FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 128
487, 1995-10-23
Previous: TAX EXEMPT SECURITIES TRUST CALIFORNIA TRUST 147, S-6EL24, 1995-10-23
Next: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 128, 497J, 1995-10-23



      
                          
                                       Registration No.  33-63417
                                           1940 Act No. 811-05903


                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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

A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 128

B.   Name of depositor:

                      NIKE SECURITIES L.P.

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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:

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

E.   Title and Amount of Securities Being Registered:

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

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

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

H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective on October 23, 1995 at 2:00 p.m. pursuant to  Rule
     487.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 128

                      Cross-Reference Sheet

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

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

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      periodic payment certificates           *

58.

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



* Inapplicable, answer negative or not required.


                                


        January Effect Short-Term Growth Trust, Series 1


The Trust. The First Trust (registered trademark) Special Situations 
Trust, Series 128 is a unit investment trust consisting of a portfolio 
containing common stocks issued by companies which, in the opinion 
of Dain Bosworth, Incorporated, are positioned to benefit from 
the "January Effect" (the "Equity Securities").

The objective of the Trust is to provide potential capital appreciation 
by investing the Trust's portfolio in common stocks. See "Schedule 
of Investments." The Trust has a mandatory termination date (the 
"Mandatory Termination Date" or "Trust Ending Date") of approximately 
one year from the date of this Prospectus as set forth under "Summary 
of Essential Information." There is, of course, no guarantee that 
the objective of the Trust will be achieved.

Each Unit of the Trust represents an undivided fractional interest 
in all the Equity Securities deposited in the Trust. The Equity 
Securities deposited in the Trust's portfolio have no fixed maturity 
date and the value of these underlying Equity Securities will 
fluctuate with changes in the values of stocks in general. See 
"Portfolio."

The Sponsor may, from time to time after the Initial Date of Deposit, 
deposit additional Equity Securities in the Trust. Such deposits 
of additional Equity Securities will, therefore, be done in such 
a manner that the original proportionate relationship amongst 
the individual issues of the Equity Securities shall be maintained. 
Any deposit by the Sponsor of additional Equity Securities will 
duplicate, as nearly as is practicable, the original proportionate 
relationship established on the Initial Date of Deposit, and not 
the actual proportionate relationship on the subsequent date of 
deposit, since the actual proportionate relationship may be different 
than the original proportionate relationship. Any such difference 
may be due to the sale, redemption or liquidation of any Equity 
Securities deposited in the Trust on the Initial, or any subsequent, 
Date of Deposit. See "What is the First Trust Special Situations 
Trust?" and "How May Equity Securities be Removed from the Trust?" 


   
Public Offering Price. The Public Offering Price per Unit of the 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in the Trust (generally 
determined by the closing sale prices of listed Equity Securities 
and the ask prices of over-the-counter traded Equity Securities) 
plus or minus a pro rata share of cash, if any, in the Capital 
and Income Accounts of the Trust, plus a maximum sales charge 
of 2.95% (equivalent to 3.040% of the net amount invested). A 
pro rata share of accumulated dividends, if any, in the Income 
Account is included in the Public Offering Price. The minimum 
purchase is $1,000. The sales charge is reduced for sales involving 
at least $100,000. See "How is the Public Offering Price Determined?"
    

Dividend and Capital Distributions. Distributions of dividends 
received by the Trust will be made as part of the final liquidation 
distribution. Distributions of funds in the Capital Account, if 
any, will be made as part of the final liquidation distribution, 
and in certain circumstances, earlier. Any distribution of income 
and/or capital will be net of the expenses of the Trust. See "What 
is the Federal Tax Status of Unit Holders?" Additionally, upon 
termination of the Trust, the Trustee will distribute, upon surrender 
of Units for redemption, to each remaining Unit holder his pro 
rata share of the Trust's assets, less expenses, in the manner set


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


               First Trust (registered trademark)



   
         The date of this Prospectus is October 23, 1995

    

Page 1


forth under "Rights of Unit Holders-How are Income and Capital 
Distributed?" The Sponsor intends to create a separate 1996 Trust 
for the January Effect Short-Term Growth Trust (the "1996 Trust") 
in conjunction with the termination of this series of the Trust. 
Unit holders who elect to become Rollover Unit holders will not 
receive the final liquidation distribution, but will receive units 
in the 1996 Trust as selected by the Unit holder. See "Special 
Redemption, Liquidation and Investment in the New Trust."

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

   
Special Redemption, Liquidation and Investment in New Trust. Unit 
holders who hold their Units in book entry form will have the 
option of specifying by October 8, 1996 (the "Rollover Notification 
Date") to have all of their Units redeemed in-kind on the Rollover 
Notification Date and the distributed Equity Securities sold by 
the Trustee, in its capacity as Distribution Agent, during the 
Special Redemption and Liquidation Period. (Unit holders so electing 
are referred to herein as "Rollover Unit holders.") The Distribution 
Agent will appoint the Sponsor as its agent to determine the manner, 
timing and execution of sales of underlying Equity Securities. 
The proceeds of the redemption will then be invested in Units 
of the 1996 Trust, if such Trust is offered. The Sponsor may, 
however, stop creating new Units of the 1996 Trust at any time 
in its sole discretion without regard to whether all the proceeds 
to be invested have been invested. Cash which has not been invested 
on behalf of the Rollover Unit holders in the 1996 Trust will 
be distributed at the end of the Special Redemption and Liquidation 
Period. However, the Sponsor anticipates that sufficient Units 
can be created, although moneys in the Trust may not be fully 
invested on the next business day. Rollover Unit holders may purchase 
Units of the 1996 Trust at a reduced sales charge. The portfolio 
for the 1996 Trust will contain common stock issued by companies 
which, in the opinion of Dain Bosworth, Incorporated are positioned 
to benefit from the "January Effect." Rollover Unit holders will 
receive credit for the amount of dividends in the Income Account 
of the Trust which will be included in the reinvestment in Units 
of the 1996 Trust. The exchange option described above is subject 
to modification, termination or suspension.
    

Termination. The Trust will terminate approximately one year after 
the Initial Date of Deposit regardless of market conditions at 
that time. Commencing on the Mandatory Termination Date, Equity 
Securities will begin to be sold in connection with the termination 
of the Trust. The Sponsor will determine the manner, timing and 
execution of the sale of the Equity Securities. Written notice 
of any termination of the Trust specifying the time or times at 
which Unit holders may surrender their certificates for cancellation 
shall be given by the Trustee to each Unit holder at his or her 
address appearing on the registration books of the Trust maintained 
by the Trustee. At least 30 days prior to the Mandatory Termination 
Date of the Trust, the Trustee will provide written notice thereof 
to all Unit holders and will include with such notice a form to 
enable Unit holders to elect a distribution of shares of Equity 
Securities (reduced by customary transfer and registration charges) 
if such Unit holder owns at least 2,500 Units of the Trust, rather 
than to receive payment in cash for such Unit holder's pro rata 
share of the amounts realized upon the disposition by the Trustee 
of Equity Securities. To be effective, the election form, together 
with surrendered certificates and other documentation required 
by the Trustee, must be returned to the Trustee at least five 
business days prior to the Mandatory Termination Date of the Trust. 
Unit holders not electing the "Rollover Option" or a distribution 
of shares of the Equity Securities will receive a cash distribution 
within a reasonable time after the Trust is terminated. See "Rights 
of Unit Holders-How are Income and Capital Distributed?"


Page 2


Risk Factors. An investment in the Trust should be made with an 
understanding of the risks associated therewith, including, among 
other factors, the possible deterioration of either the financial 
condition of the issuers or the general condition of the stock 
market, volatile interest rates or an economic recession. The 
Trust is not actively managed and Equity Securities will not be 
sold by the Trust to take advantage of market fluctuations or 
changes in anticipated rates of appreciation. See "What are Equity 
Securities?-Risk Factors." 


Page 3


                                 Summary of Essential Information


   
        At the Opening of Business on the Initial Date of Deposit
                        of the Equity Securities-October 23, 1995
    

        Underwriter:    Dain Bosworth, Inc.
        Sponsor:        Nike Securities L.P.
        Trustee:        The Chase Manhattan Bank (National Association)
        Evaluator:      FT Evaluators L.P.

<TABLE>
<CAPTION>


General Information

<S>                                                                                     <C>
Initial Number of Units                                                                     15,000
Fractional Undivided Interest in the Trust per Unit                                       1/15,000 
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $  145,817
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $   9.7211
        Sales Charge 2.95% of the Public Offering Price 
           per Unit (3.040% of the net amount invested) (2)                             $    .2955
        Public Offering Price per Unit (2)                                              $  10.0166
Sponsor's Initial Repurchase Price per Unit                                             $   9.7211
Redemption Price per Unit (based on aggregate underlying           
value of Equity Securities) (3)                                                         $   9.7211
CUSIP Number                                                                            33718R 187 
</TABLE>

   
First Settlement Date                   October 26, 1995
Rollover Notification Date              October 8, 1996
Special Redemption and Liquidation
          Period                        During the period from October 25,
                                        1996 to November 7, 1996.
Mandatory Termination Date              November 8, 1996
Discretionary Liquidation Amount        A Trust may be terminated if 
                                        the value of the Equity Securities is 
                                        less than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in a Trust dur- 
                                        ing the primary offering period.
Trustee's Annual Fee                    $.0116 per Unit outstanding. 
Evaluator's Annual Fee                  $.0030 per Unit outstanding. Evalua-
                                        tions for purposes of sale, purchase
                                        or redemption of Units are made as 
                                        of the close of trading (4:00 p.m.
                                        eastern standard time) on the New 
                                        York Stock Exchange on each day on
                                        which it is open.
Supervisory Fee (4)                     Maximum of $.0035 per Unit outstand-
                                        ing annually payable to an affiliate
                                        of the Sponsor. 
Estimated Organizational Expenses (5)   $.0300 per Unit.
Income Distribution (6) Distributions of dividends received by 
the Trust will be made as part of the final liquidation distribution.
    

