does not apply to the market value of the Treasury 
Obligations or the Units of the Trust, whose net asset value will 
fluctuate and, prior to maturity, may be more or less than a Unit 
holder's acquisition cost. Collectively, the Treasury Obligations 
and Special Situations shares in the Trust are referred to herein 
as the "Securities." There is, of course, no guarantee that the 
objective of the Trust will be achieved.

With the deposit of the Securities on the Initial Date of Deposit, 
the Sponsor established a percentage relationship between the 
principal amounts of Treasury Obligations and Special Situations 
shares in the Trust's portfolio. From time to time following the 
Initial Date of Deposit the Sponsor, pursuant to the Indenture, 
may deposit additional 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 Securities deposited in the 
Trust will maintain, as nearly as is practicable, the original 
percentage relationship between the Treasury Obligations and Special 
Situations shares initially established for the Trust. Such deposits 
of additional Securities will, therefore, be done in such a manner 
that the maturity value of each Unit should always be an amount 
at least equal to $10.00, plus the then current net asset value 
of the Special Situations shares represented by each Unit. Any 
deposit by the Sponsor of additional Securities will duplicate, 
as nearly as is practicable, the original percentage relationship 
and not the actual percentage relationship on the subsequent date 
of deposit, since the actual percentage relationship may be different 
than the original percentage relationship. This difference may 
be due to the sale, redemption or liquidation of any of the Securities 
deposited in the Trust on the Initial, or any subsequent, Date 
of Deposit. See "How May Securities be Removed from the Trust?" 
On a cost basis to the Trust, the original percentage relationship 
on the Initial Date of Deposit was approximately 48.87% Treasury 
Obligations and 51.13% Special Situations shares. Since the prices 
of the Special Situations shares and Treasury Obligations will 
fluctuate daily, the ratio, on a market value basis, will also 
change daily. The maturity value of the Treasury Obligations and 
the portion of Special Situations shares represented by each Unit 
will not change as a result of the deposit of additional Securities 
in the Trust.


Page 5

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
The Trust has been organized so that purchasers of Units should 
receive, at the termination of the Trust, an amount per Unit at 
least equal to $10.00 per Unit (which is equal to the per Unit 
value upon maturity of the Treasury Obligations), even if the 
Special Situations shares never paid a dividend and the value 
of Special Situations shares in the Trust were to decrease to 
zero, which the Sponsor considers highly unlikely. Furthermore, 
the Sponsor will take such steps in connection with the deposit 
of additional Securities in the Trust as are necessary to maintain 
a maturity value of the Units of the Trust at least equal to $10.00 
per Unit. The receipt of only $10.00 per Unit upon the termination 
of the Trust (an event which the Sponsor believes is unlikely) 
represents a substantial loss on a present value basis. At current 
interest rates, the present value of receiving $10.00 per Unit 
as of the termination of the Trust would be approximately $4.39 
per Unit (the present value is indicated by the amount per Unit 
which is invested in Treasury Obligations). Furthermore, the $10.00 
per Unit in no respect protects investors against diminution in 
the purchasing power of their investment due to inflation (although 
expectations concerning inflation are a component in determining 
prevailing interest rates, which in turn determine present values). 
If inflation were to occur at the rate of 5% per annum during 
the period ending at the termination of the Trust, the present 
dollar value of $10.00 per Unit at the termination of the Trust 
would be approximately $5.74 per Unit. To the extent that Units 
of the Trust are redeemed, the aggregate value of the 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 Securities by the Sponsor, the 
aggregate value of the Securities in the Trust will be increased 
by amounts allocable to additional Units, and the fractional undivided 
interest represented by each Unit of the Trust will be decreased 
proportionately. See "How May Units be Redeemed?" The Trust has 
a Mandatory Termination Date as set forth herein under "Summary 
of Essential Information."

What are the Expenses and Charges?

   

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 
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 during 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 the 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 of First Trust Advisors L.P. of supplying such services in 
such year.

    

Subsequent to the initial offering period, the Evaluator will 
receive a fee as indicated in the "Summary of Essential Information." 
No fee is paid to the Evaluator with respect to the Special Situations 
shares in the Trust. 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 and for 
all normal expenses of the Trustee incurred by or in connection 
with its responsibilities under the Indenture, an annual fee computed 
at $0.0085 per annum per Unit in the Trust outstanding based upon 
the largest aggregate number of Units of the Trust outstanding 
at any time during the year. For a discussion of the services 
performed by the Trustee pursuant to its obligations under the 
Indenture, reference is made to the material set forth under "Rights 
of Unit Holders." Rule 12b-1 fees imposed on shares of Special 
Situations held in the Trust, are rebated to the Trust, deposited 
in the Income Account and are used to pay expenses of the Trust.

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


Page 6

in the Capital and Income Accounts for payment of expenses and 
redemptions and since such Accounts are non-interest bearing to 
Unit holders, the Trustee benefits thereby. Part of the Trustee's 
compensation for its services to 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 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 except that the 
Trustee shall not sell Treasury Obligations to pay Trust expenses. 
Since the Special Situations shares consist primarily of common 
stock and the income stream produced by dividends is unpredictable, 
the Sponsor cannot provide any assurance that dividends will be 
sufficient to meet any or all expenses of the Trust. As discussed 
above, if dividends are insufficient to cover expenses, it is 
likely that Special Situations shares will have to be sold to 
meet Trust expenses. These sales may result in capital gains or 
losses to Unit holders. See "What is the Federal Tax Status of 
Unit Holders?"

The Indenture requires the Trust to be audited on an annual basis 
at the expense of the Trust by independent auditors selected by 
the Sponsor. So long as the Sponsor is making a secondary market 
for the Units, the Sponsor is required to bear the cost of such 
annual audits to the extent such cost exceeds $0.005 per Unit. 
Unit holders of the Trust covered by an audit may obtain a copy 
of the audited financial statements upon request.

What is the Federal Tax Status of Unit Holders?

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

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

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

2.      Each Unit holder will have a taxable event when the Trust 
disposes of a Security (whether by sale, exchange, redemption, 
or payment at maturity) or upon the sale or redemption of Units 
by such Unit holder. The price a Unit holder pays for his or her 
Units, including sales charges, is allocated among his or her 
pro rata portion of each Security held by the Trust (in proportion 
to the fair market values thereof on the date the Unit holder 
purchases his or her Units) in order to determine his or her initial 
cost for his or her pro rata portion of each Security held by 
the Trust. The Treasury Obligations held by


Page 7

the Trust are treated as stripped bonds and will in all likelihood 
be treated as bonds issued at an original issue discount as of 
the date a Unit holder purchases his or her Units. Because the 
Treasury Obligations represent interests in "stripped" U.S. Treasury 
bonds, a Unit holder's initial cost for his or her pro rata portion 
of each Treasury Obligation held by the Trust shall be treated 
as its "purchase price" by the Unit holder. Original issue discount 
is effectively treated as interest for Federal income tax purposes 
and the amount of original issue discount in this case is generally 
the difference between the bond's purchase price and its stated 
redemption price at maturity. A Unit holder will be required to 
include in gross income for each taxable year the sum of his or 
her daily portions of original issue discount attributable to 
the Treasury Obligations held by the Trust as such original issue 
discount accrues and will in general be subject to Federal income 
tax with respect to the total amount of such original issue discount 
that accrues for such year even though the income is not distributed 
to the Unit holders during such year to the extent it is not less 
than a "de minimis" amount as determined under a Temporary Regulation 
issued on December 28, 1992 relating to stripped bonds. To the 
extent the amount of such discount is less than the respective 
"de minimis" amount, such discount shall be treated as zero. In 
general, original issue discount accrues daily under a constant 
interest rate method which takes into account the semi-annual 
compounding of accrued interest. In the case of the Treasury Obligations, 
this method will generally result in an increasing amount of income 
to the Unit holders each year. Unit holders should consult their 
tax advisers regarding the Federal income tax consequences and 
accretion of original issue discount under the stripped bond rules.

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

4.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by the 
Trust, including fees of the Trustee and the Evaluator but not 
including expenses incurred by Special Situations, the shares 
of which are held by the Trust.

Because Unit holders are deemed to directly own a pro rata portion 
of the Special Situations shares as discussed above, Unit holders 
are advised to read the discussion of tax consequences set forth 
in the current prospectus for Special Situations. Distributions 
declared by Special Situations on the Special Situations shares 
in October, November or December that are held by the Trust and 
paid during the following January will be treated as having been 
received by Unit holders on December 31 in the year such distributions 
were declared. Long-term capital gains distributions on the Special 
Situations shares are taxable to the Unit holders as long-term 
capital gains regardless of how long a person has been a Unit 
holder. If a Unit holder holds his or her Units for six months 
or less or if the Trust holds shares of Special Situations for 
six months or less, any loss incurred by a Unit holder related 
to the disposition of Special Situations shares will be treated 
as a long-term capital loss to the extent of any long-term capital 
gains distributions received (or deemed to have been received) 
with respect to such shares. For taxpayers other than corporations, 
net capital gains are subject to a maximum marginal tax rate of 
28 percent.

The Revenue Reconciliation Act of 1993 (the "Tax Act") raised 
tax rates on ordinary income while capital gains remain subject 
to a 28% maximum stated rate. Because some or all capital gains 
are taxed at a comparatively lower rate under the Tax Act, the 
Tax Act includes a provision that recharacterizes capital gains 
as ordinary income in the case of certain financial transactions 
that are "conversion transactions" effective


Page 8

for transactions entered into after April 30, 1993. Unit holders 
and prospective investors should consult with their tax advisers 
regarding the potential effect of this provision on their investment 
in Units.

Special Situations may elect to pass through to its shareholders 
the foreign income and similar taxes paid by Special Situations 
in order to enable such shareholders to take a credit (or deduction) 
for foreign income taxes paid by Special Situations. If such an 
election is made, Unit holders of the Trust, because they are 
deemed to own a pro rata portion of the Special Situations shares 
held by the Trust, as described above, must include in their gross 
income, for Federal income tax purposes, both their portion of 
dividends received by the Trust from Special Situations, and also 
their portion of the amount which Special Situations deems to 
be the Trust's portion of foreign income taxes paid with respect 
to, or withheld from, dividends, interest or other income of Special 
Situations from its foreign investments. Unit holders may then 
subtract from their Federal income tax the amount of such taxes 
withheld, or else treat such foreign taxes as deductions from 
gross income; however, as in the case of investors receiving income 
directly from foreign sources, the above described tax credit 
or deduction is subject to certain limitations. Unit holders should 
consult their tax advisers regarding this election and its consequences 
to them.

General. Each Unit holder will be requested to provide its 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 (accrual of original issue 
discount on the Treasury Obligations may not be subject to Federal 
taxation or withholding provided certain requirements are met). 
Such persons should consult their tax advisers. 

   
Unit holders will be notified annually of the amounts of original 
issue discount, income and long-term capital gains distributions 
includable in the Unit holder's gross income and the amount of 
Trust expenses which may be claimed as itemized deductions.
    

Distributions of income, long-term capital gains and accrual of 
original issue discount may also be subject to state and local 
taxes. Foreign investors may be subject to different Federal income 
tax consequences than those described above. Investors should 
consult their tax advisers for specific information on the tax 
consequences of particular types of distributions.

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

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

Why are Investments in the Trust Suitable for Retirement Plans?

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


Page 9
                            PORTFOLIO

What are Treasury Obligations?

The Treasury Obligations deposited in the Trust consist of U.S. 
Treasury bonds which have been stripped of their unmatured interest 
coupons. The Treasury Obligations evidence the right to receive 
a fixed payment at a future date from the U.S. Government, and 
are backed by the full faith and credit of the U.S. Government. 
Treasury Obligations are purchased at a deep discount because 
the buyer obtains only the right to a fixed payment at a fixed 
date in the future and does not receive any periodic interest 
payments. The effect of owning deep discount bonds which do not 
make current interest payments (such as the Treasury Obligations) 
is that a fixed yield is earned not only on the original investment 
but also, in effect, on all earnings during the life of the discount 
obligation. This implicit reinvestment of earnings at the same 
rate eliminates the risk of being unable to reinvest the income 
on such obligations at a rate as high as the implicit yield on 
the discount obligation, but at the same time eliminates the holder's 
ability to reinvest at higher rates in the future. For this reason, 
the Treasury Obligations are subject to substantially greater 
price fluctuations during periods of changing interest rates than 
are securities of comparable quality which make regular interest 
payments. The effect of being able to acquire the Treasury Obligations 
at a lower price is to permit more of the Trust's portfolio to 
be invested in shares of Special Situations.

What is First Investors Special Situations Series?

The portfolio of the Trust also contains shares of First Investors 
Special Situations Series.

Organization. First Investors Series Fund is a Massachusetts business 
trust organized on September 23, 1988 which contains five series, 
including Special Situations Series. The Fund's Board of Trustees 
has authority to issue an unlimited number of shares of beneficial 
interest of separate series, no par value, of the Fund. Prior 
to February 15, 1990, the name of the Fund was First Investors 
Fund. Shares of Special Situations Series have equal dividend, 
voting, liquidation and redemption rights with all other shares 
of that Series. In the event of establishment of classes, each 
class of the Series shall represent interests in the assets of 
that Series and shall have identical voting, dividend, liquidation 
and other rights and the same terms and conditions as any other 
class of that Series, except that expenses allocated to a class 
of the Series may be borne solely by that class and a class of 
the Series may have exclusive voting rights with respect to matters 
affecting only that class. The Fund does not hold annual shareholder 
meetings. If requested to do so by the holders of at least 10% 
of the Fund's outstanding shares, the Board of Trustees will call 
a special meeting of shareholders for any purpose, including the 
removal of Trustees.

Custodian. The Bank of New York, 48 Wall Street, New York, NY 
10286, is a custodian of the securities and cash of the Series.

Transfer Agent. Administrative Data Management Corp., 10 Woodbridge 
Center Drive, Woodbridge, NJ 07095-1198, an affiliate of FIMCO 
and First Investors Corporation ("FIC"), acts as transfer and 
dividend disbursing agent for the Series and as redemption agent 
for regular redemptions. The Transfer Agent's telephone number 
is 1-800-423-4026.

Share Certificates. The Series does not issue share certificates 
unless requested in writing to do so. Ownership of shares of the 
Series is recorded on a stock register by the Transfer Agent and 
shareholders have the same rights of ownership with respect to 
such shares as if certificates had been issued.

Confirmations and Statements. You will receive confirmations of 
purchases and redemptions of shares of the Series. Statements 
of shares owned will be sent to you following a transaction in 
the account, including payment of a dividend or capital gain distribution 
in additional shares or cash.

Shareholder Inquiries. Shareholder inquiries regarding Special 
Situations can be made by calling Shareholder Services at 1-800-423-4026.


Page 10

Fee Table. The following table is intended to assist investors 
in understanding the expenses associated with investing in the 
Series.

<TABLE>
<CAPTION>

Shareholder Transaction Expenses
<S>                                                             <C>
        Maximum Sales Load Imposed on Purchases
        (as a percentage of offering price){                    6.25%
        Exchange Fee (1)                                          $0
</TABLE>

<TABLE>
<CAPTION>

Annual Fund Operating Expenses
(as a percentage of average net assets)
                                                                                Total Fund
                                        Management      12b-1   Other           Operating
Series of the Fund                      Fees (2)        Fees    Expenses        Expenses (3)
__________________                      __________      _____   ________        ____________
<S>                                     <C>             <C>     <C>             <C>

Special Situations Series{{             0.75%*          0.30%   0.58%           1.63%*

</TABLE>

[FN]
____________________

*       Net of waiver.

(1)     For exchanges into a Series, the $5.00 exchange fee will 
be assumed by that Series for a minimum period ending December 
31, 1994. The Series reserves the right to change or suspend this 
privilege after December 31, 1994. A sales charge differential 
may be imposed on exchanges into the Series from certain First 
Investors Funds. See "How to Exchange Shares" in the Prospectus.

(2)     Management Fees for the Series have been restated to reflect 
the maximum advisory fees that may be paid in 1994. FIMCO will 
waive 0.25% of Management Fees for the Series for a minimum period 
ending December 31, 1994. If not waived, Management Fees for the 
Series would be 1.00%.

(3)     If certain Management Fees were not waived, Total Fund Operating 
Expenses for Special Situations Series would be 1.88%.

{       There is no sales load payable upon the purchase of the Special 
Situations shares deposited in the Trust. However, the maximum 
sales charge on the Units, and therefore indirectly on the Special 
Situations shares is 6.0% during the initial offering period and 
6.0% in the secondary market.

{{      Effectively, there are no 12b-1 fees on Special Situations 
shares held in the Trust. However, Unit holders who acquire shares 
of Special Situations through reinvestment of dividends or other 
distributions or through reinvestment at the Trust's termination 
will begin to incur 12b-1 fees at such time as shares are acquired.

For a more complete description of the various costs and expenses, 
see "How to Buy Shares", "How to Redeem Shares", "Management" 
and "Distribution Plan" in the Special Situations Prospectus. 
Due to the imposition of 12b-1 fees, it is possible that long-term 
shareholders of a Series may pay more in total sales charges than 
the economic equivalent of the maximum front-end sales charge 
permitted by the rules of the National Association of Securities 
Dealers, Inc.

The example below is based on expense data for the Series' fiscal 
year ended December 31, 1993, except that certain Operating Expenses 
have been restated to reflect expenses expected to be incurred 
in fiscal 1994, as noted above:

EXAMPLE:

You would pay the following expenses on a $1,000 investment, assuming 
(1) 5% annual return and (2) redemption at the end of each time 
period:

<TABLE>
<CAPTION>

                                One Year        Three Years     Five Years      Ten Years
                                ________        ___________     __________      _________
<S>                             <C>             <C>             <C>             <C>

Special Situations Series       $78             $111            $146            $249

</TABLE>

The expenses in the Example should not be considered a representation 
by the Series of past or future expenses. Actual expenses in future 
years may be greater or less than those shown.


Page 11

   
Financial Highlights. The following table sets forth the Special 
Situations Series' per share operating performance data for a 
share of beneficial interest outstanding, total return, ratios 
to average net assets and other supplemental data for each period 
indicated. The table has been derived from financial statements 
which are covered by another independent certified public accountants' 
report appearing in the Funds' Statement of Additional Information 
("SAI"). This information should be read in conjunction with the 
Financial Statements and Notes thereto for the Series, which also 
appear in the SAI, available at no charge upon request to the 
Series.
    

<TABLE>
<CAPTION>

                                                        9/18/90* -              Year Ended December 31    
Per Share Data                                          12/31/90        1991            1992            1993
                                                        ________        ________        ________        ________
<S>                                                     <C>             <C>             <C>             <C>

Net Asset Value - Beginning of Period                    $9.31           $9.58          $13.99          $15.62
                                                        ========        ========        ========        ========
Income from Investment Operations:
        Net Investment Income (Loss){                      .09             .10             -              (.08)
        Net Realized and Unrealized Gain 
          (Loss) on investments                            .27            4.74            2.41            3.29
                                                        ________        ________        ________        ________
        Total from Investment Operations                   .36            4.84            2.41            3.21
                                                        ========        ========        ========        ========

Less Distributions From:

        Net Investment Income                              .09             .10             -               -  
        Net Realized Gain on Investments                    -              .33             .78            .83
                                                        ________        ________        ________        ________
        Total Distributions                                .09             .43             .78            .83
                                                        ========        ========        ========        ========
Net Asset Value - End of Period                          $9.58          $13.99          $15.62          $18.00
                                                        ========        ========        ========        ========
Total Return[]                                           13.58%(a)       50.47%          17.26%          20.52%
______________

</TABLE>

<TABLE>
<CAPTION>

Ratios/Supplemental Data
<S>                                                     <C>             <C>             <C>             <C>

Net Assets-End of Period (in thousands)                  1,321           9,183          25,814          59,148
Ratio of Expenses to Average Net Assets{                   -               -              1.06%           1.55%
Ratio of Net Investment Income to 
          Average Net Assets{                             3.93%(a)        1.44%           (.05)%          (.63)%
Ratio of Expenses to Average Net Assets Before
          Expenses Waived or Assumed                      2.74%(a)        2.31%           1.92%           1.89%
Ratio of Net Investment Income to Average Net
          Assets Before Expenses Waived or Assumed        1.19%(a)        (.87)%           (.91)%         (.96)%
Portfolio Turnover Rate                                      0%             86%             88%             71%

</TABLE>
[FN]

____________________

*       Commencement of operations.
[]      Calculated without sales charge.
{       Net of expenses waived or assumed by the investment adviser.
(a)     Annualized.

What is Special Situations' Investment Objective and Policies?

Special Situations seeks long-term growth of capital. The Series 
seeks to achieve its objective by investing, under normal market 
conditions, at least 65% of its total assets in the common stock 
of companies with small to medium market capitalization that the 
Adviser considers to be undervalued or less well known in the 
current marketplace and to have potential for capital growth. 
The Series may invest up to 35% of its total assets in other common 
stock, in preferred stock that is convertible into common stock 
issued by U.S. corporations, and in the common stock of companies 
located outside the United States.

Special Situations seeks to invest in the common stock of companies 
that are undervalued in the current market in relation to fundamental 
economic values such as earnings, sales, cash flow and tangible 
book value; that are early in their corporate development (i.e., 
before they become widely recognized and well


Page 12

known and while their reputations and track records are still 
emerging); or that offer the possibility of greater earnings because 
of revitalized management, new products or structural changes 
in the economy. Such companies primarily are those with small 
to medium market capitalization, which the Series considers to 
be up to $1 billion. The Adviser believes that, over time, these 
securities are more likely to appreciate in price than securities 
whose market prices have already reached their perceived economic 
value. In addition, the Series intends to diversify its holdings 
among as many companies and industries as the Adviser deems appropriate.

Companies that are early in their corporate development may be 
dependent on relatively few products or services, may lack adequate 
capital reserves, may be dependent on one or two management individuals 
and may have less of a track record or historical pattern of performance. 
In addition, there may be less information available as to the 
issuers and their securities may not be well known to the general 
public and may not yet have wide institutional ownership. Thus, 
the investment risk is higher than that normally associated with 
larger, older or better-known companies.

Investments in securities of companies with small to medium market 
capitalization are generally considered to offer greater opportunity 
for appreciation and to involve greater risk of depreciation than 
securities of companies with larger market capitalization. Because 
the securities of most companies with small to medium market capitalization 
are not as broadly traded as those of companies with larger market 
capitalization, these securities are often subject to wider and 
more abrupt fluctuations in market price. In the past, there have 
been prolonged periods when these securities have substantially 
underperformed or outperformed the securities of the larger capitalization 
companies. In addition, smaller capitalization companies generally 
have fewer assets available to cushion an unforeseen adverse occurrence 
and thus such an occurrence may have a disproportionately negative 
impact on these companies.

The majority of Special Situations' investments are expected to 
be securities listed on the NYSE or other national securities 
exchanges, or securities that have an established over-the-counter 
("OTC") market, although the depth and liquidity of the OTC market 
may vary from time to time and from security to security.

Special Situations may invest up to 15% of its total assets in 
common stocks issued by foreign companies which are traded on 
a recognized domestic or foreign securities exchange. In addition 
to the fundamental analysis of companies and their industries 
which it performs for U.S. issuers, the Adviser evaluates the 
economic and political climate of the country in which the company 
is located and the principal securities markets in which such 
securities are traded. Although the foreign stocks in which the 
Series invests are primarily denominated in foreign currencies, 
the Series also may invest in American Depositary Receipts ("ADRs"). 
The Series' Adviser does not attempt to time actively either short-term 
market trends or short-term currency trends in any market.

The Series may invest up to 5% of its total assets in the securities 
of other registered investment companies. Such investments will 
probably involve additional advisory or distribution fees. The 
Series may borrow money for temporary or emergency purposes in 
amounts not exceeding 5% of its total assets. The Series also 
may enter into repurchase agreements and engage in short sales 
"against the box."

In any period of market weakness or of uncertain market or economic 
conditions, the Series may establish a temporary defensive position 
to preserve capital by having all or part of its assets invested 
in short-term fixed income securities or retained in cash or cash 
equivalents, including bank certificates of deposit, bankers' 
acceptances, obligations issued or guaranteed as to principal 
and interest by the U.S. Government, its agencies or instrumentalities 
("U.S. Government Obligations") and commercial paper issued by 
domestic corporations. See the SAI for a description of these 
securities.

The Series' net asset value fluctuates based mainly upon changes 
in the value of its portfolio securities. The Series' investment 
objective and certain investment limitations set forth in the 
SAI are fundamental policies that may not be changed without shareholder 
approval. There can be no assurance that the Series will achieve 
its investment objective.


Page 13

Description of Certain Securities, Other Investment Policies and 
Risk Factors

American Depositary Receipts. ADRs are receipts typically issued 
by a U.S. bank or trust company evidencing ownership of the underlying 
securities of foreign issuers, and other forms of depository receipts 
for securities of foreign issuers. Generally, ADRs, in registered 
form, are denominated in U.S. dollars and are designed for use 
in the U.S. securities markets. Thus, these securities are not 
denominated in the same currency as the securities into which 
they may be converted. ADRs are considered to be foreign securities 
by the Series and are treated as such for purposes of certain 
investment limitation calculations.

Convertible Securities. A convertible security is a bond, debenture, 
note, preferred stock or other security that may be converted 
into or exchanged for a prescribed amount of common stock of the 
same or a different issuer within a particular period of time 
at a specified price or formula. A convertible security entitles 
the holder to receive interest paid or accrued on debt or dividends 
paid on preferred stock until the convertible security matures 
or is redeemed, converted or exchanged. Convertible securities 
have unique investment characteristics in that they generally 
(1) have higher yields than common stocks, but lower yields than 
comparable non-convertible securities, (2) are less subject to 
fluctuation in value than the underlying stock because they have 
fixed income characteristics, and (3) provide the potential for 
capital appreciation if the market price of the underlying common 
stock increases. See the SAI for more information on convertible 
securities.

Foreign Securities-Risk Factors. Investments in foreign markets 
involve special risks and considerations which are in addition 
to the usual risks inherent in domestic investments. These include 
the following: there may be less publicly available information 
about foreign companies comparable to the reports and ratings 
that are published about companies in the United States; foreign 
companies are not generally subject to uniform accounting, auditing 
and financial reporting standards and requirements comparable 
to those applicable to U.S. companies; some foreign stock markets 
have substantially less volume than U.S. markets, and securities 
of some foreign companies are less liquid and more volatile than 
securities of comparable U.S. companies; there may be less government 
supervision and regulation of foreign stock exchanges, brokers 
and listed companies than exist in the United States; and there 
may be the possibility of expropriation or confiscatory taxation, 
political or social instability or diplomatic developments which 
could affect assets of the Series held in foreign countries.

