FIRST INVESTORS SPECIAL SIT GROWTH & TREA SEC TR SERIES 1
497, 1994-06-30
Previous: MERRILL LYNCH ASSET ALLOCATION GROWTH FUND INC, N-1A EL/A, 1994-06-30
Next: APPALACHIAN POWER CO, U-6B-2, 1994-07-01





               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 200 Units. 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 200 Units. 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





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