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

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

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

(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $.0010 per Unit.

(5)     The Trust (and therefore Unit holders) will bear all or 
a portion of its organizational costs (including costs of preparing 
the registration statement, the trust indenture and other closing 
documents, registering Units with the Securities and Exchange 
Commission and states, the initial audit of the Trust portfolio, 
legal fees and the initial fees and expenses of the Trustee but 
not including the expenses incurred in the printing of preliminary 
and final prospectuses, and expenses incurred in the preparation 
and printing of brochures and other advertising materials and 
any other selling expenses) as is common for mutual funds. Total 
organizational expenses will be amortized over a three-month period. 
See "What are the Expenses and Charges?" and "Statement of Net 
Assets." Historically, the sponsors of unit investment trusts 
have paid all the costs of establishing such trusts.

(6)     At the Rollover Notification Date for Rollover Unit holders 
or upon termination of the Trust for other Unit holders, amounts 
in the Income Account (which consist of dividends on the Equity 
Securities) will be included in amounts distributed to or on behalf 
of Unit holders. Distributions from the Capital Account will be 
made monthly payable on the last day of the month to Unit holders 
of record on the fifteenth day of such month if the amount available 
for distribution equals at least $0.01 per Unit. Notwithstanding, 
distributions of funds in the Capital Account, if any, will be 
made as part of the final liquidation distribution.


Page 4

        January Effect Short-Term Growth Trust, Series 1
      The First Trust Special Situations Trust, Series 128 

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 128 is one of 
a series of investment companies created by the Sponsor under 
the name of The First Trust Special Situations Trust, all of which 
are generally similar but each of which is separate and is designated 
by a different series number (the "Trust.") This Series consists 
of an underlying separate unit investment trust designated as: 
January Effect Short-Term Growth Trust, Series 1. The Trust was 
created under the laws of the State of New York pursuant to a 
Trust Agreement (the "Indenture"), dated the Initial Date of Deposit, 
with Nike Securities L.P., as Sponsor, The Chase Manhattan Bank 
(National Association), as Trustee, First Trust Advisors L.P., 
as Portfolio Supervisor and FT Evaluators L.P., as Evaluator.

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of common 
stocks issued by companies which, in the opinion of Dain Bosworth, 
Incorporated, are positioned to benefit from the "January Effect" 
(the "Equity Securities"), together with an irrevocable letter 
or letters of credit of a financial institution in an amount at 
least equal to the purchase price of such Equity Securities. In 
exchange for the deposit of securities or contracts to purchase 
securities in the Trust, the Trustee delivered to the Sponsor 
documents evidencing the entire ownership of the Trust.

The objective of the January Effect Short-Term Growth Trust, Series 
1 is to provide potential capital appreciation by investing in 
common stocks of companies which, in the opinion of the Underwriter, 
are positioned to benefit from the "January Effect." The "January 
Effect" phenomena is a strategy involving stocks that have been 
in bearish trends for a long period of time and are trading at 
the lower end of their price ranges. Toward the end of the year, 
investors who still own these issues create additional downward 
pressure on the stocks when they sell to realize a capital loss 
for tax purposes, and there is also selling by institutional investors 
who are eliminating the poor-performing issues from their portfolios 
before the year-end reporting period. These stocks will typically 
bounce back during the first quarter of the new year, as the selling 
abates. However, the strategy has gained enough popularity over 
the past several years, that the stocks tend to move earlier in 
the fall than the traditional January time frame. There is, however, 
no assurance that the "January Effect" phenomena will occur or 
that the Equity Securities selected for deposit in the Trust will 
benefit from such phenomena.

With the deposit of the Equity Securities on the Initial Date 
of Deposit, the Sponsor established a percentage relationship 
between the amounts of Equity Securities in the Trust's portfolio. 
See "What are the Equity Securities Selected for January Effect 
Short-Term Growth Trust, Series 1?" From time to time following 
the Initial Date of Deposit, the Sponsor, pursuant to the Indenture, 
may deposit additional Equity Securities in the Trust and Units 
may be continuously offered for sale to the public by means of 
this Prospectus, resulting in a potential increase in the outstanding 
number of Units of the Trust. Any deposit by the Sponsor of additional 
Equity Securities will duplicate, as nearly as is practicable, 
the original proportionate relationship and not the actual proportionate 
relationship on the subsequent date of deposit, since the actual 
proportionate relationship may be different than the original 
proportionate relationship. Any such difference may be due to 
the sale, redemption or liquidation of any of the Equity Securities 
deposited in the Trust on the Initial, or any subsequent, Date 
of Deposit. See "How May Equity Securities be Removed from the 
Trust?" The original percentage relationship of each Equity Security 
to the Trust is set forth herein under "Schedule of Investments" 
for the Trust. Since the prices of the underlying Equity Securities 
will fluctuate daily, the ratio, on a market value basis, will 
also change daily. The portion of Equity Securities represented 
by each Unit will not change as a result of the deposit of additional 
Equity Securities in the Trust.

On the Initial Date of Deposit, each Unit of the Trust represented 
the undivided fractional interest in the Equity Securities deposited 
in the Trust set forth under "Summary of Essential Information." 
To the extent that Units of the Trust are redeemed, the aggregate 
value of the Equity Securities in the Trust will be reduced and


Page 5

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

What are the Expenses and Charges?

With the exception of bookkeeping and other administrative services 
provided to the Trust, for which the Sponsor will be reimbursed 
in amounts as set forth under "Summary of Essential Information," 
the Sponsor will not receive any fees in connection with its activities 
relating to the Trust. Such bookkeeping and administrative charges 
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 fees payable to 
the Sponsor for such services may exceed the actual costs of providing 
such services for the Trust, but at no time will the total amount 
received for such services rendered to unit investment trusts 
of which Nike Securities L.P. is the Sponsor in any calendar year 
exceed the actual cost to the Sponsor of supplying such services 
in such year. First Trust Advisors L.P. will receive an annual 
supervisory fee, which is not to exceed the amount set forth under 
"Summary of Essential Information," for providing portfolio supervisory 
services for the Trust. Such fee is based on the number of Units 
outstanding in the Trust on January 1 of each year except for 
the year or years in which an initial offering period occurs in 
which case the fee for a month is based on the number of Units 
outstanding at the end of such month. This fee may exceed the 
actual costs of providing such supervisory services for the Trust, 
but at no time will the total amount received for portfolio supervisory 
services rendered to unit investment trusts of which Nike Securities 
L.P. is the Sponsor in any calendar year exceed the aggregate 
cost to First Trust Advisors L.P. of supplying such services in 
such year.

   
Subsequent to the initial offering period, the Evaluator, an affiliate 
of the Sponsor, will receive a fee as indicated in the "Summary 
of Essential Information." The fee may exceed the actual costs 
of providing such evaluation services for the Trust, but at no 
time will the total amount received for evaluation services rendered 
to unit investment trusts of which Nike Securities L.P. is the 
Sponsor in any calendar year exceed the aggregate cost to FT Evaluators 
L.P. of supplying such services in such year. The Trustee pays 
certain expenses of the Trust for which it is reimbursed by the 
Trust. The Trustee will receive for its ordinary recurring services 
to the Trust an annual fee computed at $.0116 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 calendar 
year. For a discussion of the services performed by the Trustee 
pursuant to its obligations under the Indenture, reference is 
made to the material set forth under "Rights of Unit Holders."
    

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

Expenses incurred in establishing the Trust, including costs of 
preparing the registration statement, the trust indenture and 
other closing documents, registering Units with the Securities 
and Exchange Commission and states, the initial audit of the Trust's 
portfolio and the initial fees and expenses of the Trustee and 
any other out-of-pocket expenses, will be paid by the Trust and 
amortized over a three-month period. The following additional 
charges are or may be incurred by the Trust: all legal 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

Page 6


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

What is the Federal Tax Status of Unit Holders?