Money Market Instruments. Investments in commercial paper are 
limited to obligations rated Prime-1 by Moody's Investors Service, 
Inc. or A-1 by Standard & Poor's Corporation. Commercial paper 
includes notes, drafts, or similar instruments payable on demand 
or having a maturity at the time of issuance not exceeding nine 
months, exclusive of days of grace or any renewal thereof. Investments 
in certificates of deposit will be made only with domestic institutions 
with assets in excess of $500 million. See the SAI for more information 
regarding money market instruments and Appendix A to the SAI for 
a description of commercial paper ratings.

Preferred Stock. A preferred stock is a blend of the characteristics 
of a bond and common stock. It can offer the higher yield of a 
bond and has priority over common stock in equity ownership, but 
does not have the seniority of a bond and, unlike common stock, 
its participation in the issuer's growth may be limited. Preferred 
stock has preference over common stock in the receipt of dividends 
and in any residual assets after payment to creditors should the 
issuer be dissolved. Although the dividend is set at a fixed annual 
rate, in some circumstances it can be changed or omitted by the 
issuer.

Repurchase Agreements. Repurchase agreements are transactions 
in which the Series purchases securities from a bank or recognized 
securities dealer and simultaneously commits to resell the securities 
to the bank or dealer at an agreed-upon date and price reflecting 
a market rate of interest unrelated to the coupon rate or maturity 
of the purchased securities. The Series' risk is limited to the 
ability of the seller to repurchase the securities at the agreed-upon 
price upon the delivery date. See the SAI for more information 
regarding repurchase agreements.


Page 14

Restricted and Illiquid Securities. The Series may invest up to 
10% of its net assets in illiquid securities, including (1) securities 
that are illiquid due to the absence of a readily available market 
or due to legal or contractual restrictions on resale and (2) 
repurchase agreements maturing in more than seven days. However, 
illiquid securities for purposes of this limitation do not include 
securities eligible for resale under Rule 144A under the Securities 
Act of 1933, as amended (the "1933 Act"), which the Fund's Board 
of Trustees or the Adviser has determined are liquid under Board-approved 
guidelines. The Series may invest up to 5% of its total assets 
in Rule 144A securities. See the SAI for more information regarding 
restricted and illiquid securities.

U.S. Government Obligations. Securities issued or guaranteed as 
to principal and interest by the U.S. Government include (1) U.S. 
Treasury obligations which differ only in their interest rates, 
maturities and time of issuance as follows: U.S. Treasury bills 
(maturities of one year or less), U.S. Treasury notes (maturities 
of one to ten years) and U.S. Treasury bonds (generally maturities 
of greater than ten years), and (2) obligations issued or guaranteed 
by U.S. Government agencies and instrumentalities that are backed 
by the full faith and credit of the United States, such as securities 
issued by the Federal Housing Administration, Government National 
Mortgage Association, the Department of Housing and Urban Development, 
the Export-Import Bank, the General Services Administration and 
the Maritime Administration and certain securities issued by the 
Farmers Home Administration and the Small Business Administration. 
The range of maturities of U.S. Government Obligations is usually 
three months to thirty years. For additional information concerning 
these and other investment policies of the Series, see the SAI.

Who is the Management of Special Situations?

Board of Trustees. The Fund's Board of Trustees, as part of its 
overall management responsibility, oversees various organizations 
responsible for the Series' day-to-day management.

Adviser. First Investors Management Company, Inc. ("FIMCO") supervises 
and manages the Series' investments, determines the Series' portfolio 
transactions and supervises all aspects of the Series' operations. 
The Adviser is a New York corporation located at 95 Wall Street, 
New York, NY 10005. The Adviser presently acts as investment adviser 
to 14 mutual funds. First Investors Consolidated Corporation ("FICC") 
owns all of the voting common stock of the Adviser and all of 
the outstanding stock of FIC and the Transfer Agent. Mrs. Julie 
W. Grayson (through shares to be received pursuant to probate 
proceedings) owns approximately 38.3% and Mr. Glenn O. Head (or 
members of his family) owns approximately 38.6% of the voting 
stock of FICC and, therefore, jointly control the Adviser.

As compensation for its services, the Adviser receives an annual 
fee from the Series, which is payable monthly. For the fiscal 
year ended December 31, 1993, the advisory fee was 0.75% of average 
daily net assets, net of waiver.

The Series bears all expenses of its operations other than those 
incurred by the Adviser or the Series' Underwriter under the terms 
of its advisory or underwriting agreements. Series expenses include, 
but are not limited to: the advisory fee; shareholder servicing 
fees and expenses; custodian fees and expenses; legal and auditing 
fees; expenses of communicating to existing shareholders, including 
preparing, printing and mailing prospectuses and shareholder reports 
to such shareholders; and proxy and annual meeting expenses.

Portfolio Manager. Patricia D. Poitra has been Portfolio Manager 
for Special Situations Series since its inception in 1990. Ms. 
Poitra joined FIMCO in 1985 as a Senior Equity Analyst focusing 
on small-to-medium capitalization companies. Ms. Poitra also is 
Portfolio Manager for the Discovery Series of First Investors 
Life Series Fund.

Brokerage. The Series may allocate brokerage commissions to broker-dealers 
in consideration of Series share distribution, but only when execution 
and price are comparable to that offered by other broker-dealers. 
See the SAI for more information on allocation of portfolio brokerage.

Underwriter. The Fund has entered into an Underwriting Agreement 
with FIC, 95 Wall Street, New York, NY 10005, pursuant to which 
FIC acts as the Series' Underwriter ("Series Underwriter"). The 
Underwriter receives


Page 15

all sales charges in connection with the sale of the Series' shares 
and may receive payments under a plan of distribution. See "How 
to Buy Shares" and "Distribution Plan" in the Series' Prospectus.

Distribution Plan. Pursuant to an Amended and Restated Plan of 
Distribution ("12b-1 Plan"), the Series is authorized to pay the 
Series' Underwriter a fee at the annual rate of 0.30% of such 
Series' average daily net assets as compensation for the Underwriter's 
activities relating to the distribution of Series shares ("distribution 
fees") and the servicing and maintenance of existing Series shareholder 
accounts ("service fees"). Distribution fees will be paid for 
activities relating to the distribution of the Series' shares, 
including costs of printing and dissemination of sales material 
or literature, prospectuses and reports used in connection with 
the sale of Series shares. Service fees will be paid for the ongoing 
maintenance and servicing of existing shareholder accounts, including 
payments to registered representatives who provide shareholder 
liaison services to their customers who are shareholders of the 
Series, provided they meet certain criteria.

Payments made to the Series' Underwriter under the 12b-1 Plan 
will represent compensation for distribution and service activities, 
not reimbursement for specific expenses incurred. Thus, even if 
the expenses of the Series' Underwriter exceed its distribution 
and/or service fees for the Series, the Series will not be obligated 
to pay more than those fees, and if the Underwriter's expenses 
are less than those fees, it will retain the full fees and realize 
a profit. The Series will pay the distribution and service fees 
until the Underwriting Agreement or the 12b-1 Plan is terminated 
or not renewed. In that event, the expenses of the Series' Underwriter 
in excess of distribution and service fees received or accrued 
through the termination date will be the Underwriter's sole responsibility 
and not obligations of the Series. The distribution and service 
fees paid to the Series' Underwriter by the Series will not be 
used for expenses of any other series of the Fund.

THE RULE 12B-1 FEES IMPOSED ON SHARES HELD IN THE TRUST ARE REBATED 
TO THE TRUST AND ARE USED TO REDUCE EXPENSES OF THE TRUST RESULTING 
IN INCREASED DISTRIBUTIONS TO UNIT HOLDERS. UNIT HOLDERS WHO ACQUIRE 
SHARES OF SPECIAL SITUATIONS THROUGH REINVESTMENT OF DIVIDENDS 
OR OTHER DISTRIBUTIONS OR THROUGH REINVESTMENT AT THE TRUST'S 
TERMINATION WILL BEGIN TO INCUR RULE 12B-1 FEES AT SUCH TIME AS 
SHARES ARE ACQUIRED.

Determination of Net Asset Value. The net asset value of shares 
of the Series is determined as of the close of regular trading 
on the NYSE (generally 4:00 P.M., New York City time) on each 
day the NYSE is open for trading, and at such other times as the 
Board of Trustees deems necessary, by dividing the market value 
of the securities held by the Series, plus any cash and other 
assets, less all liabilities, by the number of shares outstanding. 
If there is no available market value, securities will be valued 
at their fair value as determined in good faith pursuant to procedures 
adopted by the Board of Trustees. The NYSE currently observes 
the following holidays: New Year's Day, Presidents' Day, Good 
Friday, Memorial Day, Independence Day, Labor Day, Thanksgiving 
Day and Christmas Day.

Dividends and Other Distributions. Dividends from net investment 
income are generally declared annually by Special Situations Series 
and are paid in additional shares of the Series at the net asset 
value (without sales charge) generally determined as of the close 
of business on the business day immediately following the record 
date of the dividend. Net investment income includes interest 
and dividends, earned discount and other income earned on portfolio 
securities less expenses.

The Series also distributes substantially all of its net capital 
gain (the excess of net long-term capital gain over net short-term 
capital loss) and net short-term capital gain, if any, after deducting 
any available capital loss carryovers, and any net realized gains 
from foreign currency transactions, with its regular dividend 
at the end of the year. Distributions are paid in additional shares 
of the Series at the net asset value (without sales charge) generally 
determined as of the close of business on the business day immediately 
following the record date of the distribution. The Series may 
make an additional distribution if necessary to avoid a Federal 
excise tax on certain undistributed income and capital gain.

Performance Information. For purposes of advertising, the Series' 
performance may be calculated based on average annual total return 
and total return. Each of these figures reflects past performance 
and does not necessarily indicate future results. Average annual 
total return shows the average annual percentage


Page 16

change in an assumed $1,000 investment. It reflects the hypothetical 
annually compounded return that would have produced the same total 
return if the Series' performance had been constant over the entire 
period. Because average annual total return tends to smooth out 
variations in the Series' return, you should recognize that it 
is not the same as actual year-by-year results. Average annual 
total return includes the effect of paying the maximum sales charge 
and payment of dividends and other distributions in additional 
shares. Total return is computed using the same calculations as 
average annual total return. However, the rate expressed is the 
percentage change from the initial $1,000 invested to the value 
of the investment at the end of the stated period.

Each of the above performance calculations may be based on investment 
at reduced sales charge levels or at net asset value. Any quotation 
of performance figures not reflecting the maximum sales charge 
will be greater than if the maximum sales charge were used. Additional 
performance information is contained in the Fund's Annual Report 
which may be obtained without charge by contacting the Fund at 
1-800-423-4026.

What are Some Additional Considerations for Investors?

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

   
The Sponsor has obtained an exemptive order of the Securities 
and Exchange Commission ("SEC") to enable it to deposit Special 
Situations shares purchased for deposit in the Trust. Under the 
terms of the exemptive order, the Sponsor has agreed to take certain 
steps to ensure that investment in Special Situations shares is 
equitable to all parties and particularly that the interests of 
the Unit holders are protected. Special Situations has agreed 
to waive any sales charge on shares sold to the Trust. Furthermore, 
First Trust Advisors L.P. has agreed to waive its usual fee for 
acting as Evaluator of the Trust's portfolio with respect to that 
portion of the portfolio comprised of Special Situations shares, 
since information with respect to the price of Special Situations' 
shares is readily available to it. In addition, the Indenture 
requires the Trustee to vote all shares of Special Situations 
held in the Trust in the same manner and ratio on all proposals 
as the vote of owners of Special Situations shares not held by 
the Trust.
    

The value of Special Situations' shares, like the value of the 
Treasury Obligations, 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. Special Situations' shares may appreciate or depreciate 
in value (or pay dividends or other distributions) depending on 
the full range of economic and market influences affecting the 
securities in which it is invested and the success of Special 
Situations' Adviser in anticipating or taking advantage of such 
opportunities as they may occur. However, the Sponsor believes 
that, upon termination of the Trust, even if the Special Situations 
shares deposited in the Trust are worthless, an event which the 
Sponsor considers highly unlikely, the Treasury Obligations will 
provide sufficient principal to at least equal $10.00 per Unit 
(which is equal to the per Unit value upon maturity of the Treasury 
Obligations) for those individuals purchasing on the Initial Date 
of Deposit (or any other Date when the value of the Units is $10.00 
or less). This feature of the Trust provides Unit holders with 
principal protection, although they might forego any earnings 
on the amount invested. To the extent that Units are purchased 
at a price less than $10.00 per Unit, this feature may also provide 
a potential for capital appreciation.

Unless a Unit holder purchases Units of the Trust on the Initial 
Date of Deposit (or another date when the value of the Units is 
$10.00 or less), total distributions, including distributions 
made upon termination of the Trust, may be less than the amount 
paid for a Unit.

The Sponsor, Adviser, Underwriter, Fund 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 Treasury Obligation 
will not be delivered ("Failed Treasury Obligations") to the Trust, 
the Sponsor is authorized under the Indenture to direct the Trustee 
to acquire other Treasury Obligations ("Replacement Treasury Obligations"). 
Any Replacement Treasury Obligation deposited in the Trust will 
have the same maturity value and, as closely as can be reasonably 
acquired by the Sponsor, the same maturity date. The Replacement 
Treasury Obligations must be


Page 17

purchased within 30 days after the deposit of the Failed Treasury 
Obligations and the purchase price may not exceed the amount of 
funds reserved for the purchase of the Failed Treasury Obligations.

If the right of limited substitution described in the preceding 
paragraphs is not utilized to acquire Replacement Treasury Obligations 
in the event of a failed contract, the Sponsor will refund the 
sales charge attributable to such Failed Treasury Obligations 
to all Unit holders of the Trust and the Trustee will distribute 
the principal cash attributable to such Failed Treasury Obligations 
not more than 120 days after the date on which the Trustee received 
a notice from the Sponsor that a Replacement Treasury Obligation 
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 Securities in the Trust and the issuance of a corresponding 
number of additional Units.

The Trust consists of the 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 
Securities acquired and held by the Trust pursuant to the provisions 
of the Indenture (including provisions with respect to deposits 
into the Trust of Securities in connection with the issuance of 
additional Units).

Once all of the 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 Securities only under limited circumstances. See "How 
May Securities be Removed from the Trust?" Of course, the portfolio 
of Special Situations will be changing as the Adviser attempts 
to achieve Special Situations' objective.

To the best of the Sponsor's knowledge, there is no litigation 
pending as of the Initial Date of Deposit in respect of any 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 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 
of the offering side evaluation of the Treasury Obligations in 
the Trust and the net asset value of the Special Situations shares 
in the Trust, plus or minus cash, if any, in the Capital and Income 
Accounts held or owned by the Trust, plus a sales charge of 6.0% 
(equivalent to 6.383% of the net amount invested) 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 of the offering side evaluation of the 
Treasury Obligations and the net asset value of the Special Situations 
shares in the Trust divided by the amount of Units of the Trust 
outstanding. For secondary market sales after the completion of 
the initial offering period, the Public Offering Price is based 
on the aggregate bid side evaluation of the Treasury Obligations 
and the net asset value of the Special Situations shares in the 
Trust, plus or minus cash, if any, in the Capital and Income Accounts 
held or owned by the Trust, plus a maximum sales charge of 6.0% 
of the Public Offering Price (equivalent to 6.383% of the net 
amount invested) divided by the number of outstanding Units of 
the Trust.

The minimum purchase in the Trust is $2,000. The applicable sales 
charge is reduced by a discount as indicated below for volume 
purchases:


Page 18

<TABLE>
<CAPTION>
                                                 Sales Charge
                                             Primary and Secondary
                                        _______________________________

                                        Percent of              Percent of
                                        Offering                Net Amount
Number of Units                         Price                   Invested   
_______________                         _________               __________
<S>                                     <C>                     <C>

  2,500 but less than 5,000             5.50%                   5.82%
  5,000 but less than 10,000            5.25%                   5.54%
 10,000 but less than 25,000            4.25%                   4.44%
 25,000 but less than 50,000            3.25%                   3.36%
 50,000 but less than 75,000            2.25%                   2.30%
100,000 or more                         1.25%                   1.27%

</TABLE>

Any such reduced sales charge shall be the responsibility of FIC. 
The reduced sales charge structure will apply on all purchases 
of Units in the Trust by the same person on any one day from the 
Underwriter. 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 of any such combined purchase prior to the sale 
in order to obtain the indicated discount. With respect to the 
employees, officers and directors (including their immediate families 
and trustees, custodians or a fiduciary for the benefit of such 
person) of the Sponsor, Underwriter and their subsidiaries, the 
sales charge is reduced by 4.6% of the Public Offering Price for 
purchases of Units during the initial and secondary offering periods.

Had the Units of the Trust been available for sale on the business 
day immediately 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 
this 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 
Securities. During the initial offering period, the aggregate 
value of the Units of the Trust shall be determined (a) on the 
basis of the offering prices of the Treasury Obligations and the 
net asset value of the Special Situations shares therein plus 
or minus a pro rata share of cash, if any, in the Capital and 
Income Accounts of the Trust, (b) if offering prices are not available 
for the Treasury Obligations, on the basis of offering prices 
for comparable securities, (c) by determining the value of the 
Treasury Obligations on the offer side of the market by appraisal, 
or (d) by any combination of the above.

After the completion of the initial offering period, the secondary 
market Public Offering Price will be equal to the bid price per 
Unit of the Treasury Obligations and the net asset value of the 
Special Situations shares therein plus or minus a pro rata share 
of cash, if any, in the Capital and Income Accounts of the Trust 
plus the applicable sales charge.

The offering price of the Treasury Obligations in the Trust may 
be expected to be greater than the bid price of the Treasury Obligations 
by less than 2%.

   
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 
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 Securities are deposited by the Sponsor, 
Units will be distributed to the public at the then current Public 
Offering Price. The initial offering period may be up to approximately 
360 days. During such period, the Sponsor intends to deposit additional 
Securities in the Trust and create additional


Page 19

Units. Units reacquired by the Sponsor or the Underwriter during 
the initial offering period (at prices based upon the aggregate 
offering price of the Treasury Obligations and the aggregate net 
asset value of the Special Situations shares plus or minus a pro 
rata share of cash, if any, in the Capital and Income 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 in both the primary and 
secondary markets will be made to dealers and others at prices 
which represent a concession or agency commission of 4.0% of the 
Public Offering Price. 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 this prospectus. The Sponsor reserves 
the right to change the amount of the concession or agency commission 
from time to time. Certain commercial banks are 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 above. Under the 
Glass-Steagall Act, banks are prohibited from underwriting Trust 
Units; however, the Glass-Steagall Act does permit certain agency 
transactions and the banking regulators have not indicated that 
these particular agency transactions are not permitted under such 
Act. In Texas and in certain other states, any banks making Units 
available must be registered as broker/dealers under state law.
    

What are the Sponsor's Profits?

The Underwriter of the Trust will receive a gross sales commission 
equal to 6.0% of the Public Offering Price of the Units (equivalent 
to 6.383% 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 Underwriter and additional concessions 
available to the Underwriter. In addition, the Sponsor may be 
considered to have realized a profit or the Sponsor may be considered 
to have sustained a loss, as the case may be, in the amount of 
any difference between the cost of the Treasury Obligations to 
the Trust (which is based on the Evaluator's determination of 
the aggregate offering price of the underlying Treasury Obligations 
of such Trust on the Initial Date of Deposit) and the cost of 
such Treasury Obligations to the Sponsor. See Note (2) of "Schedule 
of Investments." During the initial offering period, the Underwriter 
may also 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.

The Sponsor will deposit all shares of Special Situations at net 
asset value, i.e., without a sales charge, and so will not receive 
any profit from the deposit of Special Situations shares.

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 6.0%) 
or redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor.

Will There be a Secondary Market?

After the initial offering period, although not obligated to do 
so, the Sponsor and the Underwriter intend to maintain a market 
for the Units and continuously to offer to purchase Units at prices, 
subject to change at any time, based upon the aggregate bid price 
of the Treasury Obligations in the portfolio of the Trust and 
the net asset value of the Special Situations shares in the Trust 
plus or minus cash, if any, in the Capital and Income Accounts 
of the Trust. All expenses incurred in maintaining a secondary 
market, other than the fees of the Evaluator, the supervisory 
and audit expenses 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.


Page 20

IF A UNIT HOLDER WISHES TO DISPOSE OF HIS OR HER UNITS, HE OR 
SHE 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 or entity who is registered as such owner on the books 
of the Trustee. Unit holders will 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 by surrender to the Trustee accompanied by a 
written instrument or instruments of transfer. Units to be redeemed 
must be accompanied by a written instrument or instruments of 
transfer. A Unit holder must sign exactly as his or her name appears 
on the books of the Trustee with the signature guaranteed by a 
participant in the Securities Transfer Agents Medallion Program 
("STAMP") or such other signature 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.
    

How are Income and Capital Distributed?

The Trustee will distribute any net income (other than accreted 
interest) received with respect to any of the Securities in the 
Trust on or about the Distribution Dates to Unit holders of record 
on the preceding Record Date. See "Summary of Essential Information." 
Proceeds received from rebated Rule 12b-1 fees or on the sale 
of any Securities in the Trust, to the extent not used to meet 
redemptions of Units or pay expenses, will be distributed at least 
annually on each Distribution Date to Unit holders of record on 
the preceding Record Date. Income with respect to the original 
issue discount on the Treasury Obligations in the Trust, will 
not be distributed currently, although Unit holders will be subject 
to Federal income tax as if a distribution had occurred. See "What 
is the Federal Tax Status of Unit Holders?"

The Record Date and Distribution Date were established so as to 
occur shortly after the record date and the payment dates of Special 
Situations. Special Situations normally pays dividends on its 
net investment income annually. Net realized capital gains, if 
any, will be distributed at least annually.

Within a reasonable time after the Trust is terminated, each Unit 
holder will, upon surrender of his or her Units for redemption, 
receive: (i) the number of shares of Special Situations attributable 
to his or her Units, which will be distributed "in kind" directly 
to his or her account, rather than redeemed, (ii) a pro rata share 
of the amounts realized upon the disposition of the Treasury Obligations 
and (iii) a pro rata share of any other assets of the Trust, less 
expenses of the Trust, subject to the limitation that Treasury 
Obligations may not be sold to pay for Trust expenses. Not less 
than 60 days prior to the termination of the Trust, Unit holders 
will be offered the option of having the proceeds from the disposition 
of the Treasury Obligations in the Trust invested on the date 
such proceeds become available to the Trust, in additional shares 
of Special Situations at net asset value. Such shares will not 
be subject to a sales charge or a contingent deferred sales load 
but such shares will incur Rule 12b-1 fees as do all other shares 
held directly by investors in Special Situations. Unless a Unit 
holder indicates that he or she wishes to reinvest such amounts, 
they will be paid in cash, as indicated above. A Unit holder may, 
of course, at any time after the Special Situations shares are 
distributed to his or her account, instruct Special Situations 
to redeem all or a portion of the shares in his or her account. 
Shares of Special Situations, as more fully described in its prospectus, 
will be redeemed at the then current net asset value. If within 
180 days after the termination of the Trust a registered owner 
of Units has not surrendered


Page 21

the Units, the Trustee shall liquidate the shares of Special Situations 
held for such Unit holder and hold the funds to which such Unit 
holder is entitled until such Units are surrendered.

The Trustee will credit to the Income Account of the Trust any 
dividends, distributions or rebated Rule 12b-1 fees received on 
the Special Situations shares 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.

How Can Distributions to Unit Holders be Reinvested?

Each Unit holder of the Trust will have distributions of principal, 
capital gains, if any, or income automatically invested in Special 
Situations shares (if Units are properly registered in the name 
of the Unit holder) deposited at such share's net asset value 
next computed, unless he or she indicates at the time of purchase, 
or subsequently notifies the Trustee in writing, that he or she 
wishes to receive cash payments. Shares of Special Situations 
obtained through reinvestment will not be subject to a sales charge, 
although such shares will incur Rule 12b-1 fees as do all other 
shares held directly by investors in Special Situations. Reinvestment 
by the Trust in Special Situations shares will normally be made 
as of the distribution date of the Trust after the Trustee deducts 
therefrom the expenses of the Trust.

   
Additional information with respect to the investment objective 
and policies of Special Situations is contained in its prospectus 
and SAI, which can be obtained from FIC.
    

   
Unit holders who are receiving distributions in cash may elect 
to participate in the automatic reinvestment feature, subject 
to meeting certain suitability requirements, by filing with the 
Trustee an election to have such distributions reinvested without 
a sales charge. Such election must be received by the Trustee 
at least ten days prior to the Record Date applicable to any distribution 
in order to be in effect for such Record Date. Any such election 
shall remain in effect until a subsequent notice is received by 
the Trustee.
    

Exchange Privilege. Subject to the following limitations, shares 
held in a Unit holder's reinvestment account in Special Situations 
may be exchanged for shares of any other series of the Fund or 
for certain other funds in the First Investors Group of Funds 
without paying a sales charge. No exchanges will be accepted into 
or from First Investors Special Bond Fund, Inc., First Investors 
Life Series Fund, First Investors U.S. Government Plus Fund or 
Executive Investors Trust. Exchanges can only be made into accounts 
registered to identical owners. If your exchange is into a new 
account, it must meet the minimum investment and other requirements 
of the fund into which the exchange is being made. Additionally, 
the fund must be available for sale in the state where you reside. 
A $5.00 exchange fee is charged for each exchange. However, currently 
this fee is being voluntarily borne by the fund into which you 
are making the exchange, which could add to that fund's expenses. 
Each fund in the First Investors Group of Funds reserves the right 
to change or suspend this policy in the future. Before exchanging 
Series shares for shares of another fund, you should read the 
prospectus of the fund into which the exchange is to be made. 
You may obtain prospectuses and information with respect to which 
funds qualify for the exchange privilege free of charge by calling 
Shareholder Services at 1-800-423-4026. Exchange requests may 
be made in writing or by telephone (for shares held on deposit 
only) if telephone privileges were elected on your application.

Exchanges should be made for investment purposes only. A pattern 
of frequent exchanges may be contrary to the best interests of 
the Series' other shareholders. Accordingly, the Series has the 
right, at its sole discretion, to limit the amount of an exchange, 
reject any exchange, or, upon 60 days' notice, materially modify 
or discontinue the exchange privilege. The Series will consider 
all relevant factors in determining whether a particular frequency 
of exchanges is contrary to the best interests of the Series and 
its other shareholders. Any such restriction will be made by the 
Series on a prospective basis only, upon notice to the shareholder 
not later than ten days following such shareholder's most recent 
exchange. See the Series' prospectus for further information regarding 
the Exchange Privilege.


Page 22

What Reports Will Unit Holders Receive?

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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his or her Units 
by tender to the Trustee at its corporate trust office in the 
City of New York of a request for redemption, duly endorsed or 
accompanied by proper instruments of transfer with signature guaranteed 
as explained above, 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 day 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 NYSE is 
open for trading and such Units will be deemed to have been tendered 
to the Trustee on such day for redemption at the redemption price 
computed on that day. Units so redeemed shall be cancelled.

