FIRST INVESTORS SPECIAL SIT GROWTH & TREA SEC TR SERIES 1
485BPOS, 1995-09-29
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD MULTISTATE 96, 497, 1995-09-29
Next: TELE COMMUNICATIONS INC /CO/, 8-B12G/A, 1995-09-29





                                                   File No. 33-54199

               SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549-1004
                                
                         POST-EFFECTIVE
                         AMENDMENT NO. 1
                                
                               TO
                            FORM S-6

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

FIRST INVESTORS SPECIAL SITUATIONS GROWTH AND TREASURY SECURITIES
                         TRUST, SERIES 1
                      (Exact Name of Trust)
                                
                      NIKE SECURITIES L.P.
                    (Exact Name of Depositor)
                                
                      1001 Warrenville Road
                     Lisle, Illinois  60532
                                
  (Complete address of Depositor's principal executive offices)
                                

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

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

:    :  immediately upon filing pursuant to paragraph (b)
:  x :  September 29, 1995
:    :  60 days after filing pursuant to paragraph (a)
:    :  on (date) pursuant to paragraph (a) of rule (485 or 486)
     
     Pursuant to Rule 24f-2 under the Investment Company  Act  of
1940,   the  issuer  has  registered  an  indefinite  amount   of
securities.   A 24f-2 Notice for the offering was last  filed  on
July 14, 1995.



<PAGE>
                     FIRST INVESTORS SPECIAL SITUATIONS
                 GROWTH & TREASURY SECURITIES TRUST, SERIES 1
                               1,135,000 UNITS


PROSPECTUS
Part One
Dated September 22, 1995

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

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.
At August 16, 1995, each Unit represented a 1/1,135,000 undivided interest in
the principal and net income of the Trust (see "The Trust" in Part Two).

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

Public Offering Price

The Public Offering Price per Unit is equal to the aggregate value of the
Securities in the Portfolio of the Trust, plus or minus cash, if any, in the
Income and Capital Accounts of the Trust divided by the number of Units
outstanding, plus a sales charge of 6.0% of the Public Offering Price (6.383%
of the net amount invested) excluding income and principal cash.  At
August 16, 1995, the Public Offering Price per Unit was $11.6073 (see "Public
Offering" in Part Two).  The minimum purchase is 200 Units.

      Please retain both parts of this Prospectus for future reference.
_____________________________________________________________________________
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.
_____________________________________________________________________________

                             NIKE SECURITIES L.P.
                                   Sponsor


<PAGE>
                     FIRST INVESTORS SPECIAL SITUATIONS
                 GROWTH & TREASURY SECURITIES TRUST, SERIES 1
            SUMMARY OF ESSENTIAL INFORMATION AS OF AUGUST 16, 1995
                        Sponsor:  Nike Securities L.P.
                    Evaluator:  First Trust L.P. Advisors
                        Trustee:  The Bank of New York

<TABLE>
<CAPTION>

GENERAL INFORMATION

<S>                                                                <C>
Aggregate Maturity Value of Treasury Obligations
  in the Trust                                                     $11,350,000
Aggregate Number of Shares of Special Situations in
  the Trust                                                            322,340
Number of Units                                                      1,135,000
Fractional Undivided Interest in the Trust per Unit                1/1,135,000
Public Offering Price:
  Aggregate Value of Securities in the Portfolio                   $12,398,135
  Aggregate Value of Securities per Unit                              $10.9235
  Income and Principal cash in the Portfolio                          $(15,229)
  Income and Principal cash per Unit                                   $(.0134)
  Sales Charge 6.383% (6.0% of Public Offering Price,
    excluding income and principal cash)                                $.6972
  Public Offering Price per Unit                                      $11.6073
Redemption Price and Sponsor's Repurchase Price per
  Unit ($.6972 less than the Public Offering Price per
  Unit)                                                               $10.9101
</TABLE>

Date Trust Established                                           June 27, 1994
Mandatory Termination Date                                     August 15, 2005
Evaluator's Annual Fee:  $.0020 per $10.00 principal amount of Treasury
  Obligations outstanding.  Evaluations for purposes of sale, purchase or rede
mption of Units are made as of the close of trading (4:00 p.m. Eastern time) o
n the New York Stock Exchange on each day on which it is open.
Supervisory fee payable to an affiliate                 Maximum of $.0015 per
of the Sponsor                                       Unit outstanding annually

Trustee's Annual Fee:  $.0085 per Unit outstanding.
Record Date:  As soon as practicable after Special Situations'
  ex-dividend date.
Distribution Date:  As soon as practicable after Special Situations'
  distribution date.