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

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

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

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

   
3.      A Unit holder's portion of gain, if any, upon the sale or 
redemption of Units or the disposition of Equity Securities held 
by the Trust will generally be considered a capital gain except 
in the case of a dealer or a financial institution and will be 
long-term if the Unit holder has held his Units for more than 
one year (the date on which the Units are acquired (i.e., the 
"trade date") is excluded for purposes of determining whether 
the Units have been held for more than one year). A Unit holder's 
portion of loss, if any, upon the sale or redemption of Units 
or the disposition of Equity Securities held by the Trust will 
generally be considered a capital loss (except in the case of 
a dealer or a financial institution) and, in general, will be 
long-term if the Unit holder has held his Units for more than 
one year. Unit

Page 7


holders should consult their tax advisers regarding the recognition 
of gains and losses for Federal income tax purposes. In particular, 
a Rollover Unit holder should be aware that a Rollover Unit holder's 
loss, if any, incurred in connection with the exchange of Units 
for Units in the next new series of the January Effect Short-Term 
Growth Trust, Series 1 (the "1996 Trust") will generally be disallowed 
with respect to the disposition of any Equity Securities pursuant 
to such exchange to the extent that such Unit holder is considered 
the owner of substantially identical securities under the wash 
sale provisions of the Code taking into account such Unit holder's 
deemed ownership of the securities underlying the Units in a 1996 
Trust in the manner described above, if such substantially identical 
securities were acquired within a period beginning 30 days before 
and ending 30 days after such disposition. However, any gains 
incurred in connection with such an exchange by a Rollover Unit 
holder would be recognized. 
    

   
Dividends Received Deduction. A Unit holder will be considered 
to have received all of the dividends paid on his pro rata portion 
of each Equity Security when such dividends are received by the 
Trust. 
    

A corporation that owns Units will generally be entitled to a 
70% dividends received deduction with respect to such Unit holder's 
pro rata portion of dividends received by the Trust (to the extent 
such dividends are taxable as ordinary income, as discussed above) 
in the same manner as if such corporation directly owned the Equity 
Securities paying such dividends (other than corporate Unit holders, 
such as "S" corporations which are not eligible for the deduction 
because of their special characteristics and other than for purposes 
of special taxes such as the accumulated earnings tax and the 
personal holding corporation tax). However, a corporation owning 
Units should be aware that Sections 246 and 246A of the Code impose 
additional limitations on the eligibility of dividends for the 
70% dividends received deduction. These limitations include a 
requirement that stock (and therefore Units) must generally be 
held at least 46 days (as determined under Section 246(c) of the 
Code). Final regulations have recently been issued which address 
special rules that must be considered in determining whether the 
46-day holding period requirement is met. Moreover, the allowable 
percentage of the deduction will be reduced from 70% if a corporate 
Unit holder owns certain stock (or Units) the financing of which 
is directly attributable to indebtedness incurred by such corporation.

It should be noted that various legislative proposals that would 
affect the dividends received deduction have been introduced. 
Unit holders should consult with their tax advisers with respect 
to the limitations on and possible modifications to the dividends 
received deduction.

   
Limitations on Deductibility of Trust Expenses by Unit holders. 
Each Unit holder's pro rata share of each expense paid by the 
Trust is deductible by the Unit holder to the same extent as though 
the expense had been paid directly by him, subject to the following 
limitation. It should be noted that as a result of the Tax Reform 
Act of 1986, certain miscellaneous itemized deductions, such as 
investment expenses, tax return preparation fees and employee 
business expenses will be deductible by an individual only to 
the extent they exceed 2% of such individual's adjusted gross 
income. Unit holders may be required to treat some or all of the 
expenses of the Trust as miscellaneous itemized deductions subject 
to this limitation.
    

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

"The Revenue Reconciliation Act of 1993" (the "Tax Act") raised 
tax rates on ordinary income while capital gains remain subject 
to a 28% maximum stated rate for taxpayers other than corporations. 
Because some


Page 8

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. If the Unit holder disposes of a Unit, he is deemed thereby 
to have disposed of his entire pro rata interest in all assets 
of the Trust involved including his pro rata portion of all the 
Equity Securities represented by the Unit.

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

   
The potential tax consequences that may occur under an In-Kind 
Distribution will depend on whether or not a Unit holder receives 
cash in addition to Equity Securities. An "Equity Security" for 
this purpose is a particular class of stock issued by a particular 
corporation. A Unit holder will not recognize gain or loss if 
a Unit holder only receives Equity Securities in exchange for 
his or her pro rata portion in the Equity Securities held by the 
Trust. However, if a Unit holder also receives cash in exchange 
for a fractional share of an Equity Security held by the Trust, 
such Unit holder will generally recognize gain or loss based upon 
the difference between the amount of cash received by the Unit 
holder and his tax basis in such fractional share of an Equity 
Security held by the Trust.
    

   
Because the Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
such Trust. The amount of taxable gain (or loss) recognized upon 
such exchange will generally equal the sum of the gain (or loss) 
recognized under the rules described above by such Unit holder 
with respect to each Equity Security owned by the Trust. Unit 
holders who request an In-Kind Distribution are advised to consult 
their tax advisers in this regard.
    

As discussed in "Rights of Unit Holders-Special Redemption, Liquidation 
and Investment in a New Trust," a Unit holder may elect to become 
a Rollover Unit holder. To the extent a Rollover Unit holder exchanges 
his Units for Units of the 1996 Trust in a taxable transaction, 
such Unit holder will recognize gains, if any, but generally will 
not be entitled to a deduction for any losses recognized upon 
the disposition of any Equity Securities pursuant to such exchange 
to the extent that such Unit holder is considered the owner of 
substantially identical securities under the wash sale provisions 
of the Code taking into account such Unit holder's deemed ownership 
of the securities underlying the Units in such 1996 Trust in the 
manner described above, if such substantially identical securities 
were acquired within a period beginning 30 days before and ending 
30 days after such disposition under the wash sale provisions 
contained in Section 1091 of the Code. In the event a loss is 
disallowed under the wash sale provisions, special rules contained 
in Section 1091(d) of the Code apply to determine the Unit holder's 
tax basis in the securities acquired. Rollover Unit holders are 
advised to consult their tax advisers.

Computation of the Unit holder's Tax Basis. Initially, a Unit 
holder's tax basis in his Units will generally equal the price 
paid by such Unit holder for his Units. The cost of the Units 
is allocated among the Equity Securities held in the Trust in 
accordance with the proportion of the fair market values of such 
Equity Securities on the date the Units are purchased in order 
to determine such Unit holder's tax basis for his pro rata portion 
of each Equity Security.


Page 9

   
A Unit holder's tax basis in his Units and his pro rata portion 
of an Equity Security held by the Trust will be reduced to the 
extent dividends paid with respect to such Equity Security are 
received by the Trust which are not taxable as ordinary income 
as described above.
    

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

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

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 Trusts Suitable for Retirement Plans?"

   
The foregoing discussion relates only to United States Federal 
income taxes; Unit holders may be subject to state and local taxation 
in other jurisdictions. Unit holders should consult their tax 
advisers regarding potential state or local taxation with respect 
to the Units.
    

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

Why are Investments in the Trust Suitable for Retirement Plans?

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

                            PORTFOLIO

What are Equity Securities?

   
The Trust consists of different issues of Equity Securities which 
are listed on the New York Stock Exchange or other national securities 
exchanges, the NASDAQ National Market System or traded in the 
over-the-counter market (including U.S. dollar denominated common 
stock of a foreign issuer). See "What are the Equity Securities 
Selected for January Effect Short-Term Growth Trust Trust, Series 
1?" for a general description of the companies. 
    

Risk Factors. The Trust consists of such of the Equity Securities 
listed under "Schedule of Investments" as may continue to be held 
from time to time in the Trust and any additional Equity Securities 
acquired and held by the Trust pursuant to the provisions of the 
Trust Agreement together with cash held in the Income and Capital 
Accounts. Due to the short duration of the Trust, there is no 
guarantee that the Trust's objective will be achieved or that 
the Trust will provide for capital appreciation in excess of the 
Trust's expenses. Neither the Sponsor nor the Trustee shall be 
liable in any way for any failure in any of the Equity Securities. 
However, should any contract for the purchase of any of the Equity 
Securities initially deposited hereunder fail, the Sponsor will, 
unless substantially all of the moneys held in the Trust to cover 
such purchase are reinvested in substitute Equity Securities in 
accordance with the Trust Agreement, refund the cash and sales 
charge attributable to such failed contract to all Unit holders 
on the next distribution date. 


Page 10


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

Whether or not the Equity Securities are listed on a national 
securities exchange, the principal trading market for the Equity 
Securities may be in the over-the-counter market. As a result, 
the existence of a liquid trading market for the Equity Securities 
may depend on whether dealers will make a market in the Equity 
Securities. There can be no assurance that a market will be made 
for any of the Equity Securities, that any market for the Equity 
Securities will be maintained or of the liquidity of the Equity 
Securities in any markets made. In addition, the Trust may be 
restricted under the Investment Company Act of 1940 from selling 
Equity Securities to the Sponsor. The price at which the Equity 
Securities may be sold to meet redemptions, and the value of the 
Trust, will be adversely affected if trading markets for the Equity 
Securities are limited or absent.

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

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


Page 11

of cumulative preferred stock. Preferred stockholders are also 
generally entitled to rights on liquidation which are senior to 
those of common stockholders.