Any 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 Securities of the Trust in order 
to make funds available for redemption. To the extent that Securities 
are sold, the size and diversity of the Trust will be reduced. 
Such sales may be required at a time when Securities would not 
otherwise be sold and might result in lower prices than might 
otherwise be realized. Shares of Special Situations will be sold 
to meet redemptions of Units before Treasury Obligations, although 
Treasury Obligations may be sold if the Trust is assured of retaining 
a sufficient principal amount of Treasury Obligations to provide 
funds upon maturity of the Trust at least equal to $10.00 per 
Unit.

The redemption price per Unit (as well as the secondary market 
Public Offering Price) will be determined on the basis of the 
bid price of the Treasury Obligations and the net asset value 
of the Special Situations shares in the Trust, plus or minus cash, 
if any, in the Capital and Income Accounts of the Trust, while 
the Public Offering Price per Unit during the initial offering 
period will be determined on the basis of the offering price of 
such Treasury Obligations, as of the close of trading on the NYSE 
on the date any such determination is made and the net asset value 
of the Special Situations shares in the Trust, plus or minus cash, 
if any, in the Capital and Income Accounts. On the Initial Date 
of Deposit, the Public Offering Price per Unit (which is based 
on the offering prices of the Treasury Obligations and the net 
asset value of the Special Situations shares and includes the 
sales charge) exceeded the Unit value at which Units could have 
been redeemed (based upon the current bid prices of the Treasury 
Obligations and the net asset value of the Special Situations 
shares in the Trust) by the amount shown under "Summary of Essential 
Information." 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 Securities not applied to the purchase of such Securities; 
(2) the aggregate value of the Securities (including "when issued" 
contracts, if any) held in the Trust, as determined by the Evaluator 
on the basis of bid prices of the Treasury Obligations and the 
net asset value of the Special Situations shares next computed; 
and (3) dividends or other distributions receivable on Special 
Situations shares trading ex-dividend as of the date of computation 
and amounts accrued, if any, for rebated Rule 12b-1 fees; and 
deducting therefrom: (1) amounts representing any


Page 23

applicable taxes or governmental charges payable out of the Trust; 
(2) 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, the Supervisor 
and counsel fees, if any; (3) cash held for distribution to Unit 
holders of record of the Trust as of the business day prior to 
the evaluation being made; and (4) 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 right of redemption may be suspended and payment postponed 
for any period during which the NYSE is closed (other than for 
customary weekend and holiday closings) or during which the SEC 
determines that trading on the NYSE 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 
SEC may by order permit. Under certain extreme circumstances, 
the Sponsor may apply to the SEC for an order permitting a full 
or partial suspension of the right of Unit holders to redeem their 
Units. The Trustee is not liable to any person in any way for 
any loss or damage which may result from any such suspension or 
postponement.

How May Units be Purchased by the Sponsor?

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

The Trustee may also sell 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; provided, however, that in the case of Securities 
sold to meet redemption requests, Treasury Obligations may only 
be sold if the Trust is assured of retaining a sufficient principal 
amount of Treasury Obligations to provide funds upon maturity 
of the Trust at least equal to $10.00 per Unit. Treasury Obligations 
may not be sold to meet Trust expenses.

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds and The First Trust GNMA. First Trust introduced 
the first insured unit investment trust in 1974 and to date more 
than $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


Page 24

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 The Bank of New York, a trust company organized 
under the laws of New York. The Bank of New York has its offices 
at 101 Barclay Street, New York, New York 10286, (800) 221-7668. 
The Bank of New York is subject to supervision and examination 
by the Superintendent of Banks of the State of New York and the 
Board of Governors of the Federal Reserve System, and its deposits 
are insured by the Federal Deposit Insurance Corporation to the 
extent permitted by law.

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

The Trustee and any successor Trustee may resign by executing 
an instrument in writing and filing the same with the Sponsor 
and mailing a copy of a notice of resignation to all Unit holders. 
Upon receipt of such notice, the Sponsor is obligated to appoint 
a successor Trustee promptly. If the Trustee becomes incapable 
of acting or becomes bankrupt or its affairs are taken over by 
public authorities, the Sponsor may remove the Trustee and appoint 
a successor as provided in the Indenture. If upon resignation 
of the 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 the 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 the 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 Securities. 
In the event of the failure of the Sponsor to act under the Indenture, 
the Trustee may act thereunder and shall not be liable for any 
action taken by it in good faith under the Indenture.

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

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

Who is the Evaluator?

The Evaluator is First Trust Advisors L.P., an Illinois limited 
partnership formed in 1991 and an affiliate of the Sponsor. The 
Evaluator's address is 1001 Warrenville Road, Lisle, Illinois 
60532. The Evaluator may resign


Page 25

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 
maturity, redemption or other disposition of the last of the Treasury 
Obligations held in the Trust but in no event beyond 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 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 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 Principal Distributed?"

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. Tanner Propp & Farber 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 Underwriter named below has purchased Units in the following 
amount:

<TABLE>
<CAPTION>

Name                            Address                                                         Units
____                            _______                                                         _____
<S>                             <C>                                                             <C>

First Investors Corporation     95 Wall Street, New York, NY 10005                              10,000
                                                                                                ======
</TABLE>

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

The Underwriter Agreement provides that a public offering of the 
Units of the Trust will be made at the Public Offering Price described 
in this prospectus. Units may also be sold to or through dealers 
and others during


Page 26

the initial offering period and in the secondary market at prices 
representing a concession or agency commission as described in 
"Public Offering-How Are Units Distributed?"

   
The Underwriter has agreed to underwrite additional Units of the 
Trust as they become available. The Sponsor will receive from 
the Underwriter the difference between the gross sales concession 
and 4.6% of the Public Offering Price of the Units, which is retained 
by the Underwriter. The Sponsor reserves the right to change the 
amount received by the Underwriter.
    

Underwriters, dealers and others who, in a single month, purchase 
from the Sponsor Units of any Series of The First Trust GNMA, 
The First Trust of Insured Municipal Bonds, The First Trust Combined 
Series, The Advantage Growth and Treasury Securities Trust, The 
First Trust Special Situations 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 as indicated in the 
following table:

<TABLE>
<CAPTION>

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

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


Page 27

                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES 
TRUST, SERIES 1

   

We have audited the accompanying statement of net assets, including 
the schedule of investments, of First Investors Special Situations 
Growth & Treasury Securities Trust, Series 1 as of the opening 
of business on June 27, 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 at the opening of business on June 27, 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 First Investors Special Situations Growth & Treasury Securities 
Trust, Series 1 at the opening of business on June 27, 1994, in 
conformity with generally accepted accounting principles.

    


                                        ERNST & YOUNG

   

Chicago, Illinois
June 27, 1994

    

Page 28

                                          Statement of Net Assets

                               FIRST INVESTORS SPECIAL SITUATIONS
                     GROWTH & TREASURY SECURITIES TRUST, SERIES 1

   
                      At the Opening of Business on June 27, 1994
                                      the Initial Date of Deposit
    


<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                                             <C>

Investment in Securities represented by purchase contracts (1) (2)              $89,867
                                                                                ========
Units outstanding                                                                10,000
                                                                                ========
</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                                             <C>

Cost to investors (3)                                                           $95,603
Less sales charge (3)                                                            (5,736)
                                                                                ________
Net assets                                                                      $89,867
                                                                                ========
</TABLE>
[FN]

                NOTES TO STATEMENT OF NET ASSETS

(1)     The aggregate cost of the Securities listed under "Schedule 
of Investments" is based on the offering side evaluations of the 
Treasury Obligations and the net asset value of the Special Situations 
shares.

(2)      An irrevocable letter of credit totaling $150,000, issued 
by Bankers Trust Company, has been deposited with the Trustee 
which is sufficient for the purchase of the Securities pursuant 
to contracts for the purchase of such Securities. 

(3)     The aggregate cost to investors includes a sales charge computed 
at the rate of 6.0% of the Public Offering Price (equivalent to 
6.383% of the net amount invested), assuming no reduction of sales 
charge for quantity purchases.


Page 29

                                          Schedule of Investments

                               FIRST INVESTORS SPECIAL SITUATIONS
                     GROWTH & TREASURY SECURITIES TRUST, SERIES 1
   
                      At the Opening of Business on June 27, 1994
                                      the Initial Date of Deposit
    


<TABLE>
<CAPTION>

                            PORTFOLIO

                                                                                Percentage of        Cost of  
Maturity                                                                        Aggregate            Securities
Value           Name of Issuer and Title of Security (1)                        Offering Price       to Trust (2)
________        ________________________________________                        ______________       ____________
<C>             <S>                                                             <C>                  <C>

                "Zero Coupon" U.S. Treasury bonds
$100,000          maturing on August 15, 2005                                   48.87%               $43,916


Number of
Shares   
_________

2,840           First Investors Series Fund, Special Situations 
                  Series                                                        51.13%                45,951
                                                                                ________             ________
                Total Investments                                                 100%               $89,867
                                                                                ========             ========
</TABLE>
[FN]
____________________

(1)     The Treasury Obligations have been purchased at a discount 
from their par value because there is no stated interest income 
thereon (such securities are often referred to as U.S. Treasury 
zero coupon bonds). Over the life of the Treasury Obligations 
the value increases, so that upon maturity the holders will receive 
100% of the principal amount thereof.

        Shares of First Investors Special Situations Series ("Special 
Situations") have been valued at their net asset value as of the 
opening of business on the Initial Date of Deposit.

        All Securities are represented by regular way contracts to purchase 
such Securities for the performance of which an irrevocable letter 
of credit has been deposited with the Trustee. The contracts to 
purchase the Securities were entered into by the Sponsor on June 
24 and 27, 1994.

(2)     The cost of the Securities to the Trust represents the offering 
side evaluation as determined by First Trust Advisors L.P., the 
Evaluator, (an affiliate of the Sponsor) with respect to the Treasury 
Obligations and the net asset value with respect to the Special 
Situations shares acquired. The offering side evaluation of the 
Treasury Obligations is greater than the bid side evaluation of 
such Treasury Obligations which is the basis on which the Redemption 
Price per Unit will be determined after the initial offering period. 
The aggregate value, based on the bid side evaluation of the Treasury 
Obligations and the net asset value of the Special Situations 
shares on the Initial Date of Deposit, was $89,539. Cost and profit 
to the Sponsor relating to the purchase of the Treasury Obligations 
were $43,588 and $328, respectively. Cost and profit to the Sponsor 
relating to the Special Situations shares were $45,951 and $0, 
respectively.


Page 30




             This page is intentionally left blank.


Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>
Summary of Essential Information                                         4
First Investors Special Situations Growth & Treasury
 Securities Trust, Series 1
        What is First Investors Special Situations Growth
          & Treasury Securities Trust?                                   5
        What are the Expenses and Charges?                               6
        What is the Federal Tax Status of Unit Holders?                  7
        Why are Investments in the Trust Suitable for 
           Retirement Plans?                                             9
Portfolio:
        What are Treasury Obligations?                                  10
        What is First Investors Special Situations Series?              10
        What is Special Situations' Investment Objective
           and Policies?                                                12
        Description of Certain Securities, Other 
            Investment Policies and Risk Factors                        14
        Who is the Management of Special
           Situations?                                                  15
        What are Some Additional Considerations 
           for Investors?                                               17
Public Offering:
        How is the Public Offering Price Determined?                    18
        How are Units Distributed?                                      19
        What are the Sponsor's Profits?                                 20
        Will There be a Secondary Market?                               20
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
          and Transferred?                                              21
        How are Income and Capital Distributed?                         21
        How Can Distributions to Unit Holders 
          be Reinvested?                                                22
        What Reports Will Unit Holders Receive?                         23
        How May Units be Redeemed?                                      23
        How May Units be Purchased by the Sponsor?                      24
        How May Securities be Removed from the Trust?                   24
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             24
        Who is the Trustee?                                             25
        Limitations on Liabilities of Sponsor and Trustee               25
        Who is the Evaluator?                                           25
Other Information:
        How May the Indenture Be Amended 
          or Terminated?                                                26
        Legal Opinions                                                  26
        Experts                                                         26
Underwriting                                                            26
Report of Independent Auditors                                          28
Statement of Net Assets                                                 29
Schedule of Investments                                                 30

</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 Investors Corporation 

                        First Investors
                        Special Situations
                        Growth & Treasury
                        Securities Trust
                            Series 1





                   First Investors Corporation
                         95 Wall Street
                    New York, New York 10005





                            Trustee:

                      The Bank of New York
                       101 Barclay Street
                    New York, New York 10286
                         1-800-221-7668


                  PLEASE RETAIN THIS PROSPECTUS
                       FOR FUTURE REFERENCE

   
                         June 27, 1994
    


Page 32


               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits








                               S-1
                                
                                
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant,  First  Investors Special  Situations  Growth  &
Treasury  Securities  Trust,  Series  1,  has  duly  caused  this
Amendment to Registration Statement to be signed on its behalf by
the  undersigned, thereunto duly authorized, in  the  Village  of
Lisle and State of Illinois on June 27, 1994.


                        FIRST INVESTORS SPECIAL SITUATIONS
                        GROWTH & TREASURY SECURITIES TRUST,
                        SERIES 1
                        
                        
                        By:  NIKE SECURITIES L.P.
                                  Depositor
                        
                        
                        
                        By   Carlos E. Nardo
                             Senior Vice President
                        
                        
                        
                        
                        
                        
                        
                               S-2
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment  to the Registration Statement  has  been  signed
below  by  the following person in the capacity and on  the  date
indicated:


      NAME                 TITLE*                DATE

Robert D. Van Kampen   Sole Director    )
                     of Nike Securities )
                      Corporation, the  )   June 27, 1994
                     General Partner of )
                    Nike Securities L.P.                 )
                                        )
                                        )  Carlos E. Nardo
                                        )Attorney-in-Fact**
                                        )
                                        )
                                        )








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

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


                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts"  and to the use of our report dated June  27,  1994  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-54199) and related Prospectus of First Investors  Special
Situations Growth & Treasury Securities Trust, Series 1.


                                   ERNST & YOUNG


Chicago, Illinois
June 27, 1994


                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
              CONSENT OF FIRST TRUST ADVISORS L.P.
     
     The  consent of First Trust Advisors L.P. to the use of  its
name  in  the  Prospectus included in the Registration  Statement
will be filed as Exhibit 4.1 to the Registration Statement.
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

1.1    Form  of Standard Terms and Conditions of Trust for  First
       Trust  Special  Situations Trust, Series 1 and  subsequent
       Series  effective  June  27, 1994  among  Nike  Securities
       L.P.,  as  Depositor,  The Bank of New  York  as  Trustee,
       First  Trust Advisors L.P., as Evaluator, and First  Trust
       Advisors L.P. as Portfolio Supervisor.

1.1.1  Form   of   Trust  Agreement  for  Series  1  among   Nike
       Securities  L.P., as Depositor, The Bank of New  York,  as
       Trustee,  First  Trust Advisors L.P.,  as  Evaluator,  and
       First Trust Advisors L.P., as Portfolio Supervisor.

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

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

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

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

1.6    Master Agreement Among Underwriters.

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

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

3.3    Opinion  of  counsel as to New York income tax  status  of
       securities being registered.
                                
                               S-5

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

4.1    Consent of First Trust Advisors L.P.

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

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






                               S-6







                                
                                
                                
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
                                
                               FOR
                                
                                
 FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES
                         TRUST, SERIES 1
                                
                     (AND SUBSEQUENT SERIES)
                                
                                
                                
                    EFFECTIVE: JUNE 27, 1994
                                
                                
                                
                             BETWEEN
                                
                                
                      NIKE SECURITIES L.P.
                            DEPOSITOR
                                
                                
                      THE BANK OF NEW YORK
                             TRUSTEE
                                
                                
                    FIRST TRUST ADVISORS L.P.
                            EVALUATOR
                                
                                
                    FIRST TRUST ADVISORS L.P.
                      PORTFOLIO SUPERVISOR
                                
                        TABLE OF CONTENTS
Preamble                                                      1

ARTICLE I        DEFINITIONS                                  2

ARTICLE II       DEPOSIT OF SECURITIES; ACCEPTANCE OF TRUST;
                 SEPARATE TRUSTS                              5

Section 2.01.    Deposit of Securities                        5

Section 2.02.    Acceptance of Trust                          7

Section 2.03.    Issuance of Units                            7

Section 2.04.    Letter of Credit                             8

Section 2.05.    Separate Trusts                              8

ARTICLE III      ADMINISTRATION OF FUND                       8

Section 3.01.    Initial Cost                                 8

Section 3.02.    Income Account                               9

Section 3.03.    Capital Account                              9

Section 3.04.    Reserve Account                              9

Section 3.05.    Deductions and Distributions                 9

Section 3.06.    Distribution Statements                      12

Section 3.07.    Sale of Securities                           14

Section 3.08.    Counsel                                      15

Section 3.09.    Notice and Sale by Trustee                   15

Section 3.10.    Trustee not Required to Amortize             15

Section 3.11.    Liability of Depositor                       16

Section 3.12.    Notice to Depositor                          16

Section 3.13.    Replacement Securities                       16

Section 3.14.    Portfolio Supervisor                         18

Section 3.15.    Abatement of Compensation of the Trustee,
                 Evaluator and Portfolio Supervisor           19

ARTICLE IV       EVALUATION OF SECURITIES; EVALUATOR          19

Section 4.01.    Evaluation by Evaluator                      19

Section 4.02.    Information for Unit Holders                 20

Section 4.03.    Compensation of Evaluator                    20

Section 4.04.    Liability of Evaluator                       20

Section 4.05.    Resignation and Removal of Evaluator;
                 Successor.                                   20

ARTICLE V        EVALUATION, REDEMPTION, PURCHASE OR TRANSFER
                 OF Units                                     22

Section 5.01.    Trust Evaluation                             22

Section 5.02.    Redemptions by Trustee; Purchases by
                 Depositor                                    23

Section 5.03.    Transfer of Units                            27

ARTICLE VI       TRUSTEE                                      27

Section 6.01.    General Definition of Trustee's Liabilities,
                 Rights and Duties                            27

Section 6.02.    Books, Records and Reports                   30

Section 6.03.    Indenture and List of Securities on File     31

Section 6.04.    Compensation                                 31

Section 6.05.    Removal and Resignation of Trustee; Successor
33

Section 6.06.    Qualifications of Trustee                    34

ARTICLE VII      RIGHTS OF UNIT HOLDERS                       34

Section 7.01.    Beneficiaries of Trust                       34

Section 7.02.    Rights, Terms and Conditions                 34

ARTICLE VIII     ADDITIONAL COVENANTS; MISCELLANEOUS
                 PROVISIONS                                   35

Section 8.01.    Amendments                                   35

Section 8.02.    Termination                                  36

Section 8.03.    Construction                                 37

Section 8.04.    Registration of Units                        37

Section 8.05.    Written Notice                               38

Section 8.06.    Severability                                 38

Section 8.07.    Dissolution of Depositor Not to Terminate    38
             STANDARD TERMS AND CONDITIONS OF TRUST
                               FOR
 FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES
                         TRUST, SERIES 1
                     (and subsequent Series)
                                
                    Effective:  June 27, 1994
                                
     
     These Standard Terms and Conditions of Trust effective  June
27, 1994 are executed between Nike Securities L.P., as Depositor,
The  Bank of New York, as Trustee, First Trust Advisors L.P.,  as
Evaluator and First Trust Advisors L.P., as Portfolio Supervisor.
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                            Preamble
                          INTRODUCTION
     
     These Standard Terms and Conditions of Trust, effective June
27,   1994,  shall  be  applicable  to  First  Investors  Special
Situations Growth & Treasury Securities Trust, Series 1  and  all
subsequent  Series  established after the date  of  effectiveness
hereof,  as  provided  in this paragraph.   For  First  Investors
Special  Situations Growth & Treasury Securities Trust, Series  1
and   all  subsequent  Series  established  after  the  date   of
effectiveness hereof to which these Standard Terms and Conditions
of  Trust,  effective June 27, 1994, are to  be  applicable,  the
Depositor,   the  Trustee,  the  Evaluator  and   the   Portfolio
Supervisor  shall  execute  a Trust Agreement,  incorporating  by
reference these Standard Terms and Conditions of Trust, effective
June 27, 1994, and designating any exclusion from or exception to
such  incorporation by reference for the purposes of that  Series
or  variation of the terms hereof for the purposes of that Series
and  specifying for that Series and for each Trust in such Series
(i)  the Securities deposited in trust, (ii) the number of  Units
delivered  by  the  Trustee on the Initial  Date  of  Deposit  in
exchange  for the Securities pursuant to Section 2.03, (iii)  the
fractional undivided interest represented by each Unit, (iv)  the
Percentage  Ratio,  (v) the Record Dates, (vi)  the  Distribution
Dates,   (vii)  the  Mandatory  Termination  Date,   (viii)   the
Evaluator's  compensation,  (ix) the Trustee's  compensation  and
(x) the Initial Date of Deposit.
     
     WHEREAS,  Units  of the Trust will be held in uncertificated
form  and  evidence  of such ownership will be  recorded  on  the
registration books of the Trustee:
     
     NOW, THEREFORE, in consideration of the premises and of  the
mutual  agreements herein contained, the Depositor, the  Trustee,
the Evaluator and the Portfolio Supervisor agree as follows:
                                .
                            ARTICLE I
                           DEFINITIONS
     
               Section 1.01.  Whenever used in this Indenture the
following words and phrases, unless the context clearly indicates
otherwise, shall have the following meanings:
     
           (1)   "Depositor" shall mean Nike Securities L.P.  and
its  successors in interest, or any successor depositor appointed
as hereinafter provided.
     
           (2)  "Trustee" shall mean The Bank of New York, or any
successor trustee appointed as hereinafter provided.
     
           (3)   "Evaluator" shall mean First Trust Advisors L.P.
and  its  successors  in  interest, or  any  successor  evaluator
appointed as hereinafter provided.
     
           (4)   "Portfolio  Supervisor" shall mean  First  Trust
Advisors  L.P.  and its successors in interest, or any  successor
Portfolio Supervisor appointed as hereinafter provided.
     
           (5)   "Business Day" shall mean any day on  which  the
New York Stock Exchange is open.
     
          (6)  "Contract Obligations" shall mean Securities which
are  to  be  acquired by the Trust pursuant to purchase contracts
which have been assigned to the Trustee.
     
            (7)   "Distribution  Date"  shall  have  the  meaning
assigned to it in the Trust Agreement.
     
           (8)   "Indenture" shall mean these Standard Terms  and
Conditions  of  Trust as originally executed or,  if  amended  as
hereinafter  provided,  as so amended, together  with  the  Trust
Agreement creating a particular series of the Fund.
     
           (9)   "Initial Date of Deposit" shall have the meaning
assigned to it in the Trust Agreement.
     
           (10)  "Letter  of  Credit" shall mean  an  irrevocable
letter  or letters of credit of a financial institution deposited
by the Depositor with the Trustee on the Initial  Date of Deposit
in  an  amount  at  least  equal to the  purchase  price  of  the
Securities.
     
           (11) "Mutual Fund" shall mean any open-end diversified
management  investment company deposited in a Trust as  specified
in the Trust Agreement thereof.
     
          (12) "Notice of Deposit of Additional Securities" shall
mean  an  amendment  or supplement to the Indenture  pursuant  to
Section   2.01(b)  for  the  purpose  of  depositing   additional
securities in the Trust Fund and issuing additional Units.
     
           (13)  "Percentage Ratio" shall mean,  for  each  Trust
which  will  issue  additional Units  pursuant  to  Section  2.03
hereof, the percentage relationship existing on the Initial  Date
of  Deposit between (1) the maturity value per Unit of  the  Zero
Coupon  Obligations and (2) the number of Mutual Fund shares  per
Unit.  Such Percentage Ratio shall be calculated and included  in
each  Trust  Agreement and each Notice of Deposit  of  Additional
Securities.
     
          (14) "Prospectus" shall mean the prospectus relating to
the  Trust Fund filed with the Securities and Exchange Commission
pursuant  to  Rule 497(b) under the Securities Act  of  1933,  as
amended, and dated the date of the Trust Agreement.
     
           (15) "Record Date" shall have the meaning assigned  to
it in the Trust Agreement.
     
           (16) "Reinvestment Program" shall mean the program for
reinvestment  of  principal, income and  capital  gains  payments
payable to a Unit holder, in additional shares of the Mutual Fund
in such Trust Fund.
     
           (17)  "Replacement Security" shall  have  the  meaning
assigned to it in Section 3.13 hereof.
     
            (18)   "Restricted  Securities"  shall   mean   those
Securities  that  cannot be sold publicly by the Trustee  without
registration under the Securities Act of 1933, as amended.
     
           (19)  "Securities" shall mean Zero Coupon  Obligations
and  Mutual  Fund  shares  deposited in  the  Trust  Fund,  which
Securities are listed in Schedule A to the Trust Agreement or are
Securities   deposited   in   the   Trust   Fund   pursuant    to
Section  2.01(b)  hereof,  and  Replacement  Securities  acquired
pursuant to Section 3.13 hereof, as may from time to time  to  be
construed to be held as part of the Trust Fund.
     
           (20)  "Trust Fund" or "Fund" shall mean the collective
Trusts  created  by the Trust Agreement, which shall  consist  of
Securities  held pursuant and subject to the Indenture,  together
with  all  undistributed  income or  other  amounts  received  or
accrued  thereon, any undistributed cash held in the  Income  and
Capital Accounts or otherwise realized from the sale, redemption,
liquidation  or  maturity thereof.  Such amounts  as  may  be  on
deposit  in the Reserve Account as hereinafter established  shall
be excluded from the Trust Fund.
     
           (21) "Trust" or "Trusts" shall mean the separate trust
or   trusts  created  by  the  Trust  Agreement,  the  Securities
constituting the portfolio which is listed in Schedule A attached
to the Trust Agreement.
     
           (22)  "Trust Agreement" shall mean the Trust Agreement
for  the  particular series of the Fund into which these Standard
Terms and Conditions of Trust are incorporated.
     
            (23)  "Unit"  shall  mean  each  Unit  of  fractional
undivided interest in and ownership of the Trust which  shall  be
initially equal to the fraction specified in the Trust Agreement,
the  denominator of which fraction shall be (1) increased by  the
number  of  any additional Units issued pursuant to Section  2.03
hereof  and (2) decreased by the number of any Units redeemed  as
provided  in  Section 5.02 hereof.  Whenever  reference  is  made
herein to the "interest" of a Unit holder in the Trust or in  the
Income  and  Capital  Accounts, it  shall  mean  such  fractional
undivided  interest represented by the number of  Units  held  of
record by such Unit holder.
     
           (24) "Unit holder" shall mean the registered holder of
any Unit, whether or not in certificated form, as recorded on the
registration books of the Trustee.
     