<PAGE>






                        REPORT OF INDEPENDENT AUDITORS


The Unit Holders of First Investors
Special Situations Growth & Treasury
Securities Trust, Series 1

We have audited the accompanying statement of assets and liabilities,
including the portfolio, of First Investors Special Situations Growth &
Treasury Securities Trust, Series 1 as of May 31, 1995, and the related
statements of operations and changes in net assets for the period from the
Initial Date of Deposit, June 27, 1994, to May 31, 1995.  These financial
statements are the responsibility of the Trust's Sponsor.  Our responsibility
is to express an opinion on these financial statements based on our 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 financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of May 31, 1995, by
correspondence with the Trustee.  An audit also includes assessing the
accounting principles used and significant estimates made by the Sponsor, as
well as evaluating the overall financial statement presentation.  We believe
that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First Investors Special
Situations Growth & Treasury Securities Trust, Series 1 at May 31, 1995, and
the results of its operations and changes in its net assets for the period
from the Initial Date of Deposit, June 27, 1994, to May 31, 1995, in
conformity with generally accepted accounting principles.



                                                             ERNST & YOUNG LLP
Chicago, Illinois
September 1, 1995


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

                     STATEMENT OF ASSETS AND LIABILITIES

                                 May 31, 1995

<TABLE>
<CAPTION>

                                    ASSETS

<S>                                                               <C>
Securities, at market value (cost, including accretion
  on the treasury obligations, $10,799,243) (Note 1)             $11,616,019

</TABLE>
<TABLE>
<CAPTION>
                          LIABILITIES AND NET ASSETS

<S>                                                 <C>           <C>
Accrued liabilities                                                    5,675
Cash overdraft                                                           844
                                                                  __________
                                                                       6,519
                                                                  __________


Net assets, applicable to 1,135,000 outstanding
    units of fractional undivided interest:
  Cost of Trust assets, including accretion on
    the treasury obligations (Note 1)               $10,799,243
  Net unrealized appreciation (Note 2)                  816,776
  Distributable funds (deficit)                         (6,519)
                                                     __________

                                                                 $11,609,500
                                                                 ===========

Net asset value per unit                                            $10.2286
                                                                 ===========

</TABLE>
[FN]

               See accompanying notes to financial statements.


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

         PORTFOLIO - See accompanying notes to financial statements.

                                 May 31, 1995

<TABLE>
<CAPTION>

    Maturity                                                         Market
     value          Name of Issuer and Title of Security             value

   <C>              <S>                                            <C>
                    "Zero Coupon" U.S. Treasury Bonds
 $11,350,000(1)       maturing on August 15, 2005                   $5,913,825
=============

</TABLE>
<TABLE>
<CAPTION>

     Number
       of
     Shares
      <C>           <S>                                            <C>

    322,340         First Investors Series Fund, Special
                      Situations Series                              5,702,194
                                                                   ___________
                    Total investments                              $11,616,019
                                                                   ===========
</TABLE>

(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.