   
Since certain of the Equity Securities in the Trust consist of 
securities of foreign issuers, an investment in the Trust involves 
some investment risks that are different in some respects from 
an investment in a Trust that invests entirely in securities of 
domestic issuers. Those investment risks include future political 
and governmental restrictions which might adversely affect the 
payment or receipt of payment of dividends on the relevant Equity 
Securities. In addition, for the foreign issuers that are not 
subject to the reporting requirements of the Securities Exchange 
Act of 1934, there may be less publicly available information 
than is available from a domestic issuer. Also, foreign issuers 
are not necessarily subject to uniform accounting, auditing and 
financial reporting standards, practices and requirements comparable 
to those applicable to domestic issuers. However, due to the nature 
of the issuers of Equity Securities included in the Trust, the 
Sponsor believes that adequate information will be available to 
allow the Portfolio Supervisor to provide portfolio surveillance.
    

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

What are the Equity Securities Selected for January Effect Short-Term 
Growth Trust, Series 1?

The Equity Securities for the Trust were researched and selected 
by Dain Bosworth Incorporated's technical analyst, Robert Dickey. 
Mr. Dickey has been with Dain Bosworth Incorporated for twenty-two 
years, has seven years of research experience, eight years of 
options experience and four years of margin account experience. 
Mr. Dickey has worked with some of the largest institutional portfolios 
in the United States, and is currently identifying and marketing 
equity ideas to Dain Bosworth Incorporated's retail and institutional 
brokers and clients.

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

   
Adolph Coors Company, headquartered in Golden, Colorado, operates 
through Coors Brewing Company and is a brewer of malt beverages 
including ales, premium beers and light beers. The malt beverages 
are sold under the name "Coors," "Zima" and "Killian's Irish Brown 
Ale" to distributors throughout the U.S. and the District of Columbia.
    

   
Airborne Freight Corporation, headquartered in Seattle, Washington, 
is an air express company and air freight forwarder that expedites 
shipments throughout the world. The company provides door-to-door 
express delivery of documents and small packages and acts as a 
domestic and international freight forwarder for shipments of 
any size. Most of its domestic freight is shipped on the company's 
own aircraft.
    

   
Burlington Coat Factory Warehouse operates a chain of "off-price" 
apparel stores which market a wide range of brand name merchandise 
for men, women and children at prices below traditional retail 
prices. In addition to outerwear, the company offers a linen department 
in most stores. Burlington is headquartered in Burlington, New 
Jersey and operates through stores under the "Cohoes," "DeCelle, 
Inc." and other names.
    

   
Chiquita Brands International is an international marketer, processor 
and producer of fresh fruits, and vegetables and prepared foods 
under trade names of "Chiquita" and "John Morrell." Products include 
bananas, kiwi, melons, pineapples, beverages, fruit-based juices, 
margarine, salad dressings and processed meats. The company is 
headquartered in Cincinnati, Ohio and markets primarily in North 
America, Europe, South America and Japan.
    


Page 12


   
Cott Corporation produces and distributes branded and private 
label soft drinks, non-alcoholic beverages and various mineral 
water brands through its subsidiaries. The company, headquartered 
in Ontario, Canada, is the licensed bottler of "RC Cola" and "Diet 
Rite" colas throughout Canada and markets private labels for grocery 
stores under the "Allan" and "Cott" names.
    

   
Digital Microwave Corporation designs, manufactures and markets 
advanced, high-performance digital microwave radios and other 
communications products and systems. The company is headquartered 
in San Jose, California and sells its products to domestic and 
foreign customers, including telephone companies, common carriers 
and private networks.
    

   
Giddings & Lewis, Inc., headquartered in Fond du Lac, Wisconsin, 
is a manufacturer of large industrial automated systems, precision 
automated machine tools, assembly systems, industrial controls 
and related products and equipment. The company's products include 
machining centers, lathes and boring, drilling and milling machines, 
some of which are computer-controlled. Giddings & Lewis, Inc. 
sells to the aerospace, transportation, construction and industrial 
equipment industries.
    

   
Homestake Mining Company, headquartered in San Francisco, California, 
explores for and produces gold and other precious resources. The 
company's activities are focused on the Black Hills of South Dakota, 
the Hemlo Camp in Ontario and the Kalgoorlie operations in Western 
Australia. Homestake Mining Company also has operations in the 
McLaughlin Mine (California), the Round Mountain Mine (Nevada), 
and several other mines in Montana, Canada, Chile and Mexico.
    

   
Mesa Airlines, Inc., headquartered in Farmingham, New Mexico, 
is a commuter airline providing scheduled flights to numerous 
western and midwestern states. The company operates through several 
subsidiaries: Mesa Airlines, Air Midwest, Skyway Airlines, WestAir 
Commuter Airlines, Florida Gulf Airlines and Liberty Express. 
The airline operates under the names "United Express," "American 
West Express" and "USAir Express."
    

   
Morton International, Inc., headquartered in Chicago, Illinois, 
is involved in the specialty chemical, salt and inflatable restraint 
system industries. The company manufactures and markets a wide 
range of products for industrial and consumer use worldwide. The 
specialty chemicals segment manufactures laminating adhesives, 
dyes and coatings. The salt segment manufactures salt for table, 
ice control and water conditioning purposes.
    

   
NetFRAME Systems, Inc., headquartered in Milpitas, California, 
develops, manufactures and markets specialized computer systems 
for local and wide area networks worldwide. The systems provide 
network file, application and communication server functions.
    

   
Nextel Communications, Inc. provides specialized mobile radio 
wireless communications services to individual subscribers and 
businesses. The company, headquartered in Rutherford, New Jersey, 
provides mobile and cellular phone services and paging services 
to customers in Los Angeles, San Francisco, New York, Chicago, 
Dallas and Houston.
    

   
Perrigo Company, headquartered in Allegan, Michigan, is a manufacturer 
of over-the-counter pharmaceuticals and personal care products 
for the store brand market. Store brand products are sold under 
a retailer's own label and compete with nationally advertised 
brand name vitamins and personal products. The company operates 
through two wholly-owned subsidiaries, L. Perrigo Company and 
Perrigo Company of South Carolina.
    

   
Rowan Companies, Inc., headquartered in Houston, Texas, provides 
contract drilling of onshore, offshore and foreign oil and gas 
wells and also provides contract and charted aviation services 
to related operations. In addition, the company builds oil rigs 
and manufactures heavy mining, timber and construction equipment.
    

   
Safety Kleen Corporation provides a variety of environmental control 
services to generators of waste solvents and other hazardous and 
non-hazardous liquid wastes including auto-service stations, manufacturers 
and industries in the cleaning and maintenance of small parts 
and equipment. The company is headquartered in Elgin, Illinois 
and is also involved in the recovery of oil and other fluids, 
re-refining of lubricating oils and the sale of paint refinishing 
products.
    


Page 13


   
Sybase, Inc. is engaged in the development, marketing and support 
of a full line of client/server-based relational database management 
software products and services for online applications in networked 
computing environments. Sybase, Inc.'s product line includes a 
broad range of relational database management system servers, 
application development tools and connectivity software. The company 
is headquartered in Emeryville, California, and its products are 
marketed worldwide.
    

   
TJX Companies, Inc., headquartered in Framingham, Massachusetts, 
operates a diversified group of off-price apparel chain stores 
and a mail-order catalog business. The company's "TJ Maxx" stores 
carry brand name men's, women's and children's apparel and accessories, 
as well as domestics and giftware. "Hit or Miss" stores carry 
women's apparel, "Chadwick's of Boston" is a women's mail-order 
catalog and "Winners Apparel Ltd." is an off-price family apparel 
store. TJX Companies, Inc. has agreed to buy Marshalls, a rival 
discount clothing retailer, from Melville Corporation. The acquisition 
is still pending.
    

   
Toys "R" Us, Inc., headquartered in Paramus, New Jersey is the 
world's largest children's speciality retail chain, selling toys 
and children's clothing. The company operates domestic and international 
toy stores under the name "Toys "R" Us," and clothing stores under 
the "Kids "R" Us" name. The toy stores carry a variety of items 
including games, sporting goods, bicycle and wheel goods and electronic 
video games. 
    

   
US Surgical Corporation, headquartered in Norwalk, Connecticut, 
develops, manufactures and markets a proprietary line of stapling 
devices used in surgical procedures throughout the world. The 
products are marketed under the name "Auto Suture" and enable 
surgeons to reduce tissue trauma and blood loss while joining 
internal tissue or sealing off organs. The company also manufacturers 
disposable instruments for use in laparoscopic surgery.
    

   
USX-Marathon Group, headquartered in Pittsburgh, Pennsylvania, 
is engaged in the exploration, production and transportation of 
oil and gas. The company explores for and produces crude oil and 
natural gas in areas around the world, and refines and markets 
heavy crude oil in the United States.
    

What are Some Additional Considerations for Investors?

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

The value of the Equity Securities will fluctuate over the life 
of the Trust and may be more or less than the price at which they 
were deposited in the Trust. The Equity Securities may appreciate 
or depreciate in value (or pay dividends) depending on the full 
range of economic and market influences affecting these securities, 
including the impact of the Sponsor's purchase and sale of the 
Equity Securities (especially during the primary offering period 
of Units of the Trust and during the Special Redemption and Liquidation 
Period) and other factors.

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

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


Page 14


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

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

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

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

                         PUBLIC OFFERING

How is the Public Offering Price Determined?