           (25)  "Zero  Coupon Obligations" shall mean  any  zero
coupon  bonds,  i.e., obligations which accrue  but  do  not  pay
income currently, are sold at a discount from principal value and
represent an obligation to receive the principal value thereof at
a future date, issued by the U.S. government, which are deposited
in  a  Trust  Fund.   Only  Zero  Coupon  Obligations  which,  if
certificated, are or may be registered and held by the Trustee in
book  entry form on the registration books of a bank or  clearing
house  authorized to have custody of assets of a unit  investment
trust  pursuant to the Investment Company Act of  1940  shall  be
eligible for deposit in any Trust Fund.
     
           (26) Words importing singular number shall include the
plural  number  in each case and vice versa, and words  importing
persons  shall include corporations and associations, as well  as
natural persons.
     
            (27)   The   words  "herein",  "hereby",  "herewith",
"hereof", "hereinafter", "hereunder", "hereinabove", "hereafter",
"heretofore"  and  similar  words or  phrases  of  reference  and
association shall refer to this Indenture in its entirety.
                                
                                
 ARTICLE II DEPOSIT OF SECURITIES; ACCEPTANCE OF TRUST;
                         SEPARATE TRUSTS
     
            Section  2.01.   Deposit  of  Securities.   (a)   The
Depositor, on the date of the Trust Agreement, has deposited with
the  Trustee in trust the Securities listed in Schedule A to  the
Trust  Agreement  in  bearer form or duly endorsed  in  blank  or
accompanied  by  all  necessary  instruments  of  assignment  and
transfer in proper form or Contract Obligations relating to  such
Securities  to  be held, managed and applied by  the  Trustee  as
herein  provided.   The  Depositor shall deliver  the  Securities
listed  on said Schedule A to the Trustee which were not actually
delivered  concurrently with the execution and  delivery  of  the
Trust   Agreement   and  which  were  represented   by   Contract
Obligations  within  10 calendar days after  said  execution  and
delivery  (the  "Delivery Period").  If a contract  to  buy  such
Securities between the Depositor and seller is terminated by  the
seller  thereof  for  any  reason  beyond  the  control  of   the
Depositor,  or  if  for any other reason the Securities  are  not
delivered  to  the Trust by the end of the Delivery  Period,  the
Trustee  shall immediately draw on the Letter of Credit, if  any,
in   its   entirety,   apply  the  monies  in   accordance   with
Section  2.01(d),  and  the Depositor shall  forthwith  take  the
remedial action specified in Section 3.13. If the Depositor  does
not  take the action specified in Section 3.13 within 10 calendar
days  of  the  end  of  the Delivery Period,  the  Trustee  shall
forthwith take the action specified in Section 3.13. The  Trustee
has   received  a  letter  from  independent  public  accountants
verifying the computations that Unit holders will receive  $10.00
per Unit upon the Mandatory Termination Date.
     
           (b)   From time to time following the Initial Date  of
Deposit,  the Depositor is hereby authorized, in its  discretion,
to  assign,  convey  to and deposit with the  Trustee  additional
Securities,  duly  endorsed  in  blank  or  accompanied  by   all
necessary  instruments of assignment and transfer in proper  form
(or  Contract  Obligations relating to such  Securities),  to  be
held,  managed  and  applied by the Trustee as  herein  provided.
Such  deposit  of additional Securities shall be  made,  in  each
case,  pursuant  to a Notice of Deposit of Additional  Securities
from  the  Depositor  to the Trustee with a copy  to  Standard  &
Poor's  Corporation so long as Units of the Trust  are  rated  by
them.  The Trustee shall not accept any deposit pursuant to  this
Section  2.01(b)  unless  the Depositor  and  Trustee  have  each
determined that the maturity value of the Zero Coupon Obligations
included  in the deposit, divided by the number of Units  created
by   reason   of   the  deposit,  shall  equal  $10.00;   written
certifications  of such determinations shall be executed  by  the
Depositor and Trustee and preserved in the Trust records  with  a
copy  of  each  such written certification to Standard  &  Poor's
Corporation so long as Units of the Trust are rated by them.  The
Depositor  shall,  at  its  expense,  cause  independent   public
accountants  to  review  the Trust's holdings  at  the  later  of
(i)  such  time  as the Depositor determines no further  deposits
shall be made pursuant to this paragraph and (ii), as of the 90th
day  following the initial deposit, for the purpose of certifying
whether  the face value of the Zero Coupon Obligations then  held
by the Trust divided by the Units then outstanding equals $10.00.
A  copy  of  each  written  report from  the  independent  public
accountants based on their review will be provided to Standard  &
Poor's  Corporation so long as Units of the Trust  are  rated  by
them.   The  Depositor,  in each case,  shall  ensure  that  each
deposit  of additional Securities pursuant to this Section  shall
be,  as  nearly as is practicable, in the identical ratio as  the
Percentage Ratio for such Securities as is specified in the Trust
Agreement  for each Trust and that such Securities are  identical
to those deposited on the Initial Date of Deposit.  The Depositor
shall  deliver the additional Securities which were not delivered
concurrently with the deposit of additional Securities and  which
were  represented by Contract Obligations within 10 calendar days
after  such  deposit  of additional Securities  (the  "Additional
Securities  Delivery  Period").   If  a  contract  to  buy   such
Securities between the Depositor and Seller is terminated by  the
Seller thereof for any reason beyond the control of the Depositor
or  if  for any other reason the Securities are not delivered  to
the Trust by the end of the Additional Securities Delivery Period
for  such  deposit,  the Trustee shall immediately  draw  on  the
Letter  of  Credit, if any, in its entirety, apply the monies  in
accordance   with  Section  2.01(d),  and  the  Depositor   shall
forthwith take the remedial action specified in Section 3.13.  If
the  Depositor does not take the action specified in Section 3.13
within  10  calendar days of the end of the Additional Securities
Delivery  Period,  the Trustee shall forthwith  take  the  action
specified in Section 3.13.
     
           (c)   In  connection  with the deposits  described  in
Section  2.01  (a) and (b), the Depositor has,  in  the  case  of
Section  2.01(a) deposits, and, prior to the Trustee accepting  a
Section  2.01(b) deposit, will, deposit cash and/or Letter(s)  of
Credit (meeting the conditions set forth in Section 2.04)  in  an
amount  sufficient  to  purchase the  Contract  Obligations  (the
"Purchase Amount") relating to Securities which are not  actually
delivered to the Trustee at the time of such deposit, plus in the
case of Contract Obligations which are Zero Coupon Obligations an
additional  amount  which  when  added  to  the  Purchase  Amount
attributable  to  the Zero Coupon Obligations (the  "Zero  Coupon
Obligation  Purchase  Amount") equals 140%  of  the  Zero  Coupon
Obligation  Purchase  Amount, the terms of which  unconditionally
allow  the  Trustee to draw on the full amount of  the  available
Letter  of  Credit.  The Trustee may deposit such  cash  or  cash
drawn  on the Letter of Credit in a non-interest bearing  account
for the Trust.
     
           (d)   In  the  event  that the  purchase  of  Contract
Obligations pursuant to any contract shall not be consummated  in
accordance with said contract or if the Securities represented by
Contract Obligations are not delivered to the Trust in accordance
with   Section  2.01(a)  or  2.01(b)  and  the  monies,  or,   if
applicable,  the monies drawn on the Letter of Credit,  deposited
by  the Depositor are not utilized for Section 3.13 purchases  of
New  Securities, such funds, to the extent of the purchase  price
of  failed Contract Obligations for which no Replacement Security
will  be  acquired  pursuant to Section 3.13,  plus  all  amounts
described in the next succeeding two sentences, shall be credited
to  the Capital Account and distributed pursuant to Section  3.05
to  Unit  holders of record as of the Record Date next  following
the  failure  of  consummation of such purchase.   The  Depositor
shall  cause  to  be refunded to each Unit holder  his  pro  rata
portion  of the sales charge levied on the sale of Units to  such
Unit  holder  attributable  to such  Failed  Security  or  Failed
Contract  Obligation.   The  Depositor  shall  also  pay  to  the
Trustee, for distribution to the Unit holders, interest  on  such
Failed Security or Failed Contract Obligation at the rate  of  5%
per  annum  or the coupon rate thereon, whichever is greater,  to
the  date the Depositor is notified of the failure.  Any  amounts
remaining from monies drawn on the Letter of Credit which are not
used  to  purchase  New Securities or are  not  used  to  provide
refunds to Unit holders shall be paid to the Depositor.
     
           (e)   The Trustee is hereby irrevocably authorized  to
effect  registration  or  transfer of  the  Securities  in  fully
registered form to the name of the Trustee or to the name of  its
nominee.
     
          Section 2.02.  Acceptance of Trust.  The Trustee hereby
declares  it holds and will hold each Trust as Trustee  in  trust
upon  the  trusts herein created for the use and benefit  of  the
Unit  holders,  subject  to  the terms  and  conditions  of  this
Indenture.
     
           Section  2.03.  Issuance of Units.  (a)   The  Trustee
hereby  acknowledges  receipt of the deposit  of  the  Securities
listed  in Schedule A to the Trust Agreement and referred  to  in
Section 2.01 hereof and, simultaneously with the receipt of  said
deposit,  has  recorded  on  its  books  the  ownership,  by  the
Depositor or such other person or persons as may be indicated  by
the  Depositor, of the aggregate number of Units specified in the
Trust  Agreement  and  has delivered, or  on  the  order  of  the
Depositor   will  deliver,  in  exchange  for  such   Securities,
documentation  evidencing the ownership of the  number  of  Units
specified  substantially in the form above recited,  representing
the ownership of those Units.  The Trustee hereby agrees that  on
the  date of any Notice of Deposit of Additional Securities  from
the  Depositor  to  the  Trustee, it shall acknowledge  that  the
additional Securities identified therein have been deposited with
it  by recording on its books the ownership, by the Depositor  or
such  other  person  or  persons  as  may  be  indicated  by  the
Depositor,  of  the aggregate number of Units  to  be  issued  in
respect  of  such additional Securities so deposited representing
the  ownership  of an aggregate number of those  Units.   In  the
event  that  the Depositor determines that the actual  Percentage
Ratio  between  the Zero Coupon Obligations and the  Mutual  Fund
shares   is   different  from  the  original   Percentage   Ratio
established on the Initial Date of Deposit, additional Securities
may  be  deposited  in the Trust only in the original  Percentage
Ratio  or  as nearly as is practicable to the original Percentage
Ratio.
     
           (b)   Under the terms and conditions of the Indenture,
Units  will  be  held in uncertificated form.  At such  time,  an
appropriate notation will be made in the registration book of the
Trustee to indicate ownership of the Units.
     
           Section 2.04.  Letter of Credit  The Trustee shall not
accept  any Letter of Credit under this Indenture unless (i)  the
issuer  thereof has a rating on its unsecured debt of AAA or  A1+
by  Standard  & Poors Corporation and (ii) the stated  expiration
date  of  the Letter of Credit is thirty days from the respective
date  of  deposit  of  Contract Obligations pursuant  to  Section
2.01(a)  or  2.01(b).  The Trustee is authorized to downpost  the
amount available under the Letter of Credit, if any, deposited by
the  Depositor  by  an  amount equal to  the  purchase  price  of
Contract Obligations representing Mutual Fund shares delivered to
the  Trust and 140% of the purchase price of Contract Obligations
representing  Zero Coupon Obligations delivered to the  Trust  on
the  date  of delivery of such Mutual Fund shares or Zero  Coupon
Obligations.Section 2.04.     Letter of Credit  The Trustee shall
not  accept any Letter of Credit under this Indenture unless  (i)
the  issuer thereof has a rating on its unsecured debt of AAA  or
A1+   by  Standard  &  Poors  Corporation  and  (ii)  the  stated
expiration date of the Letter of Credit is thirty days  from  the
respective  date of deposit of Contract Obligations  pursuant  to
Section  2.01(a)  or  2.01(b).   The  Trustee  is  authorized  to
downpost the amount available under the Letter of Credit, if any,
deposited  by  the Depositor by an amount equal to  the  purchase
price  of  Contract Obligations representing Mutual  Fund  shares
delivered to the Trust and 140% of the purchase price of Contract
Obligations representing Zero Coupon Obligations delivered to the
Trust on the date of delivery of such Mutual Fund shares or  Zero
Coupon Obligations.
     
           Section 2.05.  Separate Trusts.  The Trusts created by
this  Indenture are separate and distinct trusts for all purposes
and the assets of one Trust may not be commingled with the assets
of  any  other  nor  shall the expenses of any Trust  be  charged
against  the other.  The Certificates representing the  ownership
of  an  undivided fractional interest in one Trust shall  not  be
exchangeable  for Certificates representing the ownership  of  an
undivided fractional interest in any other.
              ARTICLE III    ADMINISTRATION OF FUND
                           ARTICLE III
                     ADMINISTRATION OF FUND
     
           Section 3.01.  Initial Cost.  The cost of the  initial
preparation,  printing and execution of the  Prospectus  and  the
Indenture,  the  initial fees of the Trustee,  the  fees  of  the
Evaluator   during  the  initial  offering  period,   and   other
reasonable expenses in connection therewith shall be paid by  the
Depositor; provided, however, that the liability on the  part  of
the  Depositor  for such initial costs, fees and expenses  (other
than the Evaluator's fee as provided above) shall not include any
fees,  costs  or  other expenses incurred in connection  herewith
after  the  execution  of  the Trust Agreement  and  the  deposit
referred to in Section 2.01.
     
           Section  3.02.   Income Account.   The  Trustee  shall
collect  the  income from the Securities in each  Trust  as  such
becomes payable (including all monies representing penalties  for
the  failure  to  make timely payments on the Securities,  or  as
liquidated damages for default or breach of any condition or term
of the Securities or of the underlying instrument relating to any
Securities and other income attributable to a Failed Security  or
a Failed Contract Obligation for which no Replacement Security or
Replacement  Contract  Obligation has been obtained  pursuant  to
Section  3.13  hereof)  and  any  Rule  12b-1  fees  rebated   in
accordance with any exemptive orders obtained from the Securities
and  Exchange Commission by or on behalf of the Fund  and  credit
such  income to a separate account for each Trust to be known  as
the "Income Account".
     
          Section 3.03.  Capital Account.  All monies received by
the  Trustee  in  respect of the Securities, other  than  amounts
credited  to the Income Account, shall be credited to a  separate
account  to  be  known as the "Capital Account" (except  for  (i)
monies deposited by the Depositor or monies pursuant to draws  on
the  Letter  of  Credit  for purchase of Securities  or  Contract
Obligations  pursuant to Section 2.01, which shall be  separately
held  in trust by the Trustee for such purpose and shall  not  be
credited   to   the  Capital  Account  except  as   provided   in
Section 2.01(d).
     
          Section 3.04.  Reserve Account.  From time to time, the
Trustee  shall  withdraw from the cash on deposit in  the  Income
Account  or  the  Capital Account of the appropriate  Trust  such
amounts  as  it, in its sole discretion, shall deem requisite  to
establish   a   reserve  for  any  applicable  taxes   or   other
governmental charges that may be payable out of the Trust.   Such
amounts so withdrawn shall be credited to a separate account  for
each  Trust  to be known as the "Reserve Account".   The  Trustee
shall  not be required to distribute to the Unit holders  any  of
the amounts in the Reserve Account; provided, however, that if it
shall, in its sole discretion, determine that such amounts are no
longer necessary for the payment of any applicable taxes or other
governmental charges, then it shall promptly deposit such amounts
in  the Account from which withdrawn, or if the Trust shall  have
terminated or shall be in the process of termination, the Trustee
shall   distribute  to  each  Unit  holder  in  accordance   with
Section 8.02(d) such holder's interest in the Reserve Account.
     
          Section 3.05.  Deductions and Distributions.
     
           I.    On  or  immediately after each Record Date,  the
Trustee  shall satisfy itself as to the adequacy of  the  Reserve
Account,  making  any  further  credits  thereto  as  may  appear
appropriate in accordance with Section 3.04 and shall  then  with
respect to each Trust:
     
           (a)   deduct from the Income Account or, to the extent
funds are not available in such Account, from the Capital Account
and pay to itself individually the amounts that it is at the time
entitled to receive pursuant to Section 6.04;
     
           (b)   deduct from the Income Account or, to the extent
funds are not available in such Account, from the Capital Account
and  pay to, or reserve for, the Evaluator the amount that it  is
at the time entitled to receive pursuant to Section 4.03;
     
           (c)   deduct from the Income Account or, to the extent
funds are not available in such Account, from the Capital Account
and  pay to counsel, as hereinafter provided for, an amount equal
to  unpaid fees and expenses, if any, of such counsel pursuant to
Section 3.08, as certified to by the Depositor; and
     
           (d)   deduct from the Income Account or to the  extent
funds are not available in such Account, from the Capital Account
and  pay to, or reserve for, the Portfolio Supervisor the  amount
that  it  is  at  the  time  entitled  to  receive  pursuant   to
Section 3.14.
     
           II.  (a)  On each Distribution Date, the Trustee shall
distribute an amount per Unit equal to such Unit holder's  Income
Distribution  (as  defined below) computed as  of  the  close  of
business   on   the  Record  Date  immediately   preceding   such
Distribution Date plus such Unit holder's pro rata share  of  the
balance  of  the  Capital Account (except for monies  on  deposit
therein  required to purchase Contract Obligations) to each  Unit
holder  of  record at the close of business on the  Record  Date.
The  Trust  shall  provide the following distribution  elections:
(1) distributions to be made by mail addressed to the post office
address  of  the  Unit holder as it appears on  the  registration
books of the Trustee, (2) distributions to be made to the Trustee
as agent for the Unit holder for purchase of shares of the Mutual
Fund  applicable  to the Trust (which shall be the  Unit  holders
deemed election), such purchase to be made at the net asset value
computed  by  the  Mutual Fund five Business Days  prior  to  the
applicable  Distribution Date (or the net asset  value  for  such
other day as will allow settlement of the purchase, in accordance
with  the Mutual Fund's customary settlement procedures,  on  the
applicable Distribution Date) or (3) distributions to be made  to
the designated agent for any other reinvestment program when,  as
and  if available to the Unit holder through the Depositor.   Any
election  other  than  a  deemed election  as  described  in  the
preceding sentence, and any change in a prior election, shall  be
by  written  notice to, and in form satisfactory to, the  Trustee
and  must  be received, in proper form and properly executed,  by
the  Trustee by its close of business on the tenth day  prior  to
the  Record  Date for the applicable distribution (or  the  first
Business Day prior thereto if such day is not a Business Day).  A
distribution  election shall remain in effect  until  changed  as
specified  in  the  preceding sentence.   Distributions  to  Unit
holders  who  do  not  effectively elect a cash  distribution  or
investment  in such other reinvestment program as may be  offered
by  the Depositor shall be invested in shares of the Mutual  Fund
applicable  to  the Trust as provided in clause (2)  above.   The
Trustee, as Trustee and as agent for investment of distributions,
shall  be entitled to rely conclusively on the written notice  of
investment  election, or absence thereof, provided  by  the  Unit
holder  and shall have no liability for loss or damage  resulting
from  investment,  or lack thereof, pursuant to  such  notice  or
absence  thereof.   A  transferee  of  any  Unit  may  make   his
distribution  election in the manner as  set  forth  above.   The
Trustee  shall  be entitled to receive in writing a  notification
from the Unit holder as to his or her change of address.
     
           (b)   For the purposes of this Section 3.05, the  Unit
holder's Income Distribution shall be equal to such Unit holder's
pro  rata  share  of  the  cash  balance  (other  than  amortized
discount)  in  the Income Account computed as  of  the  close  of
business  on  the Record Date immediately preceding  such  Income
Distribution  after deduction of (i) the fees and  expenses  then
deductible  pursuant to Section 3.05 I. and  (ii)  the  Trustee's
estimate  of  other expenses properly chargeable  to  the  Income
Account pursuant to the Indenture which have accrued, as of  such
Record  Date or are otherwise properly attributable to the period
to  which such Income Distribution relates.  For the purposes  of
computing the Income Distribution, the cash balance of the Income
Account  as of a Record Date shall be deemed to include dividends
declared  and  receivable on the Mutual Fund shares  as  of  such
Record  Date,  provided that such dividends are received  by  the
Trustee on or prior to the following Distribution Date.
     
           (c)   The  amount to be so distributed  to  each  Unit
holder  shall be that pro rata share of the balance of the Income
and  Capital Accounts, computed as set forth herein, as shall  be
represented  by  the Units registered in the name  of  such  Unit
holder.   In  the  computation  of  each  such  pro  rata  share,
fractions of less than one cent shall be omitted.  After any such
distribution  provided for above, any cash balance  remaining  in
the  Income Account or the Capital Account shall be held  in  the
same  manner as other amounts subsequently deposited in  each  of
such accounts, respectively.
     
            (d)   Principal  and  other  income  attributable  to
Securities or Contract Obligations which the Depositor shall have
declared  by  written notice to the Trustee to either  be  Failed
Securities  or Failed Contract Obligations for which  Replacement
Securities  or  Replacement Contract Obligations are  not  to  be
substituted  pursuant to Section 3.13 hereof shall be distributed
not  more than 120 days after the receipt of such notice  by  the
Trustee or at such earlier time in such manner as the Trustee  in
its  sole  discretion deems to be in the best  interest  of  Unit
holders.
     
           (e)   For  the  purpose  of  distributions  as  herein
provided, the Unit holders of record on the registration books of
the Trustee at the close of business on each Record Date shall be
conclusively  entitled  to such distribution,  and  no  liability
shall  attach  to the Trustee by reason of payment  to  any  Unit
holder  of record.  Nothing herein shall be construed to  prevent
the  payment  of amounts from the Income Account and the  Capital
Account  to individual Unit holders by means of one check,  draft
or  other  instrument  or device provided  that  the  appropriate
statement  of  such distribution shall be furnished therewith  as
provided in Section 3.06 hereof.
     
           Section  3.06.   Distribution Statements.   With  each
distribution from the Income or Capital Accounts of a Trust,  the
Trustee  shall set forth, either in the instrument  by  means  of
which  payment of such distribution is made or in an accompanying
statement,  the amount being distributed from each such  account,
expressed as a dollar amount per Unit of such Trust.  The Trustee
shall also furnish each Unit holder with a change of address form
as part of each statement and, at such times as shall be directed
by  the  Depositor, an election card whereby the Unit holder  may
elect to participate in the Reinvestment Program.
     
     Within  a  reasonable period of time after the last business
day  of  each  calendar year, the Trustee shall furnish  to  each
person  who  at  any time during such calendar year  was  a  Unit
holder of a Trust a statement setting forth, with respect to such
calendar year and with respect to such Trust:
     
          (A)  as to the Income Account:
     
           (1)   the amount of income received or accrued on  the
Securities  (including  amounts received  as  a  portion  of  the
proceeds of any disposition of Securities and the amount  of  any
rebated Rule 12b-1 fees);
     
           (2)   the  amounts  paid from the Income  Account  for
purchases  of  Securities  pursuant  to  Section  3.13  and   for
redemptions pursuant to Section 5.02;
     
          (3)  the deductions from the Income Account for payment
into the Reserve Account;
     
           (4)  the deductions for applicable taxes and fees  and
expenses of the Trustee, the Evaluator, the Portfolio Supervisor,
counsel, auditors and any expenses paid by the Trust pursuant  to
Section 3.05;
     
           (5)   the  amounts reserved for purchases of  Contract
Obligations or for purchases made pursuant to Section 3.13; and
     
          (6)  the balance remaining after such distributions and
deductions,  expressed both as a total dollar  amount  and  as  a
dollar  amount  per 1,000 Units outstanding on the last  Business
Day of such calendar year;
     
          (B)  as to the Capital Account:
     
          (1)  the date of principal payments and prepayments due
to  sale, maturity, redemption, liquidation or disposition of any
of  the  Securities  and  the  net proceeds  received  therefrom,
separately  stating  amounts attributable to  short-term  capital
gains,  excluding  any  portion thereof credited  to  the  Income
Account;
     
           (2)   the deductions from the Capital Account, if any,
for  payment  of  applicable taxes and fees and expenses  of  the
Trustee,   the  Evaluator,  the  Portfolio  Supervisor,  counsel,
auditors and any expenses paid by the Trust under Section 3.05;
     
           (3)   the  amount  paid  for purchases  of  Securities
pursuant  to  Section  3.13  and  for  redemptions  pursuant   to
Section 5.02;
     
           (4)   the  deductions  from the  Capital  Account  for
payments into the Reserve Account;
     
           (5)   the  amounts reserved for purchases of  Contract
Obligations or for purchases made pursuant to Section 3.13; and
     
          (6)  the balance remaining after such distributions and
deductions,  expressed both as a total dollar  amount  and  as  a
dollar  amount  per 1,000 Units outstanding on the last  Business
Day of such calendar year; and
     
          (C)  the following information:
     
           (1)  a list of Securities as of the last Business  Day
of  such  calendar  year, (grouped in the case  of  fixed  income
obligations  by  coupon  and maturity range)  and  a  list  which
identifies  all  Securities  sold or  other  Securities  acquired
during such calendar year, if any;
     
           (2)   the  number  of Units outstanding  on  the  last
Business Day of such calendar year,
     
          (3)  the Unit Value as defined in Section 5.01 based on
the  last  Trust  Fund Evaluation pursuant to Section  5.01  made
during such calendar year; and
     
           (4)   the  amounts actually distributed or  which  are
otherwise attributable to Unit holders during such calendar  year
from   the  Income  and  Capital  Accounts,  separately   stated,
expressed both as total dollar amounts and as dollar amounts  per
1,000   Units   outstanding  on  the  Record   Dates   for   such
distributions  and the status of such distributions  for  Federal
income tax purposes.
     
           Section  3.07.  Sale of Securities.  If necessary,  in
order to maintain the sound investment character of a Trust,  the
Depositor  may direct the Trustee to sell or liquidate Securities
in  such Trust at such price and time and in such manner as shall
be  determined by the Depositor, provided that the Depositor  has
determined  with  the  advice  of the  Portfolio  Supervisor,  if
appropriate,  that  any one or more of the  following  conditions
exist  (but in the case of Zero Coupon Obligations only upon  the
occurrence of events described in (f) and (g) below):
     
           (a)   that  there has been a default  on  any  of  the
Securities  in the payment of principal or income, or both,  when
due and payable;
     
           (b)  that any action or proceeding has been instituted
at  law  or  equity seeking to restrain or enjoin the payment  of
principal or income on any such Securities, or that there  exists
any  other legal question or impediment affecting such Securities
or the payment of principal of or income from the same;
     
           (c)  that there has occurred any breach of covenant or
warranty  in  any trust indenture or other document, under  which
such  Securities  are outstanding or otherwise  relating  to  the
issuer  or  the  guarantor thereof which would adversely  affect,
either  immediately or contingently, the payment of principal  of
or  income from the Securities, or their general credit standing,
or  otherwise  impair  the  sound investment  character  of  such
Securities;
     
           (d)   that there has been a default in the payment  of
principal  of  or income from or premium, if any,  on  any  other
outstanding obligations of the issuer of such Securities;
     
          (e)  that the price of any such Securities had declined
to such an extent or other such market or credit factors exist so
that in the opinion of the Depositor, as evidenced in writing  to
the   Trustee,  the  retention  of  such  Securities   would   be
detrimental  to the Trust Fund and to the interest  of  the  Unit
holders;
     
           (f)  that all of the Securities in the Trust Fund will
be  sold in connection with the termination of the Trust pursuant
to Section 8.02 hereof;
     
           (g)   that such sale is required due to Units tendered
for redemption.
     