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

                           STATEMENT OF OPERATIONS

                   Period from the Initial Date of Deposit,
                        June 27, 1994, to May 31, 1995

<TABLE>

<S>                                                                <C>
Interest income                                                     $361,318
Dividends:
  Capital gain                                                       293,651
  Ordinary income                                                          -
                                                                  __________
Total investment income                                              654,969

Expenses:
  Trustee's fees and related expenses                               (10,208)
  Evaluator's fees                                                   (1,880)
  Supervisory fees                                                   (1,404)
                                                                  __________
Total expenses                                                      (13,492)
                                                                  __________
    Investment income - net                                          641,477

Net gain (loss) on investments:
  Net realized gain (loss)                                                 -
  Change in unrealized appreciation
    or depreciation                                                  816,776
                                                                  __________
                                                                     816,776
                                                                  __________
Net increase in net assets
  resulting from operations                                       $1,458,253
                                                                  ==========

</TABLE>
[FN]

               See accompanying notes to financial statements.

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

                      STATEMENT OF CHANGES IN NET ASSETS

                   Period from the Initial Date of Deposit,
                        June 27, 1994, to May 31, 1995

<TABLE>

<S>                                                               <C>
Net increase (decrease) in net assets
    resulting from operations:
  Investment income - net                                           $641,477
  Net realized gain (loss) on investments                                  -
  Change in unrealized appreciation or
    (depreciation) on investments                                    816,776
                                                                 ___________
                                                                   1,458,253

Units issued (1,125,000)                                          10,348,058

Distributions to unit holders:
  Investment income - net                                          (286,678)
  Principal from investment transactions                                   -
                                                                 ___________
                                                                   (286,678)
                                                                 ___________
Total increase (decrease) in net assets                           11,519,633

Net assets:
  At the beginning of the period (representing
    10,000 units outstanding)                                         89,867
                                                                 ___________
  At the end of the period (including
    distributable funds (deficit) applicable
    to Trust units of $(6,519))                                  $11,609,500
                                                                 ===========

Trust units outstanding at the end of
  the period                                                       1,135,000

</TABLE>
[FN]

               See accompanying notes to financial statements.

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

                        NOTES TO FINANCIAL STATEMENTS


1.  Significant accounting policies

Security valuation -

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

Shares of First Investors Special Situations Series Fund (Special Situations)
are stated at Special Situations' published net asset value as reported by the
Evaluator.  Net asset value is determined by dividing the value of Special
Situations' securities plus any cash and other assets (including accrued
interest and dividends receivable) less all liabilities (including accrued
expenses) by the number of shares outstanding, adjusted to the nearest whole
cent.

Investment income -

Dividends from the Special Situations shares are recorded on Special
Situations' ex-dividend date.  Interest income consists of amortization of
original issue discount and market discount or premium on the treasury
obligations.  Such amortization is included in the cost of treasury
obligations rather than in distributable funds because it is not currently
available for distribution to unit holders.

Security cost -

Cost of the Trust's treasury obligations is based on the offering price of the
treasury obligations on the dates the treasury obligations were deposited in
the Trust, plus amortization of original issue discount and amortization of
market discount or premium.  Cost of the Special Situations shares is based on
the net asset value of such securities on the dates the securities were
deposited in the Trust.   The cost of securities sold is determined using the
average cost method.  Sales of securities are recorded on the trade date.

Federal income taxes -

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

Expenses of the Trust -

The Trust pays a fee for Trustee services to The Bank of New York, which is
based on $.0085 per annum per unit outstanding based on the largest aggregate
number of units outstanding during the calendar year.  The Evaluator will
receive an annual fee based on $.002 per $10 principal amount of treasury
obligations outstanding.  Additionally, the Trust pays recurring financial
reporting costs and an annual supervisory fee payable to an affiliate of the
Sponsor.


<PAGE>
2.  Unrealized appreciation and depreciation

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

<TABLE>
<CAPTION>
                                                      Special
                                         Treasury    Situation
                                       obligations     shares        Total

          <S>                          <C>            <C>          <C>

          Unrealized appreciation       $578,827       237,949      816,776
          Unrealized depreciation              -             -            -
                                       ____________________________________

                                        $578,827       237,949      816,776
                                       ====================================
</TABLE>

3.  Other information

Cost to investors -

The cost to initial investors of units of the Trust was based on the aggregate
offering price of the treasury obligations and the aggregate underlying value
of the equity securities on the date of an investor's purchase, plus a sales
charge of 6.0% of the public offering price which is equivalent to
approximately 6.383% of the net amount invested.