Units are offered at the Public Offering Price. During the initial 
offering period, the Public Offering Price is based on the aggregate 
underlying value of the Equity Securities in the Trust, plus or 
minus cash, if any, in the Income and Capital Accounts of the 
Trust, plus a sales charge of 2.95% (equivalent to 3.040% of the 
net amount invested), divided by the amount of Units of the Trust 
outstanding.

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust divided by the number of Units of the Trust 
outstanding.

The minimum purchase of the Trust is $1,000. The applicable sales 
charge of the January Effect Short-Term Growth Trust, Series 1 
for primary market sales is reduced by a discount as indicated 
below for volume purchases as a percentage of the Public Offering 
Price (except for sales made pursuant to a "wrap fee account" 
or similar arrangements as set forth below):

   
                                                Sales
Amount Invested                 Discount        Charge
_______________                 ________        ________
$100,000 or more                0.5%            2.45%
    

Any such reduced sales charge shall be the responsibility of the 
selling Underwriter, broker/dealer, bank or other selling agent. 
The reduced sales charge structure will apply on all purchases 
of Units in the Trust by the same person on any one day from any 
one Underwriter, broker/dealer, bank or other selling agent. 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 broker/dealer, bank or 
other selling agent of any such combined purchase prior to the 
sale in order to obtain the indicated discount. In addition, with 
respect to the employees, officers and directors (including their 
immediate family members, defined as spouses, children, grandchildren, 
parents, grandparents, siblings, mothers-in-law, fathers-in-law, 
sons-in-law and daughters-in-law, and trustees, custodians or 
fiduciaries for the benefit of such persons) of the Sponsor and 
the Underwriter, broker/dealer, bank or other selling agent and 
their subsidiaries, the sales charge is reduced by 2.0% of the 
Public Offering Price for purchases of Units during the primary 
and secondary public offering periods.


Page 15


Units may be purchased in the primary or secondary market at the 
Public Offering Price less the concession the Sponsor typically 
allows to dealers and other selling agents for purchases (see 
"Public Offering-How are Units Distributed?") by investors who 
purchase Units through registered investment advisers, certified 
financial planners or registered broker-dealers who in each case 
either charge periodic fees for financial planning, investment 
advisory or asset management services, or provide such services 
in connection with the establishment of an investment account 
for which a comprehensive "wrap fee" charge is imposed.

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

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

Although payment is normally made 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 
Certificates representing 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?

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

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


Page 16


It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales will be made to dealers 
and others at prices which represent a concession or agency commission 
of 1.70% of the Public Offering Price for primary and secondary 
market sales. However, resales of Units of the Trust by such dealers 
and others to the public will be made at the Public Offering Price 
described in the prospectus. The Sponsor reserves the right to 
change the amount of the concession or agency commission from 
time to time. In the event the Sponsor reacquires, or the Trustee 
redeems, Units from brokers, dealers and others while a market 
is being maintained for such Units, such entities agree to repay 
immediately to the Sponsor any such concession or agency commission 
relating to such reacquired Units. Certain commercial banks may 
be making Units of the Trusts available to their customers on 
an agency basis. A portion of the sales charge paid by these customers 
is retained by or remitted to the banks in the amounts indicated 
above. Under the Glass-Steagall Act, banks are prohibited from 
underwriting Trust Units; however, the Glass-Steagall Act does 
permit certain agency transactions and the banking regulators 
have not indicated that these particular agency transactions are 
not permitted under such Act. In Texas and in certain other states, 
any banks making Units available must be registered as broker/dealers 
under state law. 

What are the Sponsor's and Underwriter's Profits?

The Underwriter of the Trust will receive a gross sales commission 
equal to a maximum of 2.95% of the Public Offering Price of the 
Units (equivalent to 3.040% of the net amount invested), less 
any reduced sales charge for quantity purchases as described under 
"Public Offering-How is the Public Offering Price Determined?" 
See "Underwriting" for information regarding the receipt of the 
excess gross sales commissions by the Sponsor from the Underwriter 
and additional concessions available to Underwriters, dealers 
and other selling agents. In addition, the Sponsor may be considered 
to have realized a profit or to have sustained a loss, as the 
case may be, in the amount of any difference between the cost 
of the Equity Securities to the Trust (which is based on the Evaluator's 
determination of the aggregate offering price of the underlying 
Equity Securities of such Trust on the Initial Date of Deposit 
as well as on subsequent deposits) and the cost of such Equity 
Securities to the Sponsor. See "Underwriting" and Note (2) of 
"Schedule of Investments." During the initial offering period, 
the Underwriter may realize profits or sustain losses as a result 
of fluctuations after the Date of Deposit in the Public Offering 
Price received by the Underwriter upon the sale of Units.

In maintaining a market for the Units, the Sponsor and Underwriter 
will also realize profits or sustain losses in the amount of any 
difference between the price at which Units are purchased and 
the price at which Units are resold (which price includes a sales 
charge of 2.95%) or redeemed. The secondary market public offering 
price of Units may be greater or less than the cost of such Units 
to the Sponsor and Underwriter.

Will There be a Secondary Market?

After the initial offering period, although it is not obligated 
to do so, the Sponsor and Underwriter intend to maintain a market 
for the Units and continuously offer to purchase Units at prices, 
subject to change at any time, based upon the aggregate underlying 
value of the Equity Securities in a Trust plus or minus cash, 
if any, in the Income and Capital Accounts of such Trust. All 
expenses incurred in maintaining a secondary market, other than 
the fees of the Evaluator and the costs of the Trustee in transferring 
and recording the ownership of Units, will be borne by the Sponsor. 
If the supply of Units exceeds demand, or for some other business 
reason, the Sponsor may discontinue purchases of Units at such 
prices. IF A UNIT HOLDER WISHES TO DISPOSE OF HIS UNITS, HE SHOULD 
INQUIRE OF THE SPONSOR AS TO CURRENT MARKET PRICES PRIOR TO MAKING 
A TENDER FOR REDEMPTION TO THE TRUSTEE.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed

Page 17


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

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

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

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

How are Income and Capital Distributed?

The Trustee will distribute any net income received with respect 
to any of the securities in the Trust as part of the final liquidation 
distribution. See "Summary of Essential Information." Persons 
who purchase Units will commence receiving distributions only 
after such person becomes a Record Owner. Notification to the 
Trustee of the transfer of Units is the responsibility of the 
purchaser, but in the normal course of business such notice is 
provided by the selling broker-dealer. Proceeds received on the 
sale of any Equity Securities in the Trust, to the extent not 
used to meet redemptions of Units or pay expenses, will, however, 
be distributed on the last day of each month to Unit holders of 
record on the fifteenth day of each month if the amount available 
for distribution equals at least $0.01 per Unit. The Trustee is 
not required to pay interest on funds held in the Capital Account 
of a Trust (but may itself earn interest thereon and therefore 
benefit from the use of such funds). Notwithstanding, distributions 
of funds in the Capital Account, if any, will be made as part 
of the final liquidation distribution, and in certain circumstances, 
earlier. See "What is the Federal Tax Status of Unit Holders?"

Under regulations issued by the Internal Revenue Service, the 
Trustee is required to withhold a specified percentage of any 
distribution made by the Trust if the Trustee has not been furnished 
the Unit holder's tax identification number in the manner required 
by such regulations. Any amount so withheld is transmitted to 
the Internal Revenue Service and may be recovered by the Unit 
holder under certain circumstances by contacting the Trustee, 
otherwise the amount may be recoverable only when filing a tax 
return. Under normal circumstances the Trustee obtains the Unit 
holder's tax identification number from the selling broker. However,

Page 18

a Unit holder should examine his or her statements from the Trustee 
to make sure that the Trustee has been provided a certified tax 
identification number in order to avoid this possible "back-up 
withholding." In the event the Trustee has not been previously 
provided such number, one should be provided as soon as possible.

Within a reasonable time after the Trust is terminated, each Unit 
holder who is not a Rollover Unit holder will, upon surrender 
of his Units for redemption, receive (i) the pro rata share of 
the amounts realized upon the disposition of Equity Securities, 
unless he elects an In-Kind Distribution as described below and 
(ii) a pro rata share of any other assets of the Trust, less expenses 
of such Trust. Not less than 30 days prior to the Mandatory Termination 
Date of the Trust the Trustee will provide written notice thereof 
to all Unit holders and will include with such notice a form to 
enable Unit holders to elect a distribution of shares of Equity 
Securities (an "In-Kind Distribution"), if such Unit holder owns 
at least 2,500 Units of the Trust, rather than to receive payment 
in cash for such Unit holder's pro rata share of the amounts realized 
upon the disposition by the Trustee of Equity Securities. An In-Kind 
Distribution will be reduced by customary transfer and registration 
charges. To be effective, the election form, together with surrendered 
certificates and other documentation required by the Trustee, 
must be returned to the Trustee at least five business days prior 
to the Mandatory Termination Date of the Trust. A Unit holder 
may, of course, at any time after the Equity Securities are distributed, 
sell all or a portion of the shares. 

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

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

What Reports will Unit Holders Receive?