     Upon  receipt  of  such direction from the  Depositor,  upon
which  the Trustee shall rely, the Trustee shall proceed to  sell
or  liquidate  the specified Securities in accordance  with  such
direction, and upon the receipt of the proceeds of any such  sale
or  liquidation, after deducting therefrom any fees and  expenses
of  the  Trustee connected with such sale or liquidation and  any
brokerage  charges,  taxes or other governmental  charges,  shall
deposit  such  net  proceeds  in the Capital  Account;  provided,
however, that Zero Coupon Obligations may not be sold to pay  the
fees and expenses of the Trust, including the Trustee's fees, the
Portfolio Supervisor's fees and the Evaluator's fees.
     
     The  Trustee shall not be liable or responsible in  any  way
for  depreciation  or loss incurred by reason of  any  sale  made
pursuant to any such direction or by reason of the failure of the
Depositor to give any such direction, and in the absence of  such
direction the Trustee shall have no duty to sell or liquidate any
Securities under this Section 3.07 except to the extent otherwise
required by Section 3.09 of this Indenture.
     
           Section 3.08.  Counsel.  The Depositor may employ from
time  to  time,  as it deems necessary or desirable,  a  firm  of
attorneys  for  any  legal  services which  may  be  required  in
connection  with  the  Securities, including  any  advice  as  to
whether  any Securities constitute Restricted Securities and  any
legal matters relating to the possible disposition or acquisition
of  any  Securities pursuant to any provisions hereof or for  any
other  reasons deemed advisable by the Depositor or the  Trustee,
in  their discretion.  The fees and expenses of such counsel may,
at  the discretion of the Depositor, be paid by the Trustee  from
the  Income  Account  and  Capital Account  as  provided  for  in
Section 3.05(I)(c) hereof.
     
           Section 3.09.  Notice and Sale by Trustee.  If at  any
time  the  principal stated value or par value of or income  from
any  of  the  Securities  shall be in default  and  not  paid  or
provision for payment thereof shall not have been duly made,  the
Trustee  shall notify the Depositor thereof.  If within  30  days
after   such  notification  the  Depositor  has  not  given   any
instruction to sell or hold or has not taken any other action  in
connection  with  such Securities, the Trustee  shall  sell  such
Securities  forthwith, and neither the Depositor nor the  Trustee
shall  be  liable  or responsible in any way for depreciation  or
loss incurred by reason of such sale.
     
           Section  3.10.   Trustee  not  Required  to  Amortize.
Nothing  in  this Indenture, or otherwise, shall be construed  to
require  the Trustee to make any adjustments between  the  Income
and  Capital  Accounts by reason of any premium  or  discount  in
respect of any of the Securities.
     
           Section  3.11.  Liability of Depositor.  The Depositor
shall  be  under no liability to the Unit holders for any  action
taken  or  for refraining from the taking of any action  in  good
faith  pursuant to this Indenture or for errors in judgment,  but
shall  be liable only for its own willful misfeasance, bad  faith
or gross negligence in the performance of its duties or by reason
of   its   reckless  disregard  of  its  obligations  and  duties
hereunder.    The Depositor may rely in good faith on any  paper,
order,  notice,  list, affidavit, receipt, opinion,  endorsement,
assignment,  draft or any other document of any kind prima  facie
properly  executed  and  submitted to it  by  the  Trustee,  bond
counsel  or any other persons pursuant to this Indenture  and  in
furtherance of its duties.
     
           Section 3.12.  Notice to Depositor.  In the event that
the Trustee shall have been notified at any time of any action to
be  taken  or proposed to be taken by at least a legally required
number  of  holders of any Zero Coupon Obligation (including  but
not  limited  to  the  making of any demand, direction,  request,
giving  of  any  notice, consent or waiver  or  the  voting  with
respect   to  any  amendment  or  supplement  to  any  indenture,
resolution,  agreement or other instrument under or  pursuant  to
which  the Zero Coupon Obligations have been issued) the  Trustee
shall promptly notify the Depositor and shall thereupon take such
action  or refrain from taking any action as the Depositor  shall
in writing direct; provided, however, that if the Depositor shall
not within five Business Days of the giving of such notice to the
Depositor  direct the Trustee to take or refrain from taking  any
action,  the  Trustee shall take such action as it, in  its  sole
discretion, shall deem advisable.
     
     In  the  event that the Trustee shall have been notified  at
any time of any action to be taken or proposed to be taken by  at
least  a legally required number of holders of the shares of  any
Mutual  Fund  deposited in a Trust, the Trustee shall  take  such
action or omit from taking any action, as appropriate, so  as  to
insure  that the shares of such Mutual Fund are voted as  closely
as  possible  in the same manner and the same general proportion,
with respect to all issues, as are the shares of such Mutual Fund
held by owners other than the Trust.
     
     Neither the Depositor nor the Trustee shall be liable to any
person  for any action or failure to take action pursuant to  the
terms  of  this  Section 3.12 other than failure  to  notify  the
Depositor.
     
           Section  3.13.  Replacement Securities.  In the  event
that  any  contract  to purchase any Contract Obligation  is  not
consummated  in  accordance with its terms  (a  "Failed  Contract
Obligation"), the Depositor may instruct the Trustee  in  writing
to  purchase a replacement security as defined herein  which  has
been  selected by the Depositor (the "Replacement Security")  or,
if  the  Depositor  does  not provide such  an  instruction,  the
Trustee  shall purchase a Replacement Security out of funds  held
by   the   Trustee  pursuant  to  Section  3.03.   Purchases   of
Replacement  Securities  (the  "New  Securities")  will  be  made
subject to the conditions set forth below:
     
            (a)    The  New  Securities  shall  be  Zero   Coupon
Obligations  or  Mutual  Fund shares as originally  selected  for
deposit in that series of the Trust and any New Securities  which
are Zero Coupon Obligations must have the same maturity value  as
the  Failed  Contract Obligation and, as close as  is  reasonably
practical,  the same maturity date, which must be  prior  to  the
Mandatory Termination Date;
     
           (b)   The  purchase  of the New Securities  shall  not
adversely affect the Federal income tax status of the Trust;
     
          (c)  The purchase price of the New Securities shall not
exceed  the  total amount of cash deposited, or the amount  drawn
under  the  Letter of Credit deposited, by the Depositor  at  the
time of the deposit of the Failed Contract Obligation;
     
           (d)   The written instructions of the Depositor  shall
(i)  identify the New Securities to be purchased, (ii) state that
the  contract  to  purchase, if any, to be entered  into  by  the
Trustee  is  satisfactory in form and substance and  (iii)  state
that  the  foregoing conditions of clauses (a) through  (d)  have
been satisfied with respect to the New Securities; and
     
           (e)   The  New  Securities shall be  purchased  within
thirty days after the deposit of the Failed Contract Obligation.
     
     Upon  satisfaction of the foregoing conditions with  respect
to  any  New Securities which shall be certified by the Depositor
in  the  written instruction to the Trustee identifying  the  New
Securities, the Trustee shall enter into the contract to purchase
such  New  Securities and take all steps reasonably necessary  to
complete  the  purchase  thereof.  Whenever  a  New  Security  is
acquired  by  the  Trustee pursuant to  the  provisions  of  this
Section, the Trustee will, as agent for the Depositor, not  later
than  5  days after such acquisition, mail to each Unit holder  a
notice  of such acquisition, including an identification  of  the
Securities  eliminated and the Securities acquired.   Amounts  in
respect  of  the purchase price thereof on account  of  principal
shall  be paid out of and charged against the cash deposited,  or
the  amounts drawn under the Letter of Credit deposited,  by  the
Depositor  at  the  time of the deposit of  the  Failed  Contract
Obligation.   In  the event the Trustee shall not consummate  any
purchase  of New Securities pursuant to this Section 3.13,  funds
held  for  such purchase shall be distributed in accordance  with
Section  2.01(d).  Any excess of the purchase price of  a  Failed
Contract  Obligation over its corresponding Replacement  Security
shall  be  refunded to the Depositor.  The Trustee shall  not  be
liable  or  responsible  in  any way  for  depreciation  or  loss
incurred  by  reason  of any purchase made pursuant  to,  or  any
failure  to  make any purchase authorized by, this Section  3.13.
The Depositor shall not be liable for any failure to instruct the
Trustee to purchase any New Securities, nor shall the Trustee  or
Depositor  be  liable for errors of judgment in respect  to  this
Section  3.13; provided, however, that this provision  shall  not
protect  the  Depositor or the Trustee against any  liability  to
which  they  would  otherwise be subject  by  reason  of  willful
misfeasance, bad faith or gross negligence in the performance  of
their  duties or by reason of their reckless disregard  of  their
obligations and duties hereunder.
     
            Section  3.14.   Portfolio  Supervisor.   Subject  to
Section  3.15  hereof, as compensation for providing  supervisory
portfolio services under this Indenture, the Portfolio Supervisor
shall  receive,  in  arrears, against a statement  or  statements
therefor  submitted  to  the  Trustee  monthly  or  annually   an
aggregate  annual fee in an amount which shall not  exceed  $0.15
per  1,000 Units outstanding as of January 1 of such year  except
for a Trust during the year or years in which an initial offering
period as determined in Section 4.01 of this Indenture occurs, in
which  case the fee for a month is based on the Units outstanding
at the end of such month, but in no event shall such compensation
when combined with all compensation received from other series of
the Trust for providing such supervisory services in any calendar
year  exceed  the aggregate cost to the Portfolio Supervisor  for
the cost of providing such services.  Such compensation may, from
time  to  time,  be  adjusted provided that the total  adjustment
upward  does  not,  at  the time of such adjustment,  exceed  the
percentage  of  the  total increase, after the  date  hereof,  in
consumer  prices  for services as measured by the  United  States
Department  of Labor Consumer Price Index entitled "All  Services
Less  Rent of Shelter" or similar index, if such index should  no
longer  be  published.  The consent or concurrence  of  any  Unit
holder hereunder shall not be required for any such adjustment or
increase.   Such compensation shall be paid by the Trustee,  upon
receipt  of invoice therefor from the Portfolio Supervisor,  upon
which,  as  to  the cost incurred by the Portfolio Supervisor  of
providing services hereunder the Trustee may rely, and  shall  be
charged  against the Income and/or Capital Accounts in accordance
with Section 3.05.
     
     If the cash balance in the Income and Capital Accounts shall
be  insufficient to provide for amounts payable pursuant to  this
Section   3.14,  the  Trustee  shall  have  the  power  to   sell
(i) Securities from the current list of Securities designated  to
be  sold  pursuant to Section 5.02 hereof, or  (ii)  if  no  such
Securities  have  been  so designated,  such  Securities  as  the
Trustee  may see fit to sell in its own discretion, and to  apply
the  proceeds of any such sale in payment of the amounts  payable
pursuant to this Section 3.14, provided however, that Zero Coupon
Obligations  may not be sold to pay for amounts payable  pursuant
to  this  Section  3.14.   Any moneys payable  to  the  Portfolio
Supervisor  pursuant to this Section 3.14 shall be secured  by  a
lien  on the Trust prior to the interest of Unit holders, but  no
such  lien  shall be prior to any lien in favor  of  the  Trustee
under the provisions of Section 6.04 herein.
     
     Except  as  the  context otherwise requires,  the  Portfolio
Supervisor  shall be subject to the provisions  of  Section  4.05
herein in the same manner as it would if it were the Evaluator.
     
            Section  3.15.   Abatement  of  Compensation  of  the
Trustee,  Evaluator and Portfolio Supervisor.  To the extent  the
cash balances of the Income and Capital Accounts and the proceeds
of  sale  of  Securities other than the Zero  Coupon  Obligations
shall  be  insufficient to pay all expenses of the Trust provided
for  herein, such expenses shall be paid in the following  order:
(i)  expenses  and disbursements incurred by, and indemnification
due,  the Trustee, including legal and auditing expenses and such
amounts  as  the Trustee may reasonably require as a reserve  for
future  expenses,  including any reserve for its indemnification,
(ii)  compensation  of  the Trustee for  extraordinary  services,
(iii)  compensation  of  the Trustee for its  ordinary  services,
(iv)  compensation of the Evaluator, and (v) compensation of  the
Portfolio  Supervisor and Depositor's counsel; provided,  further
that  notwithstanding any other provision to the contrary in this
Indenture  and  that  in  the event of  such  insufficiency,  the
Trustee  shall continue to pay out of its own assets all expenses
of  the  Trust with the exception of items (iv) and (v) above  in
order that no Zero Coupon Obligations be sold to pay the fees and
expenses  of  the Trust.  The parties hereto agree  that  in  the
event  that their fees and expenses are abated pursuant  to  this
Section  3.15, they forever waive any right to reimbursement  for
such fees and expenses abated.

                           ARTICLE IV
               EVALUATION OF SECURITIES; EVALUATOR
     
           Section  4.01.   Evaluation  by  Evaluator.   (a)  The
Evaluator shall determine separately, and shall promptly  furnish
to  the Trustee and the Depositor upon request, the value of each
issue    of    Securities   (including   Contract    Obligations)
("Evaluation") as of the close of trading on the New  York  Stock
Exchange (the "Evaluation Time") (i) on each Business Day  during
the  period  which the Units are being offered for  sale  to  the
public and (ii) on any other day on which a Trust Fund Evaluation
is  to be made pursuant to Section 5.01 or which is requested  by
the  Depositor  or  the Trustee.  For each Trust,  the  close  of
trading on the New York Stock Exchange shall be 4:00 p.m. Eastern
time.   As  part  of  the Trust Evaluation, the  Evaluator  shall
determine separately and promptly furnish to the Trustee and  the
Depositor upon request the Evaluation of each issue of Securities
initially deposited in the Trust on the Initial Date of  Deposit.
The  Evaluator's  determination of the  offering  prices  of  the
Securities  on the Initial Date of Deposit shall be  included  in
Schedule A attached to the Trust Agreement.
     
           (b)   During the initial offering period namely,  from
the date of effectiveness of the Registration Statement under the
Securities  Act of 1933 relating to the Units, to  and  including
the  day which is designated in writing by the Depositor  to  the
Trustee  and  Evaluator as the conclusion of  such  period,  such
Evaluation  shall  be  made  in  the  following  manner:  if  the
Securities  are  listed on a national securities  exchange,  such
Evaluation shall generally be based on the closing sale price  on
such   exchange   (unless   the  Evaluator   deems   such   price
inappropriate as a basis for Evaluation).  If the Securities  are
not so listed or, if so listed, the principal market therefor  is
other than on such exchange or there is no closing sale price  on
such  exchange, such Evaluation shall generally be based  on  the
following  methods  or  any  combination  thereof  whichever  the
Evaluator deems appropriate: (a) on the basis of current offering
prices   for  the  Zero  Coupon  Obligations  as  obtained   from
investment  dealers or brokers who customarily deal in securities
comparable  to those held by the Trust and, with respect  to  any
Mutual  Fund shares deposited in a Trust, the net asset value  of
such  shares,  (b) if offering prices are not available  for  the
Zero  Coupon Obligations, on the basis of the offering price  for
comparable  securities, (c) by determining the valuation  of  the
Zero  Coupon  Obligations on the offering side of the  market  by
appraisal,  or  (d) by any combination of the  above.   For  each
Evaluation, the Evaluator shall also confirm and furnish  to  the
Trustee  and  the  Depositor, on the  basis  of  the  information
furnished to the Evaluator by the Trustee as to the value of  all
Trust  assets other than Securities, the calculation of the Trust
Fund Evaluation to be computed pursuant to Section 5.01.
     
           (c)  After the initial offering period and both during
and  after the initial offering period, for purposes of the Trust
Fund   Evaluations  required  by  Section  5.01  in   determining
Redemption  Value  and Unit Value Evaluation  of  the  Securities
shall be made in the manner described in 4.01(b), on the basis of
current  bid prices for the Zero Coupon Obligations and  the  net
asset value of the Mutual Fund shares.
     
           Section 4.02.  Information for Unit Holders.  For  the
purpose  of  permitting  Unit holders to  satisfy  any  reporting
requirements  of  applicable  federal  or  state  tax  law,   the
Evaluator  shall  make available to the Trustee and  the  Trustee
shall transmit to any Unit holder upon request any determinations
made by it pursuant to Section 4.01.
     
           Section 4.03.  Compensation of Evaluator.  Subject  to
the  provision  of Section 3.15 hereof, as compensation  for  its
services  hereunder,  the  Evaluator  shall  receive  against   a
statement  therefor submitted to the Trustee on  or  before  each
Record  Date,  an  amount  equal  to  the  amount  specified   as
compensation  for the Evaluator in the Trust Agreement  provided,
however,  if at any time the fee of the Trustee shall  have  been
increased  pursuant  to  Section 6.04, the  compensation  of  the
Evaluator  hereunder shall at the same time be ratably increased.
The  Evaluator shall charge a pro rated portion of its annual fee
at  the  time specified in Section 3.05, which pro rated  portion
shall  be calculated on the basis of the largest number of  Units
in  the Trust outstanding as of January 1 of such year except for
a  Trust  during  the year or years in which an initial  offering
period as determined in Section 4.01 of this Indenture occurs, in
which  case the fee for a month is based on the Units outstanding
at  the end of such month.  If the cash balance in the Income and
Capital  Accounts  shall be insufficient to provide  for  amounts
payable pursuant to this Section 4.03, the Trustee shall have the
power  to sell (i) Securities from the current list of Securities
designated to be sold pursuant to Section 5.02 hereof, or (ii) if
no  such  Securities have been so designated, such Securities  as
the  Trustee  may see fit to sell in its own discretion,  and  to
apply  the  proceeds of any such sale in payment of  the  amounts
payable  pursuant  to this Section 4.03, provided  however,  that
Zero  Coupon  Obligations  may not be sold  to  pay  for  amounts
payable pursuant to this Section 4.03.
     
           Section  4.04.  Liability of Evaluator.  The  Trustee,
the  Depositor  and the Unit holders may rely on  any  Evaluation
furnished  by the Evaluator and shall have no responsibility  for
the  accuracy thereof.  The determinations made by the  Evaluator
hereunder shall be made in good faith upon the basis of the  best
information  available to it. The Evaluator  shall  be  under  no
liability  to the Trustee, the Depositor or the Unit holders  for
errors in judgment; provided, however, that this provision  shall
not protect the Evaluator against any liability to which it would
otherwise be subject by reason of willful misfeasance, bad  faith
or gross negligence in the performance of its duties or by reason
of   its   reckless  disregard  of  its  obligations  and  duties
hereunder.
     
            Section    4.05.    Resignation    and    Removal    of
Evaluator; Successor;   (a)  The Evaluator  may  resign  and  be
discharged  hereunder,  by  executing an  instrument  in  writing
resigning as Evaluator and filing the same with the Depositor and
the  Trustee, not less than 60 days before the date specified  in
such   instrument   when,  subject  to  Section   4.05(e),   such
resignation  is  to take effect.  Upon receiving such  notice  of
resignation, the Depositor and the Trustee shall use  their  best
efforts  to  appoint a successor evaluator having  qualifications
and  at a rate of compensation satisfactory to the Depositor  and
the   Trustee.   Such  appointment  shall  be  made  by   written
instrument  executed  by  the  Depositor  and  the  Trustee,   in
duplicate, one copy of which shall be delivered to the  resigning
Evaluator and one copy to the successor evaluator.  The Depositor
or the Trustee may remove the Evaluator at any time upon 30 days'
written   notice   and  appoint  a  successor  evaluator   having
qualifications and at a rate of compensation satisfactory to  the
Depositor  and the Trustee.  Such appointment shall  be  made  by
written instrument executed by the Depositor and the Trustee,  in
duplicate, one copy of which shall be delivered to the  Evaluator
so  removed and one copy to the successor evaluator.   Notice  of
such  resignation  or  removal and  appointment  of  a  successor
evaluator shall be mailed by the Trustee to each Unit holder then
of record.
     
           (b)  Any successor evaluator appointed hereunder shall
execute, acknowledge and deliver to the Depositor and the Trustee
an  instrument  accepting such appointment  hereunder,  and  such
successor  evaluator without any further act, deed or  conveyance
shall  become  vested  with all the rights,  powers,  duties  and
obligations of its predecessor hereunder with like effect  as  if
originally named Evaluator herein and shall be bound by  all  the
terms and conditions of this Indenture.
     
          (c)  In case at any time the Evaluator shall resign and
no  successor  evaluator  shall  have  been  appointed  and  have
accepted  appointment within 30 days after notice of  resignation
has been received by the Depositor and the Trustee, the Evaluator
may  forthwith apply to a court of competent jurisdiction for the
appointment  of a successor evaluator.  Such court may  thereupon
after  such  notice, if any, as it may deem proper and prescribe,
appoint a successor evaluator.
     
          (d)  Any corporation into which the Evaluator hereunder
may  be  merged  or  with which it may be  consolidated,  or  any
corporation resulting from any merger or consolidation  to  which
the  Evaluator hereunder shall be a party, shall be the successor
evaluator under this Indenture without the execution or filing of
any  paper, instrument or further act to be done on the  part  of
the parties hereto, anything herein, or in any agreement relating
to  such merger or consolidation, by which the Evaluator may seek
to  retain  certain  powers,  rights and  privileges  theretofore
obtaining  for  any  period  of time  following  such  merger  or
consolidation, to the contrary notwithstanding.
     
           (e)   Any resignation or removal of the Evaluator  and
appointment  of  a successor evaluator pursuant to  this  Section
shall  become  effective upon acceptance of  appointment  by  the
successor evaluator as provided in subsection (b) hereof.
ARTICLE V EVALUATION, REDEMPTION, PURCHASE, TRANSFER, INTERCHANGE
                     OR REPLACEMENT OF UNITS
                            ARTICLE V
      EVALUATION, REDEMPTION, PURCHASE OR TRANSFER OF UNITS
     
           Section 5.01.  Trust Evaluation.  As of the Evaluation
Time  (i) on the last Business Day of each year, (ii) on the  day
on  which  any Unit is tendered for redemption and (iii)  on  any
other  day  desired by the Trustee or requested by the Depositor,
the  Trustee  shall: Add (1) all monies on deposit in  the  Trust
(excluding  (a)  cash,  cash equivalents  or  letters  of  credit
deposited  pursuant to Section 2.01 hereof for  the  purchase  of
Securities  or Contract Obligations, unless such cash or  letters
of  credit have been deposited in the Income and Capital Accounts
because  of  failure  to apply such monies  to  the  purchase  of
Securities or Contract Obligations pursuant to the provisions  of
Sections  2.01,  3.02  and 3.03 hereof and excluding  (b)  monies
credited to the Reserve Account pursuant to Section 3.04 hereof),
plus  (2)  the aggregate Evaluation of all Securities  (including
Contract Obligations) on deposit in the Trust as is determined by
the  Evaluator (such Evaluation to be made on the  basis  of  bid
prices  (if  Zero Coupon Obligations are sold on such  day,  then
such  Evaluation for the Zero Coupon Obligations shall be at  the
weighted  average  of the execution prices for  all  Zero  Coupon
Obligations sold on such day) for the Zero Coupon Obligations and
Net  Asset  Value for the Mutual Fund shares for the  purpose  of
computing redemption value of Units as set forth in Section  5.02
hereof), plus (3) all other income from the Securities (including
dividends receivable on Mutual Fund shares trading ex-dividend as
of  the  date of such valuation and accrued rebate of Rule  12b-1
fees  as  reported  to  the Trustee upon which  notification  the
Trustee  is authorized conclusively to rely) as of the  close  of
business  on the date of such Evaluation together with all  other
assets  of  the Trust.  For each such evaluation there  shall  be
deducted  from the sum of the above (i) amounts representing  any
applicable  taxes  or governmental charges  payable  out  of  the
respective   Trust  and  for  which  no  deductions  shall   have
previously  been made for the purpose of addition to the  Reserve
Account, (ii) amounts representing estimated accrued expenses  of
such  Trust including but not limited to unpaid fees and expenses
of  the  Trustee,  the Evaluator, the Portfolio  Supervisor,  the
Depositor and counsel, in each case as reported by the Trustee to
the  Depositor on or prior to the date of evaluation,  and  (iii)
any monies identified by the Trustee as held for distribution  to
Unit holders of record as of a Record Date or for payment of  the
Redemption  Value  of Units tendered prior to the  date  of  such
Trust Evaluation.  The resulting figure is herein called a "Trust
Fund  Evaluation."  The value of the pro rata share of each  Unit
of  the  respective  Trust determined on the basis  of  any  such
evaluation shall be referred to herein as the "Unit Value."
     
     For  each  day on which the Trustee shall make a Trust  Fund
Evaluation  it  shall also determine "Unit Value" for  such  day.
Such "Unit Value" shall be determined by dividing said Trust Fund
Evaluation by the number of Units outstanding on such day.
     
       Section  5.02. Redemptions  by  Trustee; Purchases  by
Depositor. Any Unit tendered  for redemption by a Unit holder or
his duly  authorized attorney  to  the Trustee by means of an
appropriate request  for redemption  in form approved by Trustee
in the City of  New  York shall  be  paid  by  the  Trustee on  the
seventh  calendar  day following  the  day  on which tender for redemption
is  made  in proper  form,  provided that if such day  of  payment  is not  a
Business  Day,  then such payment shall be on the first  Business
Day  prior  thereto (being herein called the "Settlement  Date").
Subject  to the next succeeding paragraph and subject to  payment
by  such  Unit  holder  of any tax or other governmental  charges
which  may be imposed thereon, such redemption is to be  made  by
payment  of cash equivalent to the Unit Value determined  on  the
basis  of  a  Trust  Fund  Evaluation  made  in  accordance  with
Section  5.01  determined  by the Trustee  as  of  the  close  of
business  on  the Redemption Date, multiplied by  the  number  of
Units  tendered  for  redemption (herein called  the  "Redemption
Value"), or if the Unit holder wishes to redeem a number of Units
less  than  all  those so tendered, multiplied by the  number  of
Units  so  designated by such Unit holder for redemption.   Units
received for redemption by the Trustee on any day after 4:00 p.m.
Eastern  time will be held by the Trustee until the next  day  on
which the New York Stock Exchange is open for trading and will be
deemed  to have been tendered on such day for redemption  at  the
Redemption Value computed on that day.
     