Distributions to unit holders -

Distributions to unit holders are made as soon as practicable after Special
Situations' distribution date.  During the period from the Initial Date of
Deposit, June 27, 1994 to May 31, 1995, the Trust made distributions totaling
$.2526 per unit as described below.


<PAGE>
Selected data per unit of the Trust
  outstanding throughout the period -
<TABLE>
<CAPTION>
                                                Period from the Initial
                                                    Date of Deposit,
                                                   June 27, 1994, to
                                                      May 31, 1995

<S>                                                     <C>
Investment income - interest and dividends               $.6476
Expenses                                                 (.0133)
                                                       ________
    Investment income - net                               .6343

Distributions to unit holders:
  Investment income - net                                (.2526)
  Principal from investment transactions                      -

Net gain (loss) on investments                            .8602
                                                       ________
    Total increase (decrease) in net assets              1.2419

Net assets:
  Beginning of the period                                8.9867
                                                       ________

  End of the period                                    $10.2286
                                                       ========
</TABLE>

Investment income - interest and dividends, Expenses and Investment income -
net per unit have been calculated based on the weighted average number of
units outstanding during the period (1,011,331 units).  Distributions to unit
holders of Investment income - net per unit reflects the Trust's actual
distribution of approximately $.2526 per unit to 1,135,000 units on
February 1, 1995.  The Net gain (loss) on investments per unit includes the
effects of changes arising from issuance of 1,125,000 additional units during
the period at net asset values which differed from the net asset value per
unit of the original 10,000 units ($8.9867 per unit) on June 27, 1994.


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

                                   PART ONE
                       Must be Accompanied by Part Two

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

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

                  TRUSTEE:          The Bank of New York
                                    101 Barclay Street
                                    New York, New York  10005

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

                  LEGAL COUNSEL     Tanner Propp & Farber
                  TO TRUSTEE:       99 Park Avenue
                                    New York, New York  10016

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

This Prospectus does not constitute an offer to sell, or a solicitation of an
offer to buy, securities in any jurisdiction to any person to whom it is not
lawful to make such offer in such jurisdiction.

This Prospectus does not contain all the information set forth in the
registration statement and exhibits relating thereto, which the Trust has
filed with the Securities and Exchange Commission, Washington, D.C., under the
Securities Act of 1933 and the Investment Company Act of 1940, and to which
reference is hereby made.


               First Investors Special Situations
               Growth & Treasury Securities Trust

PROSPECTUS                            NOTE: THIS PART TWO PROSPECTUS MAY
Part Two                                      ONLY BE USED WITH PART ONE        
Dated September 25, 1995

The Trust. First Investors Special Situations Growth & Treasury 
Securities Trust (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" in Part One.

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

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.

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE 
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION 
NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES 
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. 
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

Page 1


The Treasury Obligations deposited in the Trust 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" in Part One. 
The Trust will automatically terminate shortly after the maturity 
of the Treasury Obligations deposited therein.

Public Offering Price. 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 as set forth in "Summary of Essential 
Information" in Part One. The minimum purchase is that amount 
set forth in Part One. 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. 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 as set forth in "Summary of Essential Information" 
in Part One. As of the date of this Prospectus, the Sponsor is 
maintaining a secondary market. If a secondary market is not maintained 
in the future, 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. 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. 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. See "Rights of Unit Holders-How May Units be Redeemed?"


Page 2


               First Investors Special Situations
               Growth & Treasury Securities Trust


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

The First Investors Special Situations Growth & Treasury Securities 
Trust is 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, First Trust 
Advisors L.P., as Portfolio Supervisor and FT Evaluators L.P. 
as Evaluator.

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.

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. 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). 
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. 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" appearing in Part One, 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


Page 3

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.

The Evaluator will receive a fee as indicated in the "Summary 
of Essential Information" appearing in Part One. 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 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


Page 4

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 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.


Page 5


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

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.


Page 6


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.

                            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.