The Trustee shall furnish Unit holders in connection with each 
distribution a statement of the amount of income, if any, and 
the amount of other receipts, if any, which are being distributed, 
expressed in each case as a dollar amount per Unit. Within a reasonable 
period of time after the end of each calendar year, the Trustee 
shall furnish to each person who at any time during the calendar 
year was a Unit holder of a Trust the following information in 
reasonable detail: (1) a summary of transactions in such Trust 
for such year; (2) any Equity Securities sold during the year 
and the Equity Securities held at the end of such year by such 
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 
distributed during such year.

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

How May Units be Redeemed?

A Unit holder may redeem all or a portion of his Units by tender 
to the Trustee at its corporate trust office in the City of New 
York of the certificates representing the Units to be redeemed, 
or in the case of uncertificated Units, delivery of a request 
for redemption, duly endorsed or accompanied by proper instruments 
of transfer with signature guaranteed as explained above (or by 
providing satisfactory indemnity, as in connection with lost, 
stolen or destroyed certificates), and payment of applicable governmental 
charges, if any. No redemption fee will be charged. On the 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 "date of tender" is deemed to be the date 
on which Units are received by the Trustee, except that as regards 
Units received after 4:00 p.m. eastern standard time, the date 
of tender is the next day on which the New York Stock Exchange 
is open for trading and such Units will be deemed to have been 
tendered to the Trustee on such day for redemption at the redemption 
price computed on that day. Units so redeemed shall be cancelled.

Any Unit holder tendering 2,500 Units or more of the Trust for 
redemption may request by written notice submitted at the time 
of tender from the Trustee in lieu of a cash redemption a distribution 
of shares of Equity Securities

Page 19


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

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

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

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

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

The aggregate value of the Equity Securities will be determined 
in the following manner: if the Equity Securities are listed on 
a national securities exchange or the NASDAQ National Market System, 
this evaluation is generally based on the closing sale prices 
on that exchange or that system (unless it is determined that 
these prices are inappropriate as a basis for valuation) or, if 
there is no closing sale price on that exchange or system, at 
the closing bid prices. If the Equity Securities are not so listed 
or, if so listed and the principal

Page 20


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

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

Special Redemption, Liquidation and Investment in a New Trust

It is expected that a special redemption and liquidation will 
be made of all Units of the Trust held by any Unit holder (a "Rollover 
Unit holder") who affirmatively notifies the Trustee in writing 
that he so desires by the Rollover Notification Date specified 
in the "Summary of Essential Information." 

All Units of Rollover Unit holders will be redeemed In-Kind during 
the Special Redemption and Liquidation Period and the underlying 
Equity Securities will be distributed to the Distribution Agent 
on behalf of the Rollover Unit holders. During the Special Redemption 
and Liquidation Period (as set forth in "Summary of Essential 
Information"), the Distribution Agent will be required to sell 
all of the underlying Equity Securities on behalf of Rollover 
Unit holders. The sales proceeds will be net of brokerage fees, 
governmental charges or any expenses involved in the sales. 

   
The Distribution Agent will engage the Sponsor as its agent to 
sell the distributed Equity Securities. The Sponsor will attempt 
to sell the Equity Securities as quickly as is practicable during 
the Special Redemption and Liquidation Period. The Sponsor does 
not anticipate that the period will be longer than ten business 
days, and it could be as short as one day, given that the Equity 
Securities are usually highly liquid. The liquidity of any Equity 
Security depends on the daily trading volume of the Equity Security 
and the amount that the Sponsor has available for sale on any 
particular day. 
    

   
It is expected (but not required) that the Sponsor will generally 
follow the following guidelines in selling the Equity Securities: 
for highly liquid Equity Securities, the Sponsor will generally 
sell Equity Securities on the first day of the Special Redemption 
and Liquidation Period; for less liquid Equity Securities, on 
each of the first two days of the Special Redemption and Liquidation 
Period, the Sponsor will generally sell any amount of any underlying 
Equity Securities at a price no less than  1/2 of one point under 
the closing sale price of those Equity Securities on the preceding 
day. Thereafter, the Sponsor intends to sell without any price 
restrictions at least a portion of the remaining underlying Equity 
Securities, the numerator of which is one and the denominator 
of which is the total number of days remaining (including that 
day) in the Special Redemption and Liquidation Period. 
    

   
The Rollover Unit holders' proceeds will be invested in the next 
new series of the January Effect Short-Term Growth Trust (the 
"1996 Trust") created in conjunction with the termination of this 
series of the January Effect Short-Term Growth Trust, if then 
registered in the Unit holder's state and being offered, the portfolio 
of which will contain the new Equity Securities as of the day 
prior to the Date of Deposit of the 1996 Trust. The proceeds of 
redemption available on each day will be used to buy 1996 Trust 
Units as the proceeds become available at the Public Offering 
Price of the 1996 Trust, including a reduced sales charge per Unit.
    

The Sponsor intends to create 1996 Trust Units as quickly as possible, 
dependent upon the availability and reasonably favorable prices 
of the Equity Securities included in the 1996 Trust portfolio, 
and it is intended that Rollover Unit holders will be given first 
priority to purchase the 1996 Trust Units. There can be no

Page 21


assurance, however, as to the exact timing of the creation of 
the 1996 Trust Units or the aggregate number of 1996 Trust Units 
which the Sponsor will create. The Sponsor may, in its sole discretion, 
stop creating new Units (whether permanently or temporarily) at 
any time it chooses, regardless of whether all proceeds of the 
Special Redemption and Liquidation have been invested on behalf 
of Rollover Unit holders. Cash which has not been invested on 
behalf of the Rollover Unit holders in 1996 Trust Units will be 
distributed within a reasonable time after such occurrence. However, 
since the Sponsor can create Units, the Sponsor anticipates that 
sufficient Units can be created, although moneys in the 1996 Trust 
may not be fully invested on the next business day.

Any Rollover Unit holder may thus be redeemed out of the Trust 
and become a holder of an entirely different Trust, the 1996 Trust, 
with a different portfolio of Equity Securities. The Rollover 
Unit holders' Units will be redeemed In-Kind and the distributed 
Equity Securities shall be sold during the Special Redemption 
and Liquidation Period. In accordance with the Rollover Unit holders' 
offer to purchase the 1996 Trust Units, the proceeds of the sales 
(and any other cash distributed upon redemption) will be invested 
in the 1996 Trust, at the public offering price, including a reduced 
sales charge per Unit.

This process of redemption, liquidation, and investment in a new 
Trust is intended to allow for the fact that the portfolios selected 
by the Underwriter are chosen on the basis of growth and income 
potential only for a year, at which point a new portfolio is chosen. 
It is contemplated that a similar process of redemption, liquidation 
and investment in a new trust will be available for the 1996 Trust 
and each subsequent series of the Trust, approximately a year 
after that Series' creation. 

The Sponsor believes that the gradual redemption, liquidation 
and investment in the Trust will help mitigate any negative market 
price consequences stemming from the trading of large volumes 
of securities and of the underlying Equity Securities in the Trust 
in a short, publicized period of time. The above procedures may, 
however, be insufficient or unsuccessful in avoiding such price 
consequences. In fact, market price trends may make it advantageous 
to sell or buy more quickly or more slowly than permitted by these 
procedures. Rollover Unit holders could then receive a less favorable 
average Unit price than if they bought all their Units of the 
Trust on any given day of the period.

It should also be noted that Rollover Unit holders may realize 
taxable capital gains on the Special Redemption and Liquidation 
but, in certain unlikely circumstances, will not be entitled to 
a deduction for certain capital losses and, due to the procedures 
for investing in the 1996 Trust, no cash would be distributed 
at that time to pay any taxes. Included in the cash for the Special 
Redemption and Liquidation will be an amount of cash attributable 
to the distribution of dividend income; accordingly, Rollover 
Unit holders also will not have cash distributed to pay any taxes. 
See "What is the Federal Tax Status of Unit holders?" 

In addition, during this period a Unit holder will be at risk 
to the extent that Equity Securities are not sold and will not 
have the benefit of any stock appreciation to the extent that 
moneys have not been invested; for this reason, the Sponsor will 
be inclined to sell and purchase the Equity Securities in as short 
a period as they can without materially adversely affecting the 
price of the Equity Securities. 

Unit holders who do not inform the Distribution Agent that they 
wish to have their Units so redeemed and liquidated ("Remaining 
Unit holders") will continue to hold Units of the Trust as described 
in this Prospectus until the Trust is terminated or until the 
Mandatory Termination Date listed in the Summary of Essential 
Information, whichever occurs first. These Remaining Unit holders 
will not realize capital gains or losses due to the Special Redemption 
and Liquidation, and will not be charged any additional sales 
charge. If a large percentage of Unit holders become Rollover 
Unit holders, the aggregate size of the Trust will be sharply 
reduced. As a consequence, expenses, if any, in excess of the 
amount to be borne by the Trustee would constitute a higher percentage 
amount per Unit than prior to the Special Redemption, Liquidation 
and Investment in the 1996 Trust. The Trust might also be reduced 
below the Discretionary Liquidation Amount listed in the Summary 
of Essential Information because of the lesser number of Units 
in the Trust, and possibly also due to a value reduction, however 
temporary, in Units caused by the Sponsor's sales of Equity Securities; 
if so, the Sponsor could then choose to liquidate the Trust without 
the consent of the remaining Unit holders. See "How May the Indenture 
be Amended or Terminated?" The Equity Securities remaining in the

Page 22


Trust after the Special Redemption and Liquidation Period will 
be sold by the Sponsor as quickly as possible without, in its 
judgment, materially adversely affecting the market price of the 
Equity Securities. 