     The  portion of the Redemption Value which represents income
shall  be  withdrawn  from  the  Income  Account  to  the  extent
available.   The balance paid on any Redemption Value,  including
income  not  paid  from  the Income Account,  if  any,  shall  be
withdrawn  from the Capital Account to the extent that funds  are
available  for  such purpose.  If such available funds  shall  be
insufficient, the Trustee shall sell such Securities as have been
designated on the current list for such purpose by the  Portfolio
Supervisor,  as  hereinafter in this Section  5.02  provided,  in
amounts as the Trustee in its discretion shall deem advisable  or
necessary  in order to fund the Capital Account for  purposes  of
such  redemption, provided, however, that Zero Coupon Obligations
may  not be sold unless the Depositor and Trustee, which may rely
on  the advice of the Portfolio Supervisor, have determined  that
the  face  value  of the Zero Coupon Obligations remaining  after
such  proposed  sale, divided by the number of Units  outstanding
after  the  tendered Units are redeemed, shall  equal  or  exceed
$10.00; a written certification as to such determination shall be
executed by the Depositor and Trustee and preserved in the  Trust
records  with  a  copy  of  each such  written  certification  to
Standard  & Poor's Corporation so long as Units of the Trust  are
rated  by  them.  Within 90 days of the fiscal year  end  of  the
Trust,  the  Depositor shall obtain, at its  expense,  an  annual
written certification from the independent public accountants  as
to  such determination which will also be provided to Standard  &
Poor's  Corporation so long as Units of the Trust  are  rated  by
them.   In the event that (i) Zero Coupon Obligations may not  be
sold  to  fund  a  redemption of Units  pursuant  to  the  second
preceding  sentence, and (ii) no other Trust assets are available
for liquidation to fund such redemption, the Trustee will advance
to  the  Trust  such  amounts as may  be  necessary  to  pay  the
Redemption  Value  of the tendered Units.  The Trustee  shall  be
reimbursed the amount of any such advance from the Trust as  soon
as Zero Coupon Obligations may be sold in such amount as will not
reduce  the face amount of Zero Coupon Obligations still held  in
the Trust below the amount required to distribute $10.00 per Unit
from  the  proceeds of the sale or maturity of  the  Zero  Coupon
Obligations  upon the termination of the Trust on  the  Mandatory
Termination  Date.   The  Trustee  shall  be  deemed  to  be  the
beneficial owner of the Zero Coupon Obligations held in the Trust
to  the  extent  of all amounts advanced by it pursuant  to  this
Section 5.02, and such advances shall be secured by a lien on the
Trust  prior to the interest of Unit holders, provided,  however,
that  the Trustee's beneficial interest in the Trust and the lien
securing  such interest shall not at any time exceed such  amount
as  would  reduce the amount distributable from  the  Trust  upon
maturity  or sale of Zero Coupon Obligations upon the termination
of  the  Trust  on the Mandatory Termination Date  to  less  than
$10.00 per Unit.  Sale of Securities by the Trustee shall be made
in such manner as the Trustee shall determine will bring the best
price  obtainable  for  the  Trust.  In  the  event  that  either
(i)  funds are withdrawn from the Capital Account and are applied
to  the  payment  of  income  upon any  redemption  of  Units  or
(ii)  Securities are sold for the payment of the Redemption Value
and  any portion of the proceeds of such sale is applied  to  the
payment  of  income upon such redemption, then,  in  either  such
event,  the Capital Account shall be reimbursed therefor at  such
time  as  sufficient funds may be next available  in  the  Income
Account for such purpose.
     
     The  Trustee  may  in  its discretion,  and  shall  when  so
directed  by  the  Depositor in writing,  suspend  the  right  of
redemption  for Units of a Trust or postpone the date of  payment
of  the  Redemption  Value  for more  than  seven  calendar  days
following the day on which tender for redemption is made (i)  for
any  period  during which the New York Stock Exchange  is  closed
other than customary weekend and holiday closings or during which
trading  on the New York Stock Exchange is restricted;  (ii)  for
any  period during which an emergency exists as a result of which
disposal  by  such  Trust  of the Securities  is  not  reasonably
practicable  or  it  is  not  reasonably  practicable  fairly  to
determine in accordance herewith the value of the Securities;  or
(iii)  for  such  other  period as the  Securities  and  Exchange
Commission  may by order permit, and shall not be liable  to  any
person or in any way for any loss or damage which may result from
any such suspension or postponement.
     
     Not  later than 12:00 p.m. Eastern time on the day of tender
of  any  Unit  for  redemption by a Unit holder  other  than  the
Depositor, the Trustee shall notify the Depositor of such tender.
The  Depositor  shall  have the right to purchase  such  Unit  by
notifying  the Trustee of its election to make such  purchase  as
soon as practicable thereafter but in no event subsequent to 1:00
p.m. Eastern time on the day on which such Unit was tendered  for
redemption.   Such  purchase shall be  made  by  payment  by  the
Depositor to the Unit holder on the Redemption Date of an  amount
not  less  than  the  Redemption Value which would  otherwise  be
payable  by  the  Trustee to such Unit holder.  So  long  as  the
Depositor  maintains a bid in the secondary market, the Depositor
may  repurchase the Units tendered to the Trustee for  redemption
by the Depositor but shall be under no obligation to maintain any
bids  and may, at any time while so maintaining such bids,  cease
to  do  so  immediately at any time or from time to time  without
notice.
     
     Any Units so purchased by the Depositor may at the option of
the  Depositor be tendered to the Trustee for redemption  at  the
unit  investment  trust  office of  the  Trustee  in  the  manner
provided in the first paragraph of this Section 5.02.
     
     Notwithstanding   the   foregoing   provisions    of    this
Section  5.02, until 1:30 p.m. Eastern time on the day  on  which
such  Unit  was  tendered for redemption the  Trustee  is  hereby
irrevocably authorized in its discretion, in the event  that  the
Depositor does not purchase any Units tendered to the Trustee for
redemption, or in the event that a Unit is being tendered by  the
Depositor  for  redemption, in lieu of redeeming Units,  to  sell
Units in the over-the-counter market through any broker-dealer of
its choice for the account of the tendering Unit holder at prices
which will return to the Unit holder an amount in cash, net after
deducting   brokerage  commissions,  transfer  taxes  and   other
charges, equal to or in excess of the Redemption Value which such
Unit  holder would otherwise be entitled to receive on redemption
pursuant to this Section 5.02. The Trustee shall pay to the  Unit
holder the net proceeds of any such sale on the day on which such
Unit holder would otherwise be entitled to receive payment of the
Redemption Value hereunder.
     
     The Depositor shall maintain with the Trustee a current list
of  Securities designated to be sold for the purpose  of  funding
the   Capital  Account  for  redemption  of  Units  tendered  for
redemption and, to the extent necessary, for payment of  expenses
under this Indenture.  In connection therewith, the Depositor may
specify  in the Trust Agreement the minimum principal amounts  of
any  Securities  to be sold at any one time.   If  the  Depositor
shall  for  any reason fail to maintain such a list, the  Trustee
may in its sole discretion designate a current list of Securities
for  such  purposes  but prior to the sale  of  any  Zero  Coupon
Obligations  the Trustee shall receive a certification  from  the
Depositor  and  Trustee  to the effect described  in  the  second
paragraph of this Section 5.02. The net proceeds of any  sale  of
Securities  from such list representing income shall be  credited
to the Income Account and then disbursed therefrom for payment of
expenses  and payments to Unit holders required to be paid  under
this  Indenture.  Any balance remaining after such  disbursements
shall remain credited to the Capital Account.
     
     Neither  the  Depositor nor the Trustee shall be  liable  or
responsible  in  any  way for depreciation or  loss  incurred  by
reason   of  any  sale  of  Securities  made  pursuant  to   this
Section 5.02.
     
           Section  5.03.   Transfer  of  Units.   Units  may  be
transferred  by the registered holder thereof by presentation  of
transfer  instructions, in form satisfactory to the  Trustee,  to
the  Trustee  at the unit investment trust office of the  Trustee
accompanied  by such documents as the Trustee deems necessary  to
evidence  the  authority of the person making such  transfer  and
executed  by  the  registered holder or his authorized  attorney,
whereupon  the  Trustee shall make proper  notification  of  such
transfer on the registration books of the Trustee.
     
     A sum sufficient to pay any tax or other governmental charge
that may be imposed in connection with any such transfer shall be
paid by the Unit holder to the Trustee.
                                
                ARTICLE VI     TRUSTEEARTICLE VI
                                
                             TRUSTEE
     
            Section   6.01.   General  Definition   of   Trustees
Liabilities,  Rights  and  Duties;.  The  Trustee  shall  in  its
discretion undertake such action as it may deem necessary at  any
and  all times to protect each Trust and the rights and interests
of  the  Unit  holders pursuant to the terms of  this  Indenture;
provided,  however, that the expenses and costs of such  actions,
undertakings or proceedings shall be reimbursable to the  Trustee
from  the  Income  and Capital Accounts of such  Trust,  and  the
payment of such costs and expenses shall be secured by a lien  on
such Trust prior to the interest of Unit holders, subject to  the
provisions  of Section 3.15.Section 6.01.     General  Definition
of  Trustees Liabilities, Rights and Duties;.  The Trustee  shall
in  its discretion undertake such action as it may deem necessary
at  any  and  all times to protect each Trust and the rights  and
interests  of  the  Unit holders pursuant to the  terms  of  this
Indenture; provided, however, that the expenses and costs of such
actions, undertakings or proceedings shall be reimbursable to the
Trustee  from the Income and Capital Accounts of such Trust,  and
the payment of such costs and expenses shall be secured by a lien
on  such Trust prior to the interest of Unit holders, subject  to
the provisions of Section 3.15.
     
     In addition to and notwithstanding the other duties, rights,
privileges and liabilities of the Trustee as otherwise set forth,
the liabilities of the Trustee are further defined as follows:
     
           (a)   All  moneys  deposited with or received  by  the
Trustee  hereunder related to a Trust shall be held by it without
interest  in  trust within the meaning of the Investment  Company
Act of 1940, as part of the Trust Fund or the Reserve Account  of
such Trust until required to be disbursed in accordance with  the
provisions  of this Indenture, and such moneys will be segregated
by  separate  recordation on the trust ledger of the  Trustee  so
long   as  such  practice  preserves  a  valid  preference  under
applicable  law,  or if such preference is not so  preserved  the
Trustee  shall handle such moneys in such other manner  as  shall
constitute  the segregation and holding thereof in  trust  within
the meaning of the Investment Company Act of 1940.
     
           (b)   The Trustee shall be under no liability for  any
action  taken in good faith on any appraisal, paper, order  list,
demand,  request, consent, affidavit, notice, opinion, direction,
evaluation, endorsement, assignment, resolution, draft  or  other
document,  whether or not of the same kind, prima facie  properly
executed, or for the disposition of moneys, Securities or  Units,
pursuant to this Indenture, or in respect of any evaluation which
it  is required to make or is required or permitted to have  made
by  others under this Indenture or otherwise, except by reason of
its  own  negligence,  lack of good faith or willful  misconduct,
provided  that the Trustee shall not in any event  be  liable  or
responsible  for  any  evaluation made  by  the  Evaluator.   The
Trustee  may  construe any of the provisions of  this  Indenture,
insofar  as  the same may appear to be ambiguous or  inconsistent
with  any  other provisions hereof, and any construction  of  any
such  provisions  hereof by the Trustee in good  faith  shall  be
binding upon the parties hereto.
     
           (c)   The Trustee shall not be responsible for  or  in
respect  of  the recitals herein, the validity or sufficiency  of
this  Indenture or for the due execution hereof by the Depositor,
the  Portfolio  Supervisor, or the Evaluator, or  for  the  form,
character, genuineness, sufficiency, value or validity of any  of
the  Securities (except that the Trustee shall be responsible for
the  exercise  of  due  care in determining  the  genuineness  of
Securities delivered to it pursuant to contracts for the purchase
of  such  Securities) or for or in respect  of  the  validity  or
sufficiency of the Units (except for the due execution thereof by
the  Trustee) or for the due execution thereof by the  Depositor,
and  the Trustee shall in no event assume or incur any liability,
duty or obligation to any Unit holder or the Depositor other than
as  expressly  provided for herein.  The  Trustee  shall  not  be
responsible for or in respect of the validity of any signature by
or  on  behalf of the Depositor, the Portfolio Supervisor or  the
Evaluator.
     
          (d)  The Trustee shall be under no obligation to appear
in,  prosecute  or  defend any action which in  its  opinion  may
involve  it in expense or liability, unless as often as  required
by the Trustee it shall be furnished with reasonable security and
indemnity  against such expense or liability, and  any  pecuniary
cost  of  the Trustee from such actions shall be deductible  from
and  a  charge  against the Income and Capital  Accounts  of  the
affected  Trust or Trusts.  The Trustee shall, in its discretion,
undertake  such action as it may deem necessary at  any  and  all
times  to protect the Trust and the rights and interests  of  the
Unit  holders  pursuant to the terms of this Indenture,  provided
however,   that   the  expenses  and  costs  of   such   actions,
undertakings or proceedings shall be reimbursable to the  Trustee
from the Income and Capital Accounts.
     
            (e)    The  Trustee  may  employ  agents,  attorneys,
accountants  and  auditors and shall not be  answerable  for  the
default  or misconduct of any such agents, attorneys, accountants
or  auditors  if such agents, attorneys, accountants or  auditors
shall have been selected with reasonable care.  The Trustee shall
be  fully protected in respect of any action under this Indenture
taken  or  suffered in good faith by the Trustee,  in  accordance
with  the opinion of its counsel.  The fees and expenses  charged
by   such  agents,  attorneys,  accountants  and  auditors  shall
constitute  an expense of the Trust reimbursable from the  Income
and  Capital  Accounts  of the affected Trust  as  set  forth  in
Section 6.04 hereof.
     
           (f)   If  at  any  time the Depositor  shall  fail  to
undertake or perform any of the duties which by the terms of this
Indenture  are  required by it to be undertaken or performed,  or
such  Depositor  shall become incapable of  acting  or  shall  be
adjudged a bankrupt or insolvent, or a receiver of such Depositor
or  of  its  property shall be appointed, or any  public  officer
shall take charge or control of such Depositor or of its property
or  affairs  for  the purpose of rehabilitation, conservation  or
liquidation, then in any such case, the Trustee may: (1)  appoint
a  successor depositor (which may be the Trustee) who  shall  act
hereunder  in  all  respects in place of  such  Depositor,  which
successor shall be satisfactory to the Trustee, and which may  be
compensated at rates deemed by the Trustee to be reasonable under
the  circumstances, by deduction ratably from the Income  Account
of  the affected Trusts or, to the extent funds are not available
in such Account, from the Capital Account of the affected Trusts,
but  no  such  deduction shall be made exceeding such  reasonable
amount as the Securities and Exchange Commission may prescribe in
accordance with Section 26(a)(2)(C) of the Investment Company Act
of  1940,  or (2) terminate this Indenture and the trust  created
hereby  and  liquidate the Trust Fund in the manner  provided  in
Section 8.02.
     
           (g)   If  by  reason of the Depositor's redemption  of
Units of a Trust not theretofore sold constituting more than  60%
of the number of Units initially authorized, the net worth of the
Trust  is  reduced  to  less than 40% of the aggregate  principal
amount  of  Securities deposited in such Trust at the termination
of   the  Initial  Offering  Period,  the  Trustee  may  in   its
discretion,  and  shall  when  so  directed  by  the   Depositor,
terminate  this  Indenture  and  the  trust  created  hereby  and
liquidate such Trust, all in the manner provided in Section 8.02.
     
           (h)   In no event shall the Trustee 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
hereunder  or  upon or in respect of any Trust which  it  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 the premises.  For all such taxes and charges and
for  any expenses, including counsel fees, which the Trustee  may
sustain  or  incur  with respect to such taxes  or  charges,  the
Trustee shall be reimbursed and indemnified out of the Income and
Capital  Accounts of the affected Trust, and the payment of  such
amounts  so paid by the Trustee shall be secured by a prior  lien
on such Trust.
     
           (i)   No  payment to a Depositor or to  any  principal
underwriter  (as defined in the Investment Company Act  of  1940)
for  the  Trust  or to any affiliated person (as so  defined)  or
agent  of  a  Depositor or such underwriter shall be allowed  the
Trustee  as  an  expense except for payment  of  such  reasonable
amounts  as the Securities and Exchange Commission may  prescribe
as    compensation   for   performing   bookkeeping   and   other
administrative services of a character normally performed by  the
Trustee.
     
            (j)   The  Trustee,  except  by  reason  of  its  own
negligence  or  willful misconduct, shall not be liable  for  any
action  taken  or suffered to be taken by it in  good  faith  and
believed by it to be authorized or within the discretion,  rights
or powers conferred upon it by this Indenture.
     
           (k)   The  Trustee  in  its individual  or  any  other
capacity  may become an owner or pledgee of, or be an underwriter
or  dealer  in respect of, obligations issued by the same  issuer
(or  an  affiliate of such issuer) of any Securities at any  time
held  as  part of the Trust and may deal in any manner  with  the
same or with the issuer (or an affiliate of the issuer) with  the
rights and powers as if it were not the Trustee hereunder.
     
           (1)   The  Trust may include a letter  or  letters  of
credit  meeting  of  the requirements of  Section  2.04  for  the
purchase  of  Securities or Contract Obligations  issued  by  the
Trustee  in  its  individual capacity  for  the  account  of  the
Depositor  and the Trustee may otherwise deal with the  Depositor
and the Trust within the same rights and powers as if it were not
the Trustee hereunder, provided that the Trustee's unsecured debt
is rated AAA or Al+ by Standard & Poor's Corporation.
     
     Notwithstanding  any  provision  to  the  contrary  in  this
Indenture, no Zero Coupon Obligations may be sold to pay the fees
and  expenses  of the Trust, including, without limitation,  fees
and expenses set forth in Section 8.02(a), (b) and (c).
     
          Section 6.02.  Books, Records and Reports.  The Trustee
shall  keep  proper  books  of record  and  account  of  all  the
transactions of each Trust under this Indenture at its  corporate
trust office, including a record of the name and address of,  and
the  Units  issued by each Trust and held by, every Unit  holder,
and  such  books  and  records of each Trust  shall  be  open  to
inspection  by  any Unit holder of such Trust at  all  reasonable
times  during the usual business hours.  The Trustee  shall  make
such annual or other reports as may from time to time be required
under  any  applicable  state  or  federal  statute  or  rule  or
regulation thereunder.
     
     So  long  as the Depositor is making a secondary market  for
the  Units and otherwise as desired by the Trustee, the  accounts
of  the  Trust  shall  be  audited  not  less  than  annually  by
independent public accountants designated from time  to  time  by
the Depositor and the Trustee and the reports of such accountants
shall   be  furnished  by  the  Trustee  to  Standard  &   Poor's
Corporation so long as Units of the Trust are rated by them  and,
upon  request,  to  Unit holders.  So long as  the  Depositor  is
making a secondary market for Units, the Depositor shall bear the
cost  of such annual audits to the extent such cost exceeds  $.50
per  1,000  Units of approximately $10.00 per Unit value  on  the
Initial Date of Deposit (such number to be adjusted appropriately
with respect to Trusts having different initial Unit value).
     
     To  the extent permitted under the Investment Company Act of
1940  as  evidenced by an opinion of independent counsel  to  the
Depositor  satisfactory  to the Trustee  or  "no-action"  letters
issued  by  or  published interpretations of  the  staff  of  the
Securities  and Exchange Commission, the Trustee  shall  pay,  or
reimburse to the Depositor or others, from the Income or  Capital
Account the costs of the preparation of documents and information
with  respect  to  each Trust required by law  or  regulation  in
connection with the maintenance of a secondary market in units of
each  Trust.   Such  costs may include but  are  not  limited  to
accounting and legal fees, blue sky registration and filing fees,
printing  expenses  and  other  reasonable  expenses  related  to
documents required under Federal and state securities laws.
     
           Section  6.03.   Indenture and List of  Securities  on
File.   The  Trustee  shall keep a certified  copy  or  duplicate
original of this Indenture on file at its corporate trust  office
available for inspection at all reasonable times during the usual
business  hours by any Unit holder, together with a current  list
of the Securities in each Trust.
     
          Section 6.04.  Compensation.  Subject to the provisions
of  Section  3.15  hereof, including the assumption  of  expenses
therein,  the  Trustee shall receive at the times  set  forth  in
Section  3.05,  as  compensation for performing  ordinary  normal
recurring services under this Indenture, an amount calculated  at
the  annual compensation rate stated in the Trust Agreement.  The
Trustee shall charge a pro rated portion of its annual fee at the
times specified in Section 3.05, which pro rated portion shall be
calculated  on the basis of the largest number of  Units  in  the
Trust outstanding as of January 1 of such year except for a Trust
during  the year or years in which an initial offering period  as
determined  in  Section 4.01 of this Indenture occurs,  in  which
case the fee for a month is based on the Units outstanding at the
end  of such month.  The Trustee may from time to time adjust its
compensation  as set forth above, provided that total  adjustment
upward  does  not,  at  the time of such adjustment,  exceed  the
percentage  of  the  total increase, after the  date  hereof,  in
consumer  prices  for services as measured by the  United  States
Department  of Labor Consumer Price Index entitled "All  Services
Less  Rent".   The  consent or concurrence  of  any  Unit  holder
hereunder  shall  not  be  required for any  such  adjustment  or
increase.   Such  compensation shall be charged  by  the  Trustee
against  the  Income and Capital Accounts of  each  Trust  on  or
immediately   after  the  Record  Date  on  which   such   period
terminates;  provided, however, that such compensation  shall  be
deemed to provide only for the usual, normal and proper functions
undertaken as Trustee pursuant to this Indenture.
     
     The Trustee shall charge the Income and Capital Accounts for
any  and  all  expenses  and  disbursements  incurred  hereunder,
including  legal and auditing expenses, and for any extraordinary
services performed hereunder, which extraordinary services  shall
include but not be limited to all costs and expenses incurred  by
the  Trustee  in  making  any annual or other  reports  or  other
documents  referred to in Section 6.02; provided,  however,  that
the  amount  of  any  such  charge which  has  not  been  finally
determined  as  of  any  Record Date may  be  estimated  and  any
necessary adjustments shall be made.  Provided, further, that  if
the  balances  in  the  Income  and  Capital  Accounts  shall  be
insufficient  to  provide for amounts payable  pursuant  to  this
Section 6.04, the Trustee shall have the power to sell Securities
in  the manner provided in Section 5.02; provided, however,  that
no  Zero  Coupon  Obligations may be sold  to  pay  any  fees  or
expenses of the Trust.  If other Securities are not available  in
the Trust's Accounts to sell for such purpose, then such fees and
expenses  shall be paid in accordance with Section  3.15  hereof.
The  Trustee  shall not be liable or responsible in any  way  for
depreciation or loss incurred by reason of any such sale.
     
     The  Trustee  shall be indemnified ratably by  the  affected
Trust and held harmless against any loss or liability accruing to
it  without  negligence, bad faith or willful misconduct  on  its
part,  arising  out  of or in connection with the  acceptance  or
administration  of this Trust, including the costs  and  expenses
(including counsel fees) of defending itself against any claim of
liability  in  the  premises, including any  loss,  liability  or
expense incurred in acting pursuant to written directions to  the
Trustee  given  by the Depositor from time to time in  accordance
with  the provisions of this Indenture or in undertaking  actions
from  time  to  time  which the Trustee deems  necessary  in  its
discretion  to protect the Trust and the rights and interests  of
the  Unit  holders pursuant to the terms of this Indenture.   Any
monies  payable to the Trustee under this Section 6.04  shall  be
secured  by  a  lien on the Trust prior to the interest  of  Unit
holders.
     
          Section    6.05.      Removal    and    Resignation    of
Trustee; Successor.  The following provisions shall provide  for
the removal and resignation of the Trustee and the appointment of
any successor trustee:
     
           (a)   The Trustee or any trustee or trustees hereafter
appointed  may resign and be discharged of the Trusts created  by
this  Indenture, by executing an instrument in writing  resigning
as  Trustee of such Trusts and filing same with the Depositor and
mailing  a  copy of a notice of resignation to all  Unit  holders
then  of  record, not less than 60 days before the date specified
in  such  instrument  when,  subject  to  Section  6.05(e),  such
resignation  is  to take effect.  Upon receiving such  notice  of
resignation,  the  Depositor shall promptly appoint  a  successor
trustee  as  hereinafter  provided,  by  written  instrument,  in
duplicate, one copy of which shall be delivered to the  resigning
Trustee  and one copy to the successor trustee.  In case  at  any
time  the  Trustee shall become incapable of acting, or shall  be
adjudged a bankrupt or insolvent, or a receiver of the Trustee or
of  its property shall be appointed, or any public officer  shall
take  charge  or  control of the Trustee or of  its  property  or
affairs  for  the  purposes  of rehabilitation,  conservation  or
liquidation, then in any such case the Depositor may  remove  the
Trustee and appoint a successor trustee by written instrument, in
duplicate, one copy of which shall be delivered to the Trustee so
removed  and one copy to the successor trustee.  Notice  of  such
resignation  or  removal  of  a  trustee  and  appointment  of  a
successor  trustee  shall  be mailed by  the  successor  trustee,
promptly  after its acceptance of such appointment, to each  Unit
holder  then  of  record and to Standard & Poor's Corporation  so
long as Units of the Trust are rated by them.
     
           (b)   Any successor trustee appointed hereunder  shall
execute,  acknowledge  and deliver to the Depositor  and  to  the
resigning  or  removed  Trustee  an  instrument  accepting   such
appointment  hereunder, and such successor  trustee  without  any
further act, deed or conveyance shall become vested with all  the
rights,  powers  and  duties and obligations of  its  predecessor
hereunder with like effect as if originally named Trustee  herein
and  shall  be  bound  by all the terms and  conditions  of  this
Indenture.   Upon  the  request of such  successor  trustee,  the
Depositor  and  the  resigning  or removed  Trustee  shall,  upon
payment  of any amounts due the resigning or removed Trustee,  or
provision  therefor  to the satisfaction  of  such  resigning  or
removed  Trustee, execute and deliver an instrument  acknowledged
by  it transferring to such successor trustee all the rights  and
powers of the resigning or removed Trustee; and the resigning  or
removed  Trustee  shall transfer, deliver and  pay  over  to  the
successor trustee all Securities and moneys at the time  held  by
it hereunder, together with all necessary instruments of transfer
and assignment or other documents properly executed necessary  to
effect  such  transfer and such of the records or copies  thereof
maintained   by   the  resigning  or  removed  Trustee   in   the
administration  hereof  as  may be  requested  by  the  successor
trustee,  and shall thereupon be discharged from all  duties  and
responsibilities  under  this Indenture.   The  retiring  Trustee
shall, nevertheless, retain a lien upon all Securities and  money
held  by it hereunder to secure any amounts then due the retiring
Trustee.
     