Page 7


Transfer Agent. Administrative Data Management Corp., 581 Main 
Street, 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.

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

Shareholder Transaction Expenses
        Maximum Sales Load Imposed on Purchases
        (as a percentage of offering price){                    6.25%
        Exchange Fee (1)                                           $0
Annual Fund Operating Expenses
(as a percentage of average net assets)

<TABLE>
<CAPTION>

                                                                                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%   0.60%           1.65%*

</TABLE>
[FN]

____________________

*       Net of waiver and/or reimbursement.

(1)     For exchanges into a Series, the $5.00 exchange fee will 
be assumed by that Series for a minimum period ending December 
31, 1995. The Series reserves the right to change or suspend this 
privilege after December 31, 1995.

(2)     Management Fees for the Series have been restated to reflect 
the maximum advisory fees that may be paid in 1995. FIMCO will 
waive 0.25% of Management Fees for the Series for a minimum period 
ending December 31, 1995. 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 1.90%.

{       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% 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 Plans" 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, 1994, except that certain Operating Expenses 
have been restated to reflect expenses expected to be incurred 
in fiscal 1995, as noted above:


Page 8


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            $147            $246

</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.

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>

                                                                       Year Ended December 31    

Per Share Data                                          1991            1992            1993            1994
                                                        ________        ________        ________        ________
<S>                                                     <C>             <C>             <C>             <C>
Net Asset Value - Beginning of Period                   $  9.58          $13.99          $15.62          $18.00
Income from Investment Operations:
        Net Investment Income (Loss){                       .10               -            (.08)           (.04)
        Net Realized and Unrealized Gain 
          (Loss) on investments                            4.74            2.41            3.29            (.62)
                                                        ________        ________        ________        ________
        Total from Investment Operations                   4.84            2.41            3.21            (.66)
                                                        ========        ========        ========        ========
Less Distributions From:
        Net Investment Income                               .10              -               -               -
        Net Realized Gain on Investments                    .33             .78             .83             .91
                                                        ________        ________        ________        ________
        Total Distributions                                 .43             .78             .83             .91
                                                        ========        ========        ========        ========
Net Asset Value - End of Period                         $ 13.99          $15.62          $18.00          $16.43
                                                        ========        ========        ========        ========
Total Return[]                                            50.47%          17.26%          20.52%          (3.66)%

______________

</TABLE>

<TABLE>
<CAPTION>

Ratios/Supplemental Data
<S>                                                     <C>             <C>             <C>             <C>
Net Assets-End of Period (in thousands)                 9,183           25,814          59,148          89,906
Ratio of Expenses to Average Net Assets{                    -            1.06%            1.55%           1.65%
Ratio of Net Investment Income to 
        Average Net Assets{                             1.44%            (.05)%           (.63)%          (.26%)
Ratio of Expenses to Average Net Assets Before
        Expenses Waived or Assumed                      2.31%            1.92%            1.89%           1.90%
Ratio of Net Investment Income to Average Net
        Assets Before Expenses Waived or Assumed        (.87)%           (.91)%           (.96)%          (.51)%
Portfolio Turnover Rate                                   86%              88%              71%             53%

</TABLE>
[FN]
____________________

[]      Calculated without sales charge.

{       Net of expenses waived or assumed by the investment adviser.

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.


Page 9


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 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


Page 10

that may not be changed without shareholder approval. There can 
be no assurance that the Series will achieve its investment objective.

Description of Certain Securities, Other Investment Policies and 
Risk Factors

American Depositary Receipts. Special Situations may invest in 
sponsored and unsponsored ADRs. 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. In addition, the issuers of the securities 
underlying unsponsored ADRs are not obligated to disclose material 
information in the United States and, therefore, there may be 
less information available regarding such issuers and there may 
not be a correlation between such information and the market value 
to the ADRs. GDRs are issued globally and evidence a similar ownership 
arrangement. Generally, GDRs are designed for trading in non-U.S. 
securities markets. ADRs and GDRs are considered to be foreign 
securities by the Series.