The Sponsor may for any reason, in its sole discretion, decide 
not to sponsor the 1996 Trust or any subsequent series of the 
Trust, without penalty or incurring liability to any Unit holder. 
If the Sponsor so decides, the Sponsor shall notify the Unit holders 
before the Special Redemption and Liquidation Period would have 
commenced. All Unit holders will then be remaining Unit holders, 
with rights to ordinary redemption as before. See "How May Units 
be Redeemed?" The Sponsor may modify the terms of the 1996 Trust 
or any subsequent series of the Trust. The Sponsor may also modify, 
suspend or terminate the Rollover Option upon notice to the Unit 
holders of such amendment at least 60 days prior to the effective 
date of such amendment.

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 would have received on redemption 
of the Units.

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

How May Equity Securities be Removed from the Trust?

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

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

The Sponsor, in designating Equity Securities to be sold by the 
Trustee, will generally make selections in order to maintain, 
to the extent practicable, the proportionate relationship among 
the number of shares of individual

Page 23


issues of Equity Securities. To the extent this is not practicable, 
the composition and diversity of the Equity Securities may be 
altered. In order to obtain the best price for the Trust, it may 
be necessary for the Sponsor to specify minimum amounts (generally 
100 shares) in which blocks of Equity Securities are to be sold.


  INFORMATION AS TO UNDERWRITER, SPONSOR, TRUSTEE AND EVALUATOR

Who is the Underwriter?

Dain Bosworth Incorporated is a full-service brokerage and investment 
banking firm, based in Minneapolis, with offices throughout the 
Midwest, Rocky Mountain and Pacific Northwest regions. Founded 
in 1909, Dain Bosworth has nearly 1,900 employees and is one of 
the nation's largest regional securities firms.

The mission of Dain Bosworth is to understand and achieve the 
investment and capital formation objectives of its clients. The 
firm's 920 retail and institutional investment executives make 
investment recommendations backed by extensive research. Approximately 
60 investment bankers serve corporate and governmental clients.

Dain Bosworth is a subsidiary of Inter-Regional Financial Group, 
Inc. (NYSE: IFG), Minneapolis, Minnesota.

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds, The First Trust GNMA, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and The Advantage Growth and Treasury Securities Trust. 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 Trusts 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 Chase Manhattan Bank (National Association), 
a national banking association with its principal executive office 
located at 1 Chase Manhattan Plaza, New York, New York 10081 and 
its unit investment trust office at 770 Broadway, New York, New 
York 10003. Unit holders who have questions regarding the Trusts 
may call the Customer Service Help Line at 1-800-682-7520. The 
Trustee is subject to supervision by the Comptroller of the Currency, 
the Federal Deposit Insurance Corporation and the Board of Governors 
of the Federal Reserve System.

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

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

Page 24


competent jurisdiction for the appointment of a successor. The 
resignation or removal of a trustee becomes effective only when 
the successor trustee accepts its appointment as such or when 
a court of competent jurisdiction appoints a successor trustee.

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

Limitations on Liabilities of Sponsor and Trustee

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

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

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

Who is the Evaluator?

The Evaluator is 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).

Page 25


The Indenture provides that the Trust shall terminate upon the 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100% of the Unit holders of the Trust or by the 
Trustee when the value of the Equity Securities owned by such 
Trust as shown by any evaluation, is less than the lower of $2,000,000 
or 20% of the total value of Equity Securities deposited in the 
Trust during the primary offering period, or in the event that 
Units of the Trust not yet sold aggregating more than 60% of the 
Units of the Trust are tendered for redemption by the Underwriter, 
including the Sponsor. If the Trust is liquidated because of the 
redemption of unsold Units of the Trust by the Underwriter, the 
Sponsor will refund to each purchaser of Units of the Trust the 
entire sales charge paid by such purchaser. In the event of termination, 
written notice thereof will be sent by the Trustee to all Unit 
holders of the Trust. Within a reasonable period after termination, 
the Trustee will follow the procedures set forth under "How are 
Income and Capital Distributed?" Also, because of the Special 
Redemption and Liquidation in a New Trust, there is a possibility 
that the Trust may be reduced below the Discretionary Liquidation 
Amount and that the Trust could therefore be terminated at that 
time before the Mandatory Termination Date of the Trust.

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

Legal Opinions

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

Experts

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

Page 26


                          UNDERWRITING

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

<TABLE>
<CAPTION>
                                                                                                                Number of
Name                                            Address                                                         Units
____                                            _______                                                         _________
<S>                                             <C>                                                             <C>
Underwriter
Dain Bosworth Incorporated              Dain Bosworth Plaza, 60 S. 6th Street, 14th Floor,                       15,000
                                        Minneapolis, MN 55402-4422                                              ========

</TABLE>

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

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

   
The Underwriter has agreed to underwrite additional Units of the 
Trust as they become available. The Sponsor will receive from 
the Underwriter the difference between the gross sales commission 
and the Underwriter concession of 2.0% of the Public Offering 
Price per Unit.
    

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 Sponsor, an amount 
not exceeding the total applicable sales charges on the sales 
generated by such person at the public offering price during such 
programs. Also, the Sponsor in its discretion may from time to 
time pursuant to objective criteria established by the Sponsor 
pay fees to qualifying Underwriters or dealers for certain services 
or activities which are primarily intended to result in sales 
of Units of the Trust. Such payments are made by the Sponsor out 
of its own assets, and not out of the assets of the Trust. These 
programs will not change the price Unit holders pay for their 
Units or the amount that the Trust will receive from the Units sold.

The Sponsor may from time to time in its advertising and sales 
materials compare the then current estimated returns on the Trust 
and returns over specified periods on other similar Trusts sponsored 
by Nike Securities L.P. with returns on other taxable investments 
such as the common stocks comprising the Dow Jones Industrial 
Average, 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. 

Advertisements and other sales material for the Trust may also 
show the total returns (price changes plus dividends received, 
divided by the maximum public offering price) of each completed 
prior series and the total and average annualized return of all 
series in the same quarterly cycle, assuming the holder rolled 
over at the termination of each prior series. These returns will 
reflect all applicable sales charges and expenses.

Trust performance may be compared to performance on a total return 
basis 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.

Page 27


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 128

   
We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 128, comprised of January Effect Short-Term Growth 
Trust, Series 1, as of the opening of business on October 23, 
1995. This statement of net assets is the responsibility of the 
Trust's Sponsor. Our responsibility is to express an opinion on 
this statement of net assets based on our audit.
    

   
We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the 
audit to obtain reasonable assurance about whether the statement 
of net assets is free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statement of net assets. Our procedures included 
confirmation of the letter of credit held by the Trustee and deposited 
in the Trust on October 23, 1995. An audit also includes assessing 
the accounting principles used and significant estimates made 
by the Sponsor, as well as evaluating the overall presentation 
of the statement of net assets. We believe that our audit of the 
statement of net assets provides a reasonable basis for our opinion.
    

   
In our opinion, the statement of net assets referred to above 
presents fairly, in all material respects, the financial position 
of The First Trust Special Situations Trust, Series 128, comprised 
of January Effect Short-Term Growth Trust, Series 1, at the opening 
of business on October 23, 1995 in conformity with generally accepted 
accounting principles.
    




                                        ERNST & YOUNG LLP
        



   
Chicago, Illinois
October 23, 1995
    

Page 28


                                          Statement of Net Assets
   
                 January Effect Short-Term Growth Trust, Series 1
             The First Trust Special Situations Trust, Series 128
        At the Opening of Business on the Initial Date of Deposit
                                                 October 23, 1995
    

<TABLE>
<CAPTION>
                           NET ASSETS

<S>                                                             <C>
Investment in Equity Securities represented by purchase 
     contracts (1) (2)                                          $  145,817
Organizational costs (3)                                            24,000
                                                                ----------
                                                                   169,817
Less accrued organizational costs (3)                              (24,000)
                                                                ----------
Net assets                                                         145,817
                                                                ==========
Units outstanding                                                   15,000

</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS

<S>                                                             <C>
Cost to investors (4)                                           $  150,249
Less sales charge (4)                                               (4,432)
                                                                __________
Net assets                                                      $  145,817
                                                                ==========

</TABLE>

[FN]
                NOTES TO STATEMENT OF NET ASSETS

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

(2)     An irrevocable letter of credit totaling $200,000 issued 
by Bankers Trust Company has been deposited with the Trustee as 
collateral, covering the monies necessary for the purchase of 
the Equity Securities pursuant to purchase contracts for such 
Equity Securities.

(3)     The Trust will bear all or a portion of its estimated organizational 
costs which will be deferred and amortized over a three-month 
period from the Initial Date of Deposit. The estimated organizational 
costs are based on 800,000 Units of the Trust expected to be issued. 
To the extent the number of Units issued is larger or smaller, 
the estimate will vary.