           (c)  In case at any time the Trustee shall resign  and
no  successor trustee shall have been appointed and have accepted
appointment within 30 days after notice of resignation  has  been
received  by  the Depositor, the retiring Trustee  may  forthwith
apply to a court of competent jurisdiction for the appointment of
a  successor  trustee.   Such  court may  thereupon,  after  such
notice,  if any, as it may deem proper and prescribe,  appoint  a
successor trustee.
     
           (d)   Any corporation into which any trustee hereunder
maybe  merged  or  with  which it may  be  consolidated,  or  any
corporation resulting from any merger or consolidation  to  which
any  trustee  hereunder shall be a party, shall be the  successor
trustee  under this Indenture without the execution or filing  of
any  paper, instrument or further act to be done on the  part  of
the parties hereto, anything herein, or in any agreement relating
to  such  merger or consolidation, by which any such trustee  may
seek  to retain certain powers, rights and privileges theretofore
obtaining  for  any  period  of time  following  such  merger  or
consolidation, to the contrary notwithstanding.
     
           (e)   Any  resignation or removal of the  Trustee  and
appointment of a successor trustee pursuant to this Section shall
become  effective upon acceptance of appointment by the successor
trustee as provided in subsection (b) hereof.
     
           Section 6.06.  Qualifications of Trustee.  The Trustee
shall  be  a corporation organized and doing business  under  the
laws  of  the  United  States  or any  state  thereof,  which  is
authorized under such laws to exercise corporate trust powers and
having  at  all times an aggregate capital, surplus and undivided
profits of not less than $5,000,000.
              ARTICLE VII    RIGHTS OF UNIT HOLDERS
                           ARTICLE VII
                                
                     RIGHTS OF UNIT HOLDERS
     
          Section 7.01.  Beneficiaries of Trust.  By the purchase
and  acceptance  or other lawful delivery and acceptance  of  any
Unit, the Unit holder shall be deemed to be a beneficiary of such
Trust  created by this Indenture and vested with all right, title
and interest in such Trust to the extent of the Unit or Units set
forth and subject to the terms and conditions of this Indenture.
     
           Section  7.02.   Rights,  Terms  and  Conditions.   In
addition  to the other rights and powers set forth in  the  other
provisions  and  conditions of this Indenture, the  Unit  holders
shall  have the following rights and powers and shall be  subject
to the following terms and conditions:
     
           (a)   A  Unit  holder may at any  time  prior  to  the
Trustee's close of business as of the date on which the Trust  is
terminated  tender  his  Units  to the  Trustee  for  redemption,
subject to and in accordance with Section 5.02.
     
           (b)   The death or incapacity of any Unit holder shall
not  operate to terminate this Indenture or a related Trust,  nor
entitle his legal representatives or heirs to claim an accounting
or  to  take  any action or proceeding in any court of  competent
jurisdiction for a partition or winding up of the Trust Fund or a
related  Trust, nor otherwise affect the rights, obligations  and
liabilities  of  the parties hereto or any of  them.   Each  Unit
holder  expressly waives any right he may have under any rule  of
law,  of  the provisions of any statute, or otherwise, to require
the  Trustee at any time to account, in any manner other than  as
expressly  provided  in  this  Indenture,  in  respect   of   the
Securities or moneys from time to time received, held and applied
by the Trustee hereunder.
     
           (c)  No Unit holder shall have any right to vote or in
any  manner otherwise control the operation and management of the
Trust Fund, a related Trust, or the obligations and management of
the  Trust  Fund, or the obligations of the parties  hereto,  nor
shall anything herein set forth, be construed so as to constitute
the  Unit holders from time to time as partners or members of  an
association;  nor  shall  any  Unit  holder  ever  be  under  any
liability to any third persons by reason of any action  taken  by
the parties to this Indenture, or any other cause whatsoever.


                          ARTICLE VIII
                                
         ADDITIONAL COVENANTS; MISCELLANEOUS PROVISIONS
     
           Section  8.01.   Amendments.  This  Indenture  may  be
amended from time to time by the Depositor and Trustee hereto  or
their  respective successors, without the consent of any  of  the
Unit  holders  (a)  to  cure  any  ambiguity  or  to  correct  or
supplement any provision contained herein which may be  defective
or inconsistent with any other provision contained herein; or (b)
to  make  such  other  provision regarding matters  or  questions
arising hereunder as shall not adversely affect the interests  of
the  Unit  holders; provided, however, that in no event  may  any
amendment   be   made   which   would   adversely   affect    the
characterization  of  the Trust as a grantor  trust  for  federal
income tax purposes.  This Indenture may not be amended, however,
without the consent of all Unit holders then outstanding,  so  as
(1) to permit, except in accordance with the terms and conditions
hereof,  the acquisition hereunder of any Securities  other  than
those  specified in Schedule A to the Trust Agreement, or (2)  to
reduce the aforesaid percentage of Units the holders of which are
required  to  consent  to  certain  of  such  amendments.    This
Indenture may not be amended so as to reduce the interest in  the
Trust  represented by Units without the consent of  all  affected
Unit holders.
     
     Promptly  after  the  execution of any such  amendment,  the
Trustee   shall  furnish  written  notification   to   all   then
outstanding  Unit holders of the substance of such amendment  and
to  Standard & Poor's Corporation so long as Units of  the  Trust
are rated by them.
     
           Section  8.02.  Termination.  This Indenture and  each
Trust   created   hereby  shall  terminate  upon  the   maturity,
redemption, sale or other disposition as the case may be  of  the
last   Security  held  in  such  Trust  hereunder  unless  sooner
terminated  as  hereinbefore specified, and may be terminated  at
any  time  by the written consent of 100% of the Unit holders  of
the  respective Trust; provided that in no event shall any  Trust
continue beyond the Mandatory Termination Date.  Upon the date of
termination,  the  registration books of  the  Trustee  shall  be
closed.
     
     Written  notice of any termination, specifying the  time  or
times at which the Unit holders holding Units may surrender  such
Units  for  redemption and the date, determined by  the  Trustee,
upon which the transfer books of the Trustee, maintained pursuant
to  Section  6.01, shall be closed with respect to the terminated
Trust  shall  be  given by the Trustee to Unit  holders  of  such
terminated Trust.  Within a reasonable period of time after  such
termination,  the  Trustee  shall  liquidate  the   Zero   Coupon
Obligations then held, if any, and such of the Mutual Fund shares
as  the  Trustee shall determine necessary to provide  for  Trust
fees  and  expenses  and  as may be necessary  to  liquidate  any
fractional  shares  which  may not  be  distributed  in  kind  as
provided hereafter, and shall:
     
           (a)  deduct from the Income Account of such Trust  or,
to  the  extent that funds are not available in such  Account  of
such  Trust, from the Capital Account of such Trust, and  pay  to
itself individually an amount equal to the sum of (i) its accrued
compensation  for  its  ordinary  recurring  services,  (ii)  any
compensation due it for its extraordinary services in  connection
with such Trust, and (iii) any costs, expenses or indemnities  in
connection with such Trust as provided herein;
     
           (b)  deduct from the Income Account of such Trust  or,
to  the extent that funds are not available in such Account, from
the  Capital  Account of such Trust, and pay accrued  and  unpaid
fees  of  the Evaluator, the Portfolio Supervisor and counsel  in
connection with such Trust, if any;
     
           (c)   deduct from the Income Account of such Trust  or
the  Capital  Account  of such Trust any  amounts  which  may  be
required  to  be deposited in the Reserve Account to provide  for
payment of any applicable taxes or other governmental charges and
any other amounts which may be required to meet expenses incurred
under this Indenture in connection with such Trust;
     
           (d)  distribute to each Unit holder such Unit holder's
(i)  pro rata share of the remaining Mutual Fund shares, in kind,
to  the extent of the fractional portion of a share allowed to be
transferred  on the Transfer Books of the Mutual Fund,  and  (ii)
pro  rata  interest  in the balances of the  Income  and  Capital
Accounts and, on the conditions set forth in Section 3.04 hereof,
the  Reserve Account of the Trust in which he or she holds Units;
provided,  however,  that  not  less  than  60  days   prior   to
termination at the Mandatory Termination Date, the Trustee  shall
send a written notice to all Unit holders of record at such time,
indicating that they may, if they so elect by a properly computed
election  notice  received  by the  Trustee  no  later  than  the
Mandatory  Termination  Date, have the cash  component  of  their
termination  distributions  invested,  at  net  asset  value,  in
additional shares of the Mutual Fund.
     
           (e)   together  with such distribution  to  each  Unit
holder as provided for in (d), furnish to each such Unit holder a
final   distribution  statement,  setting  forth  the  data   and
information in substantially the form and manner provided for  in
Section 3.06 hereof.
     
     The  Trustee  shall be under no liability  with  respect  to
moneys held by it in the Income, Reserve and Capital Accounts  of
a  Trust upon termination except to hold the same in trust within
the  meaning  of  the  Investment Company Act  of  1940,  without
interest until disposed of in accordance with the terms  of  this
Indenture.
     
            Section  8.03.   Construction.   This  indenture   is
executed and delivered in the state of New York, and all laws  or
rules  of  construction of such state shall govern the rights  of
the parties hereto and the Unit holders and the interpretation of
the provisions hereof.
     
           Section  8.04.  Registration of Units.  The  Depositor
agrees and undertakes on its own part to register the Units  with
the  Securities  and  Exchange  Commission  or  other  applicable
governmental  agency,  Federal or state, pursuant  to  applicable
Federal  or  state  statutes,  if  such  registration  shall   be
required, and to do all things that may be necessary or  required
to  comply with this provision during the term of the Trust  Fund
created hereunder, and the Trustee shall incur no liability or be
under any obligation or expenses in connection therewith.
     
           Section  8.05.   Written Notice.  Any notice,  demand,
direction  or instruction to be given to the Depositor  hereunder
shall  be  in  writing  and  shall be duly  given  if  mailed  or
delivered  to  the  Depositor,  1001  Warrenville  Road,   Lisle,
Illinois   60532, or at such other address as shall be  specified
by the Depositor to the other parties hereto in writing.
     
     Any notice, demand, direction or instruction to be given  to
the Trustee shall be in writing and shall be duly given if mailed
or  delivered to the Trustee, 101 Barclay Street, New  York,  New
York, 10286, Attention:  Unit Investment Trust Administration, or
such  other address as shall be specified by the Trustee  to  the
other parties hereto in writing.
     
     Any notice, demand, direction or instruction to be given  to
the  Evaluator  hereunder shall be in writing and shall  be  duly
given if mailed or delivered to the Evaluator at 1001 Warrenville
Road, Lisle, Illinois 60532, or at such other address as shall be
specified  by  the  Evaluator  to the  other  parties  hereto  in
writing.
     
     Any notice, demand, direction or instruction to be given  to
the  Portfolio Supervisor shall be in writing and shall  be  duly
given if mailed or delivered to the Portfolio Supervisor at  1001
Warrenville  Road, Lisle, Illinois  60532 hereto  or  such  other
address as shall be specified by the Portfolio Supervisor to  the
other parties hereto in writing.
     
     Any  notice  to be given to the Unit holders shall  be  duly
given  if  mailed  by  first class mail with postage  prepaid  or
delivered  to  each  Unit holder at the address  of  such  holder
appearing on the registration books of the Trustee.
     
          Section 8.06.  Severability.  If any one or more of the
covenants,  agreements,  provisions or terms  of  this  Indenture
shall  be  held  contrary  to any express  provision  of  law  or
contrary   to  policy  of  express  law,  though  not   expressly
prohibited,  or  against public policy, or shall for  any  reason
whatsoever  be  held  invalid, then such  covenants,  agreements,
provisions or terms shall be deemed severable from the  remaining
covenants, agreements, provisions or terms of this Indenture  and
shall  in  no  way affect the validity or enforceability  of  the
other  provisions of this Indenture or the rights of the  holders
thereof.
     
            Section  8.07.   Dissolution  of  Depositor  Not   to
Terminate.   The  dissolution  of the  Depositor  for  any  cause
whatsoever shall not operate to terminate this Indenture  or  any
Trust  Fund insofar as the duties and obligations of the  Trustee
are concerned.
     
     IN  WITNESS WHEREOF, Nike Securities L.P., The Bank  of  New
York,  First  Trust Advisors L.P. and First Trust  Advisors  L.P.
have each caused these Standard Terms and Conditions of Trust  to
be  executed  and  the respective corporate  seal  to  be  hereto
affixed and attested (if applicable) by authorized officers;  all
as of the day, month and year first above written.

                              
                              NIKE SECURITIES L.P.,
                              Depositor
                              
                              
                              By         Carlos E. Nardo
                                       Senior Vice President
                              
                              
                              THE BANK OF NEW YORK,
                              Trustee
                              
                              
                              By        Jeffrey Bieselin
                                           Vice President
(SEAL)

Attest:



Ludim Sanabria
Vice President
                              
                              FIRST TRUST ADVISORS L.P.,
                                    Evaluator
                              
                              
                              By        Carlos E. Nardo
                                    Senior Vice President
                              
                              
                              
                              FIRST TRUST ADVISORS L.P.,
                                    Portfolio Supervisor
                              
                              
                              By        Carlos E. Nardo
                                    Senior Vice President
                              








 FIRST INVESTORS SPECIAL SITUATIONS GROWTH & TREASURY SECURITIES
                         TRUST, SERIES 1
                                
                                
                         TRUST AGREEMENT

                      Dated:  June 27, 1994
     
     This   Trust  Agreement  among  Nike  Securities  L.P.,   as
Depositor, The Bank of New York, as Trustee, First Trust Advisors
L.P.,  as  Evaluator, and First Trust Advisors L.P., as Portfolio
Supervisor,   sets   forth  certain  provisions   in   full   and
incorporates  other  provisions  by  reference  to  the  document
entitled  "Standard  Terms  and Conditions  of  Trust  for  First
Investors Special Situations Growth & Treasury Securities  Trust,
Series  1 and subsequent Series, Effective June 27, 1994" (herein
called  the "Standard Terms and Conditions of Trust"),  and  such
provisions as are incorporated by reference constitute  a  single
instrument.   All references herein to Articles and Sections  are
to  Articles and Sections of the Standard Terms and Conditions of
Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:

                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the  provisions of  Part  II  hereof,  all  the
provisions  contained  in the Standard Terms  and  Conditions  of
Trust are herein incorporated by reference in their entirety  and
shall  be deemed to be a part of this instrument as fully and  to
the  same extent as though said provisions had been set forth  in
full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The following special terms and conditions are hereby agreed
to:


      A.    The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.

      B.   (1)  The aggregate number of Units outstanding for the
Trust on the Initial Date of Deposit is 10,000 Units.

           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/10,000.
     
     Documents  representing this number of Units for  the  Trust
are being recorded on the books of the Trustee for the benefit of
the  Depositor pursuant to Section 2.03 of the Standard Terms and
Conditions of Trust.

      C.   The Percentage Ratio is as follows on the Initial Date
of Deposit:

$1,000 maturity value of Zero Coupon Obligations per 100  Units
to 2,840 shares of the Mutual Fund per 100 Units.

      D.    The  Record  Dates  shall be  as  set  forth  in  the
Prospectus under "Summary of Essential Information."

      E.    The Distribution Dates shall be as set forth  in  the
Prospectus under "Summary of Essential Information."

      F.   The Mandatory Termination Date for the Trust shall  be
August 15, 2005.

     G.   The Zero Coupon Obligations Maturity Date for the Trust
shall be August 15, 2005.

      H.   The Evaluator's compensation as referred to in Section
4.03  of the Standard Terms and Conditions of Trust shall  be  an
annual  fee  of  $0.20 per 1,000 Units calculated in  the  manner
described  in  Section  4.03  on  the  largest  number  of  Units
outstanding during each period in respect of which a  payment  is
made pursuant to Section 3.05, payable on a Distribution Date.

      I.    The  Trustee's Compensation Rate pursuant to  Section
6.04  of the Standard Terms and Conditions of Trust shall  be  an
annual  fee  of $0.85 per 1,000 Units, calculated in  the  manner
described in Section 6.04.  However, in no event, except  as  may
otherwise  be  provided in the Standard Terms and  Conditions  of
Trust,  shall  the Trustee receive compensation in any  one  year
from any Trust of less than $2,000 for such annual compensation.

      J.    The Initial Date of Deposit for the Trust is June 27,
1994.
     
     IN  WITNESS WHEREOF, Nike Securities L.P., The Bank  of  New
York  and  First Trust Advisors L.P. have each caused this  Trust
Agreement to be executed and the respective corporate seal to  be
hereto   affixed  and  attested  (if  applicable)  by  authorized
officers; all as of the day, month and year first above written.

                              NIKE SECURITIES L.P.,
                              Depositor
                              
                              
                              By     Carlos E. Nardo
                                     Senior Vice President
                              
                              
                              THE BANK OF NEW YORK,
                              Trustee
                              
                              
                              By      Jeffrey Bieselin
                                        Vice President
(SEAL)

Attest:



Ludim Sanabria
Vice President
                              FIRST TRUST ADVISORS L.P
                              Evaluator
                              
                              
                              By     Carlos E. Nardo
                                     Senior Vice President
                              
                              
                              
                              FIRST TRUST ADVISORS L.P.,
                              Portfolio Supervisor
                              
                              
                              By     Carlos E. Nardo
                                     Senior Vice President
 

                 SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
 First Investors Special Situations Growth & Treasury Securities
                         Trust, Series 1



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






                      UNDERWRITER AGREEMENT
                                
                                
                                
                                
                          June 27, 1994
                                
                                
                                

Nike Securities L.P
1001 Warrenville Road, Suite 300
Lisle, IL 60532

Gentlemen:

      1.    General.  We understand that you, Nike Securities L.P
(the   "Sponsor")   are   entering  into  this   agreement   (the
"Agreement") in counterpart with us for issues of First Investors
Special  Situations Growth & Treasury Securities Trust, Series  1
and  subsequent series, each of which is a unit investment  trust
for which you will act as Sponsor.  This Agreement shall apply to
any  offering  on or after June 27, 1994 of units  of  fractional
undivided interests in such various expandable series of the unit
investments  trusts in which we elect to act  as  an  underwriter
(with  respect  to  each  such trust, hereinafter  "Underwriter")
after receipt of a notice ("Notice") from you stating the name of
the  trust  and  that  our participation as  Underwriter  in  the
proposed  offering  shall be subject to the  provisions  of  this
Agreement.   The  issuer  of the units  of  fractional  undivided
interests in a series of a unit investment trust offered  in  any
offering  of units made pursuant to this Agreement is hereinafter
referred  to  as the "Fund" and the reference to "Fund"  in  this
Agreement applies only to such Fund, and such units of such  Fund
offered  are hereinafter called the "Units." The Fund is or  will
be  registered as a "unit investment trust" under the  Investment
Company Act of 1940 (the "1940 Act") by filing a Notification  of
Registration  on  Form  N-8A  and  a  Registration  Statement  on
Form  N-8B-2  with  the Securities and Exchange  Commission  (the
"Commission").
     
     The  registration statement for each Fund as finally amended
and  revised at the time it becomes effective is herein  referred
to  as the "Registration Statement" and the related prospectus is
herein  referred  to  as the "Prospectus,"  except  that  if  the
prospectus  filed by the Fund pursuant to Rule 497(c)  under  the
Securities  Act  of 1933 (the "1933 Act") shall differ  from  the
prospectus  on file at the time the Registration Statement  shall
become  effective,  the  term "Prospectus"  shall  refer  to  the
prospectus filed pursuant to Rule 497(c) from and after the  date
on  which  it shall have been filed.  The Units to be offered  in
any  offering  will  be  registered  under  the  1933  Act.   The
following provisions of this Agreement shall apply separately  to
each individual offering of Units by a Fund.

      2.    Designation and Authority of Representative.  You are
hereby   authorized   to   act   as   our   representative   (the
"Representative") in connection with each Fund for all matters to
which  this  Agreement relates and to take  the  action  provided
herein  to be taken by you or as you may otherwise deem necessary
or  advisable.   We understand that we have no obligations  under
this Agreement with respect to any Fund in which we choose not to
participate as an Underwriter.
     
     You will be under no liability to us for any act or omission
expressly for obligations expressly assumed by you herein and  no
obligations  on  your part will be implied or inferred  herefrom.
The  rights and liabilities of the respective parties hereto  are
several  and  not  joint  and nothing herein  or  hereunder  will
constitute them a partnership, association or separate entity.

      3.    Profit or Loss in Acquisition of Securities.   It  is
understood  that  the  acquisition of portfolio  securities  (the
"Securities") for deposit in the portfolio of the Fund  shall  be
at your cost and risk.  Accordingly, if the aggregate cost of the
Securities  to  the Fund on the date they are  delivered  to  the
Trustee  for  deposit in the Fund, on the basis of the  Trustee's
determination of offering price, shall be less than their  actual
aggregate  acquisition  cost to you as Sponsor,  any  such  loss,
without  limitation or restriction, shall be borne by you  alone.
If the aggregate cost of such Securities, as so determined, shall
exceed  the aggregate cost of such Securities to you as  Sponsor,
any  such  profit,  without limitation or restriction,  shall  be
received by you alone.
     
     We agree that you shall have no liability (as Representative
or   otherwise)  with  respect  to  the  issue,  form,  validity,
legality,  enforceability, value of, or title to the  Securities,
except   for  the  exercise  of  due  care  in  determining   the
genuineness of such Securities and the conformance therefor  with
the descriptions and qualifications appearing in the Prospectus.

       4.     Purchase  of  Units.   Promptly  after   making   a
determination to offer Units of a Fund, you agree to notify us as
to  the nature of the Fund and to inquire as to whether we desire
to  participate in such offering.  We will advise you promptly as
to  the number of Units which we will purchase or of our decision
not  to  participate in such offering.  Such  advice  may  be  by
telegraph,   telegram  or  other  form  of  wire   or   facsimile
transmission, including a wire transfer to your account of  funds
for  payment of units purchased by us.  You may rely  on  and  we
hereby  commit on the terms and conditions of this  Agreement  to
purchase and pay for the number of Units of the Fund set forth in
such advice (the "Unit Commitment").  Our Unit Commitment may  be
increased only by mutual agreement between us and you at any time
prior  to  the  initial  date  of  deposit  (as  defined  in  the
Prospectus).   We agree that you in your sole discretion  reserve
the  right to decrease our Unit Commitment at any time  prior  to
the  Initial Date of Deposit and if you so elect to make  such  a
decrease  you  will notify us of such election by  telephone  and
promptly  confirm  the same by telegraph or writing.   We  hereby
agree  with you to purchase from you and, to pay for on the First
Settlement  Date,  as defined in the Prospectus,  the  number  of
Units  (the "Initial Units") in the Fund designated for  purchase
on such date by our Unit Commitment.  The price to be paid on the
First  Settlement  Date for each such Unit shall  be  the  Public
Offering  Price  per Unit, as defined in the Prospectus,  at  the
close of business on the next business day after the Initial Date
of  Deposit less the concession set forth in the Prospectus which
is  applicable to the Unit Commitment, assuming for the  purposes
only  of  the  Unit Commitment that all units committed  for  are
purchased on the Initial Date of Deposit.
     
     On  the Initial Date of Deposit, notwithstanding that we pay
for  our  Initial  Units on the First Settlement  Date,  we  will
become  the  owner  of  such Initial Units and  entitled  to  the
benefits as well as the risks inherent therein.
     
     You  are  authorized to retain custody of our Initial  Units
until  the  Registration Statement relating  thereto  has  become
effective under the 1933 Act.
     
     You  agree  that  if  we commit in our  Unit  Commitment  to
purchase 500,000 Units or more of the Fund, we may elect in  such
Unit  Commitment to purchase any designated number of such  Units
in  amounts  of at least 50,000 Units for purchase subsequent  to
the  Initial Date of Deposit.  You agree that we may, on the date
of  any  Subsequent Deposit (the "Subsequent Date  of  Deposit"),
purchase any amount of Units so deposited.  The price to be  paid
on  the  Settlement Date for Units purchased on  each  Subsequent
Date of Deposit shall be the Public Offering Price per Unit as of
the close of business on such Subsequent Date of Deposit less the
concession  set forth in the Prospectus applicable to the  entire
Unit Commitment.
     
     You are authorized to file an amendment to said Registration
Statement  describing  the Securities and furnishing  information
based  thereon or relating thereto and any further amendments  or
supplements to the Registration Statement or Prospectus which you
may  deem. necessary or advisable.  We will furnish you upon your
request  such information as will be required to insure that  the
Registration Statement and Prospectus are current insofar as they
relate to us and we will thereafter continue to furnish you  with
such  information as may be necessary to keep current and correct
the information previously supplied.
     
     We  understand  that  the Fund will also  take  action  with
respect to the offering and sale of Units in accordance with  the
Blue  Sky  or  securities laws of certain states in which  it  is
proposed  that the Units may be offered and sold and will  notify
FIC of states in which sales may not occur.

      5.    Public Offering.  You agree that you will  advise  us
promptly,  confirming  same  in writing,  when  the  Registration
Statement  has become effective, and we agree that  when  we  are
advised  that the Units are released for public offering we  will
make  a public offering thereof by means of the Prospectus.   The
public  offering price and the terms and conditions of the public
offering  shall  be  as set forth in the Prospectus.   You  shall
determine  the public offering price in the manner  described  in
the  Prospectus and shall rely with respect to the offering price
of  the Securities upon the determination of the Evaluator  named
in  the Prospectus.  Public advertisement of the offering may  be
made  by  you  on behalf of the Underwriter on such date  as  you
shall determine upon approval by FIC.

      6.    Public Offering Price.  We agree that each day  while
this  Agreement is in effect for the Fund and the  evaluation  of
the  Fund  is  made by the Evaluator named in the Prospectus,  we
will contact you for such evaluation and for the resultant Public
Offering Price for the purpose of the offering and sale of  Units
to  the  public.  We agree, as required by Section 22(d)  of  the
1940  Act,  to  offer  and sell our Units at the  current  Public
Offering Price described in the Prospectus.

       7.    Permitted  Transactions.   It  is  agreed  that   an
Underwriter  may make purchases and sales from or  to  any  other
dealer  firm  less  an  agreed upon  take-down  from  the  Public
Offering  Price.  It is further agreed that part or  all  of  the
Units  purchased  by  us  may be sold  to  dealers  at  the  then
effective  Public  Offering Price, less the  dealer's  concession
described in the Prospectus.
     
     From   time  to  time  prior  to  the  termination  of  this
Agreement, at your request, we will advise you of the  number  of
Units  which  we have purchased to such date which remain  unsold
and,  at  your request, we agree to deliver to you  any  of  such
unsold  Units  to be sold for our account to retail accounts  or,
less the dealer's concession then effective, to dealers.
     