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. Special Situations may sell a 
security denominated in a foreign currency and retain the proceeds 
in that foreign currency to use at a future date (to purchase 
other securities denominated in that currency) or the Series may 
buy foreign currency outright to purchase securities denominated 
in that foreign currency at a future date. Because Special Situations 
does not intend to hedge its foreign investments against the risk 
of foreign currency fluctuations, changes in the value of these 
currencies can significantly affect the Series' share price. In 
addition, the Series will be affected by changes in exchange control 
regulations and fluctuations in the relative rates of exchange 
between the currencies of different nations, as well as by economic 
and political developments. Other risks involved in foreign securities 
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 Ratings Services, a division 
of The McGraw-Hill Companies, Inc. 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.


Page 11


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.

Restricted and Illiquid Securities. The Series may invest up to 
15% 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) and Mr. Glenn O. Head (or members of his family) 
are controlling persons 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, 1994, 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


Page 12

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. Ms. Poitra 
also is Portfolio Manager for the Blue Chip Series and Discovery 
Series of First Investors Life Series Fund, the Blue Chip Fund 
of Executive Investors Trust, the Made In the U.S.A. Fund of First 
Investors Series Fund II, Inc., the Blue Chip Series of First 
Investors Series Fund and, since 1993, the small capitalization 
equity portion of the Total Return Series of First Investors 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 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.

Regulatory Matters. In June 1992, the Fund's underwriter FIC, 
entered into a settlement with the Securities and Exchange Commission 
("SEC") to resolve allegations by the agency that certain of FIC's 
sales representatives had made misrepresentations concerning the 
risks of investing in two high-yield bond funds, the First Investors 
Fund For Income, Inc. and the First Investors High Yield Fund, 
Inc. ("High Yield Funds"), and had sold these Funds to investors 
for whom they were not suitable. Without admitting or denying 
the SEC's allegations, FIC: (a) consented to the entry of a final 
judgment enjoining it from violating Section 10(b) of the Securities 
Exchange Act of 1934 and Rule 10b-5 thereunder and Section 17(a) 
of the 1933 Act; (b) agreed to the entry of an administrative 
order censuring it and requiring it to comply with undertakings 
to improve its policies and procedures with regard to sales, training, 
supervision and compliance; and (c) agreed to pay $24.7 million 
to certain investors who purchased shares of the High Yield Funds 
from in or about November 1984 to in or about November 1990.

FIC, FIMCO and/or certain affiliated entities and persons have 
entered into settlements with regulators in 29 states to resolve 
allegations, similar to those made by the SEC, concerning sales 
of the High Yield Funds. In October 1993, as part of settlements 
with Maine, Massachusetts, New York, Virginia and Washington ("State 
of Settlements"), FIC, FIMCO and certain affiliated entities and 
persons agreed, without admitting or denying any of hte allegations, 
(a) to be enjoined from violating certain provisions of the state 
securities laws, (b) to engage in remedial measures designed to 
ensure that proper sales practices are observed in the future, 
and (c) to pay $7.5 million, in addition to the $24.7 million 
previously paid by FIC in connection with the SEC settlement, 
to investors in the High Yield Funds. In addition, as part of 
those settlements, several FIC executives including Glenn O. Head, 
who is an officer and trustee of the Fund agreed to be suspended 
and enjoined temporarily from associating with any broker/dealer 
in a supervisory capacity in certain of the states. On December 
8, 1993, several present and former FIC executives, including 
Mr. Head, also agreed, without admitting or denying the allegations, 
to temporary SEC suspensions form associating with broker/dealers 
and in some cases other regulated entities in a supervisory capacity.

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 are 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 are 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.


Page 13


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. eastern standard 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 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


Page 14

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, 
FT Evaluators 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 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 date of this Part Two Prospectus in respect 
of any Security which might reasonably be expected to have a material 
adverse effect on the Trust. 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. 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 15


<TABLE>
<CAPTION>

                                        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 secondary offering period.