(4)     The aggregate cost to investors includes a maximum total 
sales charge computed at the rate of 2.95% of the Public Offering 
Price (equivalent to 3.040% of the net amount invested assuming 
no reduction of sales charge for quantity purchases).

Page 29


                                          Schedule of Investments
   
                 January Effect Short-Term Growth Trust, Series 1
             The First Trust Special Situations Trust, Series 128
        At the Opening of Business on the Initial Date of Deposit
                                                 October 23, 1995
    

<TABLE>
<CAPTION>

                                                                                        Market          Cost of
Number                                                          Percentage              Value           Equity 
of              Ticker Symbol and                               of Aggregate            per             Securities
Shares          Name of Issuer of Equity Securities (1)         Offering Price          Share           to Trust (2)
______          _______________________________________         ______________          ______          _____________ 
<C>             <S>                                             <C>                     <C>             <C>          
  388           ACCOB   Adolph Coors Company                    4.86%                   $ 18.250        $  7,081
  302           ABF     Airborne Freight Corporation            5.00%                     24.125           7,286
  693           BCF     Burlington Coat Factory Warehouse       4.93%                     10.375           7,190
  410           CQB     Chiquita Brands International           4.95%                     17.625           7,226
  889           COTTF   Cott Corporation (3)                    5.07%                      8.313           7,390
  728           DMIC    Digital Microwave Corporation           5.18%                     10.375           7,553
  422           GIDL    Giddings & Lewis, Inc.                  4.99%                     17.250           7,279
  470           HM      Homestake Mining Company                4.95%                     15.375           7,226
  747           MESA    Mesa Airlines, Inc.                     5.06%                      9.875           7,377
  237           MII     Morton International, Inc.              4.98%                     30.625           7,258
1,213           NETF    NetFRAME Systems, Inc.                  5.09%                      6.125           7,430
  470           CALL    Nextel Communications, Inc.             5.00%                     15.500           7,285
  549           PRGO    Perrigo Company                         5.03%                     13.375           7,343
1,040           RDC     Rowan Companies, Inc.                   5.08%                      7.125           7,410
  477           SK      Safety Kleen Corporation                4.95%                     15.125           7,215
  204           SYBS    Sybase, Inc.                            4.95%                     35.375           7,216
  485           TJX     TJX Companies, Inc.                     4.99%                     15.000           7,275
  294           TOY     Toys "R" Us, Inc.                       4.94%                     24.500           7,203
  293           USS     US Surgical Corporation                 5.00%                     24.875           7,288
  386           MRO     USX-Marathon Group                      5.00%                     18.875           7,286
                                                                _______                                 ________
                            Total Investments                    100%                                   $145,817
                                                                =======                                 ========

</TABLE>
[FN]
____________________
(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The purchase contracts for the Equity Securities were entered 
into by the Sponsor on October 23, 1995. The Trust has a mandatory 
termination date of November 8, 1996.

(2)     The cost of the Equity Securities to the Trust represents 
the aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the closing sale prices of listed 
Equity Securities and the ask prices of over-the-counter traded 
Equity Securities on the business day preceding the Initial Date 
of Deposit). The valuation of the Equity Securities has been determined 
by the Evaluator, an affiliate of the Sponsor. The aggregate underlying 
value of the Equity Securities on the Initial Date of Deposit 
was $145,817. Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $146,102 and $285, respectively.

(3)     This Equity Security is a U.S. dollar denominated stock issued 
by a Canadian company which trades on the NASDAQ National Market System.

Page 30



             This page is intentionally left blank.

Page 31


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>
Summary of Essential Information:
        January Effect Short-Term Growth Trust, Series 1                 4
The First Trust Special Situations Trust, Series 128:
        What is The First Trust Special Situations Trust?                5
        What are the Expenses and Charges?                               6
        What is the Federal Tax Status of Unit Holders?                  7
        Why are Investments in the Trust Suitable for 
          Retirement Plans?                                             10
Portfolio:
        What are Equity Securities?                                     10
        Risk Factors                                                    10
        What are the Equity Securities Selected for 
          January Effect Short-Term Growth Trust, Series 1?             12
        What are Some Additional Considerations for 
          Investors?                                                    14
Public Offering:
        How is the Public Offering Price Determined?                    15
        How are Units Distributed?                                      16
        What are the Sponsor's and Underwriter's Profits?               17
        Will There be a Secondary Market?                               17
Rights of Unit Holders:
        How is Evidence of Ownership Issued and Transferred?            17
        How are Income and Capital Distributed?                         18
        What Reports will Unit Holders Receive?                         19
        How May Units be Redeemed?                                      19
        Special Redemption, Liquidation and Investment in 
          a New Trust                                                   21
        How May Units be Purchased by the Sponsor?                      23
        How May Equity Securities be Removed from the Trust?            23
Information as to Underwriter, Sponsor, Trustee and Evaluator:
        Who is the Underwriter?                                         24
        Who is the Sponsor?                                             24
        Who is the Trustee?                                             24
        Limitations on Liabilities of Sponsor and Trustee               25
        Who is the Evaluator?                                           25
Other Information:
        How May the Indenture be Amended or Terminated?                 25
        Legal Opinions                                                  26
        Experts                                                         26
        Underwriting                                                    27
Report of Independent Auditors                                          28
Statement of Net Assets                                                 29
Schedule of Investments                                                 30

</TABLE>
                           ___________

        THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, 
OR A SOLICITATION OF AN OFFER TO BUY, SECURITIES IN ANY JURISDICTION 
TO ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE SUCH OFFER IN SUCH 
JURISDICTION.
        THIS PROSPECTUS DOES NOT CONTAIN ALL THE INFORMATION SET 
FORTH IN THE REGISTRATION STATEMENTS AND EXHIBITS RELATING THERETO, 
WHICH THE 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 TRUST (registered trademark)


                         January Effect                       
                        Short-Term Growth 
                             Trust
                            Series 1

               First Trust (registered trademark)

                      1001 Warrenville Road
                            Suite 300
                        Lisle, IL  60532



                            Trustee:
                    The Chase Manhattan Bank
                     (National Association)

                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520




                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

   
                        October 23, 1995
    



                                
               CONTENTS OF REGISTRATION STATEMENT

A.   Bonding Arrangements of Depositor:

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

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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     Financial Data Schedule
     
     
     
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  128, hereby identifies The First Trust Special Situations
Trust, Series 4 Great Lakes Growth and Treasury Trust, Series  1,
The  First  Trust Special Situations Trust, Series  18  Wisconsin
Growth  and  Treasury Securities Trust, Series 1  and  The  First
Trust  Combined  Series 248, for purposes of the  representations
required by Rule 487 and represents the following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
128, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
October 23, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 128

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


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

       NAME                TITLE*                 DATE

Robert D. Van Kampen Sole Director       )
                     of Nike Securities  )
                     Corporation, the    )   October 23, 1995
                     General Partner of  )
                     Nike Securities L.P.                )
                                         )
                                         )
                                         )    Carlos E. Nardo
                                         )   Attorney-in-Fact**
                                         )
                                         )





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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated October 23, 1995  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-63417) and related Prospectus of The First Trust  Special
Situations Trust, Series 128.



                                               ERNST & YOUNG LLP


Chicago, Illinois
October 23, 1995
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                  CONSENT OF FT EVALUATORS L.P.
     
     The consent of FT Evaluators L.P. to the use of its name  in
the  Prospectus  included in the Registration Statement  will  be
filed as Exhibit 4.1 to the Registration Statement.
     
     
                                
                               S-4
                          EXHIBIT INDEX

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

1.1.1    Form  of  Trust  Agreement for  Series  128  among  Nike
         Securities L.P., as Depositor, The Chase Manhattan  Bank
         (National Association), as Trustee, FT Evaluators  L.P.,
         as   Evaluator,  and  First  Trust  Advisors  L.P.,   as
         Portfolio Supervisor.

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

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

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

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

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

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

                               S-5

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

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

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

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

4.1      Consent of FT Evaluators L.P.

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

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

                                
                                
                               S-6

                                





      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 128
                                
                         TRUST AGREEMENT
                                
                    Dated:  October 23, 1995
     
     The   Trust  Agreement  among  Nike  Securities   L.P.,   as
Depositor,  The  Chase Manhattan Bank (National Association),  as
Trustee,  FT  Evaluators  L.P., as  Evaluator,  and  First  Trust
Advisors  L.P.,  as  Portfolio  Supervisor,  sets  forth  certain
provisions in full and incorporates other provisions by reference
to  the document entitled "Standard Terms and Conditions of Trust
for  The  First  Trust Special Situations Trust,  Series  22  and
certain  subsequent Series, Effective November 20, 1991"  (herein
called  the "Standard Terms and Conditions of Trust"),  and  such
provisions as are incorporated by reference constitute  a  single
instrument.   All references herein to Articles and Sections  are
to  Articles and Sections of the Standard Terms and Conditions of
Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to  the same extent as though said provisions had been set  forth
in full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
                                
                                
      FOR JANUARY EFFECT SHORT-TERM GROWTH TRUST, SERIES 1
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 15,000 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/15,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
        C. The Percentage Ratio is as follows on the Initial Date
of Deposit:
          
          4.86%  Adolph Coors Company, 