     If  prior to the termination of this Agreement with  respect
to  each  Fund covered hereby, or such earlier date  as  you  may
determine and advise us thereof in writing, you shall purchase or
contract  to  purchase any of our Units or any  Units  issued  in
exchange  therefor, in the open market or otherwise,  or  if  any
such  Units  shall  be  tendered to the  Trustee  for  redemption
because not effectively placed for investment by us, we agree  to
repurchase such Units at a price equal to the total cost of  such
purchase,  including commissions, if any, and transfer  taxes  on
redelivery.   Regardless of the amount paid in the repurchase  of
any  such Units, it is agreed that they may be resold by us  only
at the then effective Public Offering Price.
     
     Until the termination of this Agreement with respect to each
Fund  covered hereby, we agree that we will make no  purchase  of
Units  other  than (i) purchases provided for in this  Agreement;
(ii) purchases approved by you; and (iii) purchases as broker  in
executing unsolicited orders.

    8 .   Other Agreements.  We hereby agree as follows:

           a.    we will refund, on demand and without deduction,
all  sales  charges to purchasers of Units from us or any  dealer
participating in the distribution of our Units if, within  ninety
days  from the time that the Registration Statement of the  Units
under the 1933 Act shall have become effective, (i) the net worth
of  the Fund shall be reduced to less than $100,000, or (ii)  the
Fund shall have been terminated;

           b.   you may instruct the Trustee of the Fund that, in
the   event   that  redemption  by  the  Underwriter   of   Units
constituting  part of any unsold allotment of Units shall  result
in  the Fund having a net worth of less than 40% of the principal
amount  of Securities deposited in the Trust on the Initial  Date
of  Deposit, the Trustee shall terminate the Fund in  the  manner
provided  in  the  Indenture  for the  Fund  and  distribute  the
Securities  and  other  assets  of  the  Fund  pursuant  to   the
provisions of the Indenture; and

           c.    in  the  event  that the Fund  shall  have  been
terminated  pursuant  to  (b) above, we  will  refund  any  sales
charges to any purchaser of Units purchased from us, or purchased
from a Dealer participating in the distribution of our Units,  on
demand  and  without deduction.  We authorize you to  charge  our
account for all refunds of sales charges in respect of our Units.
     
     9.    Termination.   This  Agreement  shall  terminate  with
respect  to each Fund covered hereby 30 days after the six  month
period in which the public offering of the Units of such Fund  is
made   in  accordance  with  Section  5  hereof,  unless   sooner
terminated  in writing by you, provided that you may extend  this
Agreement  for not more than four successive periods of  30  days
each  upon notice to us.  You agree that any termination  by  you
will be reasonable.
     
     Notwithstanding  any settlement on the termination  of  this
Agreement  with respect to any Fund covered hereby, we  agree  to
pay  our  share  of any amount payable on account of  any  claim,
demand  or liability which may be asserted against FIC, based  on
the  claim  that  FIC constitutes an association,  unincorporated
business  or other separate entity, and our share of any expenses
incurred  by you in defending against any such claim,  demand  or
liability.   We also agree to pay any stamp taxes  which  may  be
assessed  and paid after such settlement on account of any  Units
received or sold hereunder for our account.
     
     Notwithstanding  any  termination  of  this  Agreement  with
respect  to any Fund, no sale of the Units of such Fund shall  be
made  by  us at any time except in conformity with the provisions
of Section 22(d) of the 1940 Act.

     10.    Notices.  Notices hereunder shall be deemed  to  have
been  duly given if sent by facsimile to us mailed or telegraphed
to  us at our address set forth herein in the case of notices  to
us,  or  to  you  at  1001 Warrenville Road,  Suite  300,  Lisle,
Illinois 60532, in the case of notices to you.

     11.   Net Capital.  You represent that you, and we represent
that  we,  are  in  compliance with the capital  requirements  of
Rule  15c3-1, promulgated by the Commission under the  Securities
Exchange Act of 1934, and we may, in accordance with and pursuant
to  such Rule 15c3-1, agree to purchase the amount of Units to be
purchased by you and us, respectively, under the Agreement.

    12.   Miscellaneous.  We confirm that we are a member in good
standing of the National Association of Securities Dealers, Inc.
     
     We  also  confirm  that  we will take  reasonable  steps  to
provide  the  preliminary prospectus or  the  Prospectus  to  any
person  making  written request therefor to us and  to  make  the
preliminary  prospectus available to each person associated  with
us  expected to solicit customers' orders for the Units prior  to
the  effective  registration date and the  Prospectus  if  he  is
expected  to  offer  the  Units after  the  effective  date.   We
understand  that  you  will  supply  us  upon  our  request  with
sufficient  copies  of  such  prospectuses  to  comply  with  the
foregoing.
     
     This Agreement is being executed by us and delivered to  you
in  duplicate.   Upon  your confirmation hereof,  this  Agreement
shall constitute a valid and binding contract between us.
                              
                              Very truly yours,
                              
                              
                              
                              
                              

Please  indicate your firm name and address below exactly as  you
wish it to appear in the Prospectus.

_______________________________________

_______________________________________

_______________________________________

_______________________________________




Confirmed as of the date set forth at the
head of this Agreement Nike Securities L.P.


By




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                     CHICAGO, ILLINOIS 60603
                                
                                
                                
                          June 27, 1994
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

    Re:  First Investors Special Situations Growth & Treasury
                   Securities Trust, Series 1

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  First Investors  Special  Situations
Growth  & Treasury Securities Trust, Series 1 in connection  with
the  preparation,  execution and delivery of  a  Trust  Agreement
dated June 27, 1994 among Nike Securities L.P., as Depositor, The
Bank  of  New  York,  as Trustee, First Trust Advisors  L.P.,  as
Evaluator,   and   First  Trust  Advisors  L.P.,   as   Portfolio
Supervisor, pursuant to which the Depositor has delivered to  and
deposited  the  Securities listed in  Schedule  A  to  the  Trust
Agreement with the Trustee and pursuant to which the Trustee  has
recorded  on  its  books on the order of the Depositor  units  of
fractional undivided interest in and 100 percent ownership of the
Fund created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution  and issuance of the Units in the Fund  have  been
duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-54199)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.

                                    Respectfully submitted,



                                       CHAPMAN AND CUTLER
EFF:jlg




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                     CHICAGO, ILLINOIS 60603
                                
                                
                                
                          June 27, 1994
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

The Bank of New York
101 Barclay Street
New York, New York  10286
                                
    Re:  First Investors Special Situations Growth & Treasury
                   Securities Trust, Series 1

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of   First   Investors  Special  Situations  Growth  &   Treasury
Securities Trust, Series 1 (the "Fund"), in connection  with  the
issuance of units of fractional undivided interests in the  Trust
of  said Fund (the "Trust"), under a Trust Agreement, dated  June
27,  1994  (the  "Indenture"), among  Nike  Securities  L.P.,  as
Depositor, The Bank of New York, as Trustee, First Trust Advisors
L.P.,  as  Evaluator and First Trust Advisors L.P., as  Portfolio
Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust  holds both Treasury Obligations and shares  of  First
Investors   Special   Situation   Series   (collectively,    "the
Securities") as such terms are defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

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

     II.    Each Unit holder will have a taxable event  when  the
Trust   disposes  of  a  Security  (whether  by  sale,  exchange,
redemption,  or  payment  at  maturity)  or  upon  the  sale   or
redemption of Units by such Unit holder.  The price a Unit holder
pays  for his Units, including sales charges, is allocated  among
his  pro  rata  portion of each Security held by  the  Trust  (in
proportion to the fair market values thereof on the date the Unit
holder  purchases  his Units) in order to determine  his  initial
cost for his pro rata portion of each Security held by the Trust.

    III.   With respect to each Unit holder's pro rata portion of
Treasury Obligations held by the Trust:  The Treasury Obligations
are  treated as bonds that were originally issued at an  original
issue  discount.   Because  the  Treasury  Obligations  represent
interest  in  "stripped"  U.S. Treasury bonds,  a  Unit  holder's
initial cost for his pro rata portion of each Treasury Obligation
held  by the Trust (determined at the time he acquires his Units,
in  the manner described above) shall be treated as its "purchase
price"  by the Unit holder.  Under the special rules relating  to
stripped bonds, original issue discount is effectively treated as
interest  for  Federal  income tax purposes  and  the  amount  of
original  issue discount in this case is generally the difference
between the bond's purchase price and its stated redemption price
at  maturity.  A Unit holder will be required to include in gross
income  for  each taxable year the sum of his daily  portions  of
original  issue discount attributable to the Treasury Obligations
held  by  the  Trust as such original issue discount accrues  and
will in general be subject to Federal income tax with respect  to
the total amount of such original issue discount that accrues for
such  year even though the income is not distributed to the  Unit
holders  during  such year to the extent it is  greater  than  or
equal  to  the  "de minimis" amount determined under  a  Treasury
Regulation  (the  "Regulation") issued on December  28,  1992  as
described  below.  To the extent the amount of such  discount  is
less than the respective "de minimis" amount, such discount shall
be  treated as zero.  In general, original issue discount accrues
daily  under  a  constant interest rate method which  takes  into
account the semi-annual compounding of accrued interest.  In  the
case  of  the  Treasury Obligations, this method  will  generally
result in an increasing amount of income to the Unit holders each
year.

     IV.    With  respect to a Unit holder's pro rata portion  of
First  Investors  Special Situations Series shares  held  by  the
Trust:
     
         (a)   Each Unit holder will be considered to receive his
     pro   rata  portion  of  each  distribution  made  by  First
     Investors Special Situations Series on the shares, when such
     distribution is received by Trust.  A distribution  declared
     by  First  Investors Special Situations Series  in  October,
     November  or  December  to the Trust  and  paid  during  the
     following January will be treated as having been received by
     Unit  holders  on December 31 in the year such  distribution
     was  declared.  To the extent that any distribution by First
     Investors   Special   Situations  Series   on   the   shares
     constitutes ordinary income, each Unit holder will be deemed
     to  have  received ordinary income when the distribution  is
     received  by  the  Trust.   To the extent  any  distribution
     constitutes  a capital gain distribution, each  Unit  holder
     will  be  deemed to have received a capital  gain  when  the
     distribution is received by the Trust.  To the  extent  that
     any  distribution constitutes a return of capital, each Unit
     holder  will be deemed to have received a return of  capital
     when the distribution is received by the Trust.
     
          (b)    For Federal income tax purposes, a Unit holder's
     pro  rata portion of dividends as defined by Section 316  of
     the  Code  paid  by  a corporation are taxable  as  ordinary
     income  to  the  extent  of such corporation's  current  and
     accumulated  "Earnings and profits."  A  Unit  holder's  pro
     rata  portion  of  dividends which exceed such  current  and
     accumulated earnings and profits will first reduce  his  tax
     basis  (determined in accordance with paragraph (II) hereof)
     in   his   pro  rata  portion  of  First  Investors  Special
     Situations  Series shares held by the Trust (and accordingly
     his  basis  in  his  Units) until  the  total  of  all  cash
     reductions reduces such basis to zero and thereafter  should
     be  reported  by  the  Unit holder as a  capital  gain.   In
     general,  any such capital gain will be short term unless  a
     Unit holder has held his Units for more than one year.
     
          (c)    First  Investors Special Situations  Series  may
     elect to pass through to its shareholders the foreign income
     and  similar taxes paid by the Fund in order to  enable  its
     shareholders  to  take a credit (or deduction)  for  foreign
     income  taxes paid by the Fund.  If this election  is  made,
     Unit holders of the Trust, because they are deemed to own  a
     pro  rata  portion  of  First Investors  Special  Situations
     Series'  shares, as described above, must include  in  their
     gross  income, for federal income tax purposes,  both  their
     portion  of  dividends  received by  the  Trust  from  First
     Investors  Special Situations Series and also their  portion
     of  the  amount  which  First Investors  Special  Situations
     Series  deems  to be their portion of foreign  income  taxes
     paid with respect to, or withheld from, dividends, interest,
     or  other  income of the Fund from its foreign  investments.
     Unit holders may then subtract from their federal income tax
     the  amount  of  such  taxes withheld, or  else  treat  such
     foreign  taxes as deductions from gross income; however,  as
     in  the  case  of investors receiving income  directly  from
     foreign sources, the above described tax credit or deduction
     is subject to certain limitations.

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

      VI.     The  Code  provides  that  "miscellaneous  itemized
deductions" are allowable only to the extent that they exceed two
percent  of  an  individual  taxpayer's  adjusted  gross  income.
Miscellaneous  itemized  deductions subject  to  this  limitation
under  present  law  include a Unit holder's pro  rata  share  of
expenses paid by the Trust, including fees of the Trustee and the
Evaluator but do not include expenses incurred by First Investors
Special  Situations Series the shares of which are  held  by  the
Trust.
     
     The  Code  provides  a  complex set of rules  governing  the
accrual  of  original  issue discount,  including  special  rules
relating  to  "stripped" debt instruments such  as  the  Treasury
Obligations.   These rules provide that original  issue  discount
generally  accrues  on the basis of a constant compound  interest
rate.   Special rules apply if the purchase price of  a  Treasury
Obligation  exceeds its original issue price plus the  amount  of
original  issue  discount  which would have  previously  accrued,
based   upon  its  issue  price  (its  "adjusted  issue  price").
Similarly,  these special rules would apply to a Unit  holder  if
the  tax  basis of his pro rata portion of a Treasury  Obligation
issued  with original issue discount exceeds his pro rata portion
of its adjusted issue price.  The application of these rules will
also  vary depending on the value of the Treasury Obligations  on
the  date a Unit holder acquires his Units, and the price a  Unit
holder pays for his Units.  In addition, as discussed above,  the
Regulation provides that the amount of original issue discount on
a  stripped  bond  is  considered zero if the  actual  amount  of
original issue discount on such stripped bond as determined under
Section  1286  of  the Code is less than a "de  minimis"  amount,
which,  the  Regulation  provides, is the  product  of  (i)  0.25
percent  of the stated redemption price at maturity and (ii)  the
number of full years from the date the stripped bond is purchased
(determined  separately  for each new purchase  thereof)  to  the
final maturity date of the bond.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition of, a Security by the Trust will be included  in
the computation of the Superfund Tax by such corporations holding
Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-54199)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.

                                       Very truly yours,


                                       CHAPMAN AND CUTLER


EFF/jlg



                                
                                
                      TANNER PROPP & FARBER
                         99 PARK AVENUE
                    NEW YORK, NEW YORK  10016
                                
                                
                                
                                
                                
                          June 27, 1994
                                
                                
                                
First Investors Special
Situations Growth & Treasury
Securities Trust, Series 1
c/o The Bank of New York,
  As Trustee
101 Barclay Street, 17 West
New York, New York 10286

Dear Sirs:
     
     We  have  acted  as special counsel for the First  Investors
Special  Situations Growth & Treasury Securities Trust, Series  1
(the  "Trust")  for purposes of determining the applicability  of
certain  New  York  taxes  under  the  circumstances  hereinafter
described.
     
     The  Trust  is  created pursuant to a Trust  Agreement  (the
"Indenture"),  dated as of today (the "Date  of  Deposit")  among
Nike Securities L.P. (the "Depositor"), First Trust Advisors L.P.
as  Evaluator and Portfolio Supervisor, and The Bank of New  York
as  trustee (the "Trustee").  A prospectus relating to the  Trust
will  be  filed today as an amendment to a registration statement
heretofore  filed  with  the Securities and  Exchange  Commission
(file  number  33-54199) under the Securities  Act  of  1933,  as
amended (the "Prospectus" and the "Registration Statement").
     
     As  more  fully  set  forth  in the  Indenture  and  in  the
Prospectus,  the  activities  of the  Trustee  will  include  the
following:
     
     On  the Date of Deposit, the Depositor will deposit with the
Trustee  as  regards the Trust the securities  described  in  the
Prospectus  and/or  contracts for the purchase  thereof  together
with  an irrevocable letter of credit in the amount required  for
the purchase price.
     
     The  Trustee  will not participate in the selection  of  the
securities  to be deposited in the Trust, and, upon  the  receipt
thereof,  will  deliver to the Depositor registered  certificates
for  or  credit to the Depositor's account with the  Trustee  the
number  of Units representing the entire capital of the Trust  as
more  fully  set  forth  in the Prospectus and  the  Registration
Statement.   The Units, which are represented by certificates  or
credits  on  the books of the Trustee ("Certificates"),  will  be
offered  to the public upon the effectiveness of the Registration
Statement.
     
     The  duties of the Trustee, which are ministerial in nature,
will consist primarily of crediting the appropriate accounts with
income  received  by  a  Trust and with  the  proceeds  from  the
disposition  of obligations held in a Trust and the  distribution
of  such  income and proceeds to the Unit holders.   The  Trustee
will   also  maintain  records  of  the  registered  holders   of
Certificates  representing an interest in a Trust and  administer
the  redemption  of  Units by such Certificate  holders  and  may
perform  certain  administrative functions  with  respect  to  an
automatic reinvestment option and a conversion option.
     
     Generally,  securities  held  in  a  Trust  may  be  removed
therefrom  by  the Trustee only upon redemption  prior  to  their
stated  maturity, at the direction of the Depositor in the  event
of  material  adverse developments or upon  the  default  by  the
issuer  in payment of income or principal on the securities,  and
no  provision for payment is made therefor and the Sponsor  fails
to   instruct  the  Trustee,  within  thirty  (30)   days   after
notification, to hold such securities.
     
     Prior  to  the  termination  of  a  Trust,  the  Trustee  is
empowered to sell securities on a list furnished by the Portfolio
Supervisor,  only for the purpose of redeeming Units tendered  to
it  and  of  paying  expenses  for  which  Trust  funds  are  not
available.   The  Trustee does not have the  power  to  vary  the
investment  of  any  Unit  holder  in  a  Trust,  and  under   no
circumstances may the proceeds of sale of any securities held  by
a Trust be used to purchase new securities to be held therein.
     
     Article 9-A of the New York Tax Law imposes a franchise  tax
on  business  corporations, and, for purposes  of  that  Article,
Section  208(l) defines the term "corporation" to include,  among
other  things, "any business conducted by a trustee  or  trustees
wherein  interest  or ownership is evidenced  by  certificate  or
other written instrument."
     
     The  Regulations promulgated under Section  208  provide  as
follows:
     
     Any  business  conducted by a trustee or trustees  in  which
interest  or  ownership  is evidenced  by  certificate  or  other
written   instrument  includes,  but  is  not  limited   to,   an
association  commonly  referred  to  as  a  "business  trust"  or
"Massachusetts  trust".   In determining  whether  a  trustee  or
trustees are conducting a business, the form of the agreement  is
of significance but is not controlling.  The actual activities of
the  trustee or trustees, not their purposes and powers, will  be
regarded  as decisive factors in determining whether a  trust  is
subject  to tax under article 9-A.  The mere investment of  Trust
and   the   collection  of  income  therefrom,  with   incidental
replacement  of  securities and reinvestment of Trust,  does  not
constitute  the conduct of a business in the case of  a  business
conducted  by  a  trustee  or  trustees.   20  NYCRR  1-2.3(b)(2)
(July 11, 1990).
     
     New  York cases dealing with the question of whether a trust
will  be  subject to the franchise tax have also  delineated  the
general  rule  that  where  a trustee merely  invests  Trust  and
collects and distributes the income therefrom, the trust  is  not
engaged  in  business and is not subject to  the  franchise  tax.
Burrell v. Lynch, 274 A.D. 347, 84 N.Y.S.2d 171 (3rd Dept. 1948),
order resettled, 274 A.D. 1083, 85 N.Y.S.2d 705 (3rd Dept. 1949).
     
     In  an  Opinion of the Attorney General of the State of  New
York, 47 N.Y. Att'y.  Gen.  Rep. 213 (Nov. 24, 1942), it was held
that where the trustee of an unincorporated investment trust  was
without authority to reinvest amounts received upon the sales  of
securities  and could dispose of securities making up  the  trust
only  upon  the  happening  of certain specified  events  or  the
existence  of  certain specified conditions, the  trust  was  not
subject to the franchise tax.
     
     In  the  instant situation, the Trustee is not empowered  to
sell  securities contained in the corpus of a Trust and  reinvest
the   proceeds  therefrom.   Further,  the  power  to  sell  such
securities   is   limited   to   circumstances   in   which   the
creditworthiness or soundness of the security is in  question  or
in  which cash is needed to pay redeeming Unit holders or to  pay
expenses,  or  where  a  Trust is liquidated  subsequent  to  the
termination  of  the Indenture.  In substance, the  Trustee  will
merely  collect and distribute income and will not  reinvest  any
income  or  proceeds, and the Trustee has no power  to  vary  the
investment of any Unit holder in the Trust.
     
     Under Subpart E of Part I, Subchapter J of Chapter 1 of  the
Internal  Revenue  Code  of 1986, as amended  (the  "Code"),  the
grantor  of a trust will be deemed to be the owner of  the  trust
under  certain  circumstances,  and  therefore  taxable  on   his
proportionate interest in the income thereof.  Where this Federal
tax  rule applies, the income attributed to the grantor will also
be  income  to him for New York income tax purposes.  See  TSB-M-
78(9)(c), New York Department of Taxation and Finance,  June  23,
1978.
     
     By  letter, dated today, Messrs. Chapman and Cutler, counsel
for  the Depositor, rendered their opinion that each Unit  holder
will be considered as owning a share of each asset of a Trust  in
the proportion that the number of Units held by such holder bears
to  the  total number of Units outstanding and the  income  of  a
Trust  will be treated as the income of each Unit holder in  said
proportion  pursuant  to Subpart E of Part  I,  Subchapter  J  of
Chapter 1 of the Code.
     
     Based  on  the  foregoing  and on  the  opinion  of  Messrs.
Chapman and Cutler, counsel for the Depositor, dated today,  upon
which  we  specifically rely, we are of the  opinion  that  under
existing laws, rulings, and court decisions interpreting the laws
of the State and City of New York:

           1.    The  Trust  will not constitute  an  association
taxable  as  a  corporation under New York law, and, accordingly,
will not be subject to tax on its income under the New York State
franchise tax or the New York City general corporation tax;

           2.    The income of the Trust will be treated  as  the
income of the Unit holders under the income tax laws of the State
and City of New York; and

          3.   Unit holders who are not residents of the State of
New  York  are  not  subject to the income tax law  thereof  with
respect  to  any interest or gain derived from the Trust  or  any
gain  from the sale or other disposition of the Units, except  to
the  extent that such interest or gain is from property  employed
in  a business, trade, profession or occupation carried on in the
State of New York.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit  to the Registration Statement relating to the Units  and
to  the  use  of our name and the reference to our  firm  in  the
Registration Statement and in the Prospectus.
                                       
                                       
                                       Very truly yours,



MNS:dj
                                
                                
                                
                                
                                
                                




                      TANNER PROPP & FARBER
                         99 PARK AVENUE
                    NEW YORK, NEW YORK  10016
                                
                                
                                
                          June 27, 1994
                                
                                
                                
The Bank of New York
As Trustee of First Investors
Special Situations Growth & Treasury
Securities Trust, Series 1
101 Barclay Street, 17 West
New York, New York 10286

Dear Sirs:
     
     We  are  acting  as  your  counsel in  connection  with  the
execution and delivery by you of a certain Trust Agreement  dated
as  of  today  (the "Indenture"), among Nike Securities  L.P.  as
Depositor  (the  "Depositor"),  First  Trust  Advisors  L.P.   as
Evaluator   and  Portfolio  Supervisor,  and  you,  as   Trustee,
establishing First Investors Special Situations Growth & Treasury
Securities  Trust, Series 1 (the "Trust"), and the  execution  by
you,  as  Trustee  under  the  Indenture,  of  a  certificate  or
certificates  evidencing  ownership  of  all  of  the  units   of
fractional  undivided interests (such certificate or certificates
and   such  aggregate  units  being  herein  respectively  called
"Certificates"  and "Units") in the Trust, as set  forth  in  the
prospectus,  dated  today  for filing  as  an  amendment  to  the
registration  statement heretofore filed with the Securities  and
Exchange  Commission (file number 33-54199) under the  Securities
Act   of   1933,   as  amended  (respectively  the  "Registration
Statement"  and  the "Prospectus"), relating to the  Trust.   The
Trust  consists  of  the  total  aggregate  principal  amount  of
securities  as  set  forth  in  the  Registration  Statement  and
Prospectus  (including delivery statements relating to  contracts
for  the  purchase  of certain securities not yet  delivered  and
cash, cash equivalents or an irrevocable letter of credit,  or  a
combination  thereof,  in the amount required  to  pay  for  such
purchases  upon  the receipt of such securities) defined  in  the
Indenture  as  "Securities"  and listed  in  Schedule  A  to  the
Indenture  (such Securities, delivery statements and  cash,  cash
equivalents  or  letter  of  credit  being  herein   called   the
"Underlying Securities").
     
     We  have  examined the Indenture, specimen Certificates  and
originals  (or  copies certified or otherwise identified  to  our
satisfaction)   of  such  other  instruments,  certificates   and
documents  as  we  have deemed necessary or appropriate  for  the
purpose of rendering this opinion.  In such examination, we  have
assumed  the  genuineness of all signatures, the authenticity  of
all documents submitted to us as originals and the conformity  to
the  original  documents  of all documents  submitted  to  us  as
copies.   As to any facts material to our opinion, we have,  when
relevant  facts were not independently established,  relied  upon
the aforesaid instruments, certificates and documents.
     
     Based on the foregoing, we are of the opinion that:
     
           1.    The  Bank of New York is a corporation organized
     under the laws of the State of New York with the powers of a
     trust  company  under the Banking Law of the  State  of  New
     York.
     
           2.    The  execution of the Indenture  is  within  the
     authorization of the executing officers of The Bank  of  New
     York.
     
           3.   The Indenture is in proper form for execution and
     delivery by you as Trustee.
     
           4.   The Certificates are in proper form for execution
     and delivery by you as Trustee.
     
           5.    Upon receipt by you of the Underlying Securities
     you  may  properly execute Certificates evidencing ownership
     of  the Units, registered in the name of the Depositor,  and
     upon   receipt  of  advice  of  the  effectiveness  of   the
     Registration Statement, you may deliver such Certificates to
     or  upon  the  order  of the Depositor as  provided  in  the
     Closing Memorandum being executed and delivered today by the
     parties to the Indenture.
     
     In  rendering the foregoing opinion we have not  considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered under any applicable Federal,  state  or
local laws.
     
     We  hereby  consent  to the filing of  this  Opinion  as  an
exhibit to the Registration Statement and to the use of our  name
and  the reference to our firm in the Registration Statement  and
in the Prospectus.
                                    
                                    Very truly yours,

MNS:dj




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




June 27, 1994


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

Re:  First Investors Special Situations Growth & Treasury
Securities Trust, Series 1

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
54199 for the above captioned fund.  We hereby consent to the use
in  the  Registration Statement of the references to First  Trust
Advisors L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

First Trust Advisors L.P.



Carlos E. Nardo
Senior Vice President





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