 The Public Offering Price of Units on the date of this Part Two 
Prospectus may vary from the amount stated under "Summary of Essential 
Information" in Part One in accordance with fluctuations in the 
prices of the underlying Securities. The aggregate value of the 
Units of the Trust shall be determined (a) on the basis of the 
bid 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 bid prices are not available for the Treasury Obligations, 
on the basis of bid 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.

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.

Although payment is normally made three business days following 
the order for purchase (the "date of settlement"), payment may 
be made prior thereto. A person will become owner of Units on 
the date of settlement provided payment has been received. Cash, 
if any, made available to the Sponsor prior to the date of settlement 
for the purchase of Units may be used in the Sponsor's business 
and may be deemed to be a benefit to the Sponsor, subject to the 
limitations of the Securities Exchange Act of 1934. Delivery of 
Units so ordered will be made three 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?

Units repurchased in the secondary market may be offered by this 
Part Two 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. Secondary market sales 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.


Page 16

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.

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, The New York Times, U.S. 
News and World Report, Business Week, Forbes or Fortune. As with 
other performance data, performance comparisons should not be 
considered representative of the Trust's relative performance 
for any future period.

What are the Sponsor's Profits?

In maintaining a market for the Units, the Sponsor will 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.

                     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


Page 17

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" 
in Part One. 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 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, 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, 
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


Page 18

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.

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 third business 
day following such tender, the Unit holder will be entitled to 
receive in cash an amount for each Unit equal to the redemption 
price per Unit next computed after receipt by the Trustee of such 
tender of Units. The day of tender is deemed


Page 19

to be the date on which Units are received by the Trustee, except 
that as regards Units received after 4:00 p.m. eastern standard 
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. 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 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 standard 
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.


Page 20


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 $9 billion in First Trust unit investment trusts have been 
deposited. The Sponsor's employees include a team of professionals 
with many years of experience in the unit investment trust industry. 
The Sponsor is a member of the National Association of Securities 
Dealers, Inc. and Securities Investor Protection Corporation and 
has its principal offices at 1001 Warrenville Road, Lisle, Illinois 
60532; telephone number (708) 241-4141. As of December 31, 1994, 
the total partners' capital of Nike Securities L.P. was $10,863,058 
(audited). (This paragraph relates only to the Sponsor and not 
to the Trust or to any series thereof or to any other 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, 1-800-221-7668. 
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


Page 21

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

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 under "Summary of Essential Information" 
in Part One. 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


Page 22

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 financial statements of the Trust appearing in Part One of 
this Prospectus and Registration Statement have been audited by 
Ernst & Young LLP, independent auditors, as set forth in their 
report thereon appearing elsewhere herein and in the Registration 
Statement, and are included in reliance upon such report given 
upon the authority of such firm as experts in accounting and auditing.


Page 23




<TABLE>
<CAPTION>
CONTENTS:
<S>                                                                     <C>
First Investors Special Situations Growth & Treasury
   Securities Trust
        What is First Investors Special Situations Growth
                & Treasury Securities Trust?                             3
        What are the Expenses and Charges?                               3
        What is the Federal Tax Status of Unit Holders?                  4
        Why are Investments in the Trust Suitable for
                Retirement Plans?                                        7
Portfolio:
        What are Treasury Obligations?                                   7
        What is First Investors Special Situations Series?               7
        What is Special Situations' Investment Objective
                and Policies?                                            9
        Description of Certain Securities, Other
                Investment Policies and Risk Factors                    11
        Who is the Management of Special Situations?                    12
        What are Some Additional Considerations
                for Investors?                                          15
Public Offering:
        How is the Public Offering Price Determined?                    15
        How are Units Distributed?                                      16
        What are the Sponsor's Profits?                                 17
Rights of Unit Holders:
        How is Evidence of Ownership Issued
                and Transferred?                                        17
        How are Income and Capital Distributed?                         18
        How Can Distributions to Unit Holders
                be Reinvested?                                          18
        What Reports Will Unit Holders Receive?                         19
        How May Units be Redeemed?                                      19
        How May Units be Purchased by the Sponsor?                      20
        How May Securities be Removed from the Trust?                   21
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             21
        Who is the Trustee?                                             21
        Limitations on Liabilities of Sponsor and Trustee               22
        Who is the Evaluator?                                           22
Other Information:
        How May the Indenture Be Amended
                or Terminated?                                          22
        Legal Opinions                                                  23
        Experts                                                         23

</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 FUND 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
                       Special Situations
                        Growth & Treasury
                        Securities Trust


                           Prospectus
                            Part Two
                       September 25, 1995



                          First TrustR
                      1001 Warrenville Road
                            Suite 300
                     Lisle, Illinois  60532
                         1-708-241-4141



                            Trustee:

                      The Bank of New York
                       101 Barclay Street
                    New York, New York 10286
                         1-800-682-7668


                      THIS PART TWO MUST BE
                     ACCOMPANIED BY PART ONE



             PLEASE RETAIN BOTH PARTS OF PROSPECTUS
                      FOR FUTURE REFERENCE




Page 24


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

                          The facing sheet

                          The prospectus

                          The signatures

                          The Consent of Independent Auditors

                          Financial Data Schedule








                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant,  First Investors Special Situations  Growth  and
Treasury Securities Trust, Series 1, certifies that it meets  all
of  the  requirements  for  effectiveness  of  this  Registration
Statement  pursuant to Rule 485(b) under the  Securities  Act  of
1933  and  has duly caused this Post-Effective Amendment  of  its
Registration  Statement  to  be  signed  on  its  behalf  by  the
undersigned thereunto duly authorized in the Village of Lisle and
State of Illinois on September 29, 1995.
                              
                     FIRST INVESTORS SPECIAL SITUATIONS GROWTH
                       AND TREASURY SECURITIES TRUST, SERIES 1
                                                            (Registrant)
                     By         NIKE SECURITIES L.P.
                                                             (Depositor)
                     
                     
                     By           Carlos E. Nardo
                                  Senior Vice President
     
     Pursuant to the requirements of the Securities Act of  1933,
this  Post-Effective Amendment of Registration Statement has been
signed  below by the following person in the capacity and on  the
date indicated:

Signature                  Title                      Date

Robert D. Van Kampen  Sole Director of       )
                      Nike Securities        )
                        Corporation,         ) September 29, 1995
                    the General Partner      )
                  of Nike Securities L.P.    )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**

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

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

                               S-2
                 CONSENT OF INDEPENDENT AUDITORS
                                

We  consent  to  the  reference to our  firm  under  the  caption
"Experts" and to the use of our report dated September 1, 1995 in
this  Post-Effective Amendment to the Registration Statement  and
related Prospectus of First Investors Special Situations Growth &
Treasury Securities Trust dated September 22, 1995.



                                        ERNST & YOUNG LLP





Chicago, Illinois
September 21, 1995



<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information extracted from Post
Effective Amendment to Form S-6 and is qualified in its entirety by
reference to such Post Effective Amendment to Form S-6.
</LEGEND>
<SERIES>
   <NUMBER> 001
   <NAME> FIRST INVESTORS G&T TRUST
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          MAY-31-1995
<PERIOD-START>                             JUN-27-1994
<PERIOD-END>                               MAY-31-1995
<INVESTMENTS-AT-COST>                       10,799,243
<INVESTMENTS-AT-VALUE>                      11,616,019
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              11,616,019
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                        6,519
<TOTAL-LIABILITIES>                              6,519
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                    10,799,243
<SHARES-COMMON-STOCK>                        1,135,000
<SHARES-COMMON-PRIOR>                           10,000
<ACCUMULATED-NII-CURRENT>                      (6,519)
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                       816,776
<NET-ASSETS>                                11,609,500
<DIVIDEND-INCOME>                              293,651
<INTEREST-INCOME>                              361,318
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  13,492
<NET-INVESTMENT-INCOME>                        641,477
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                      816,776
<NET-CHANGE-FROM-OPS>                        1,458,253
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                      286,678
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      1,125,000
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                      11,519,633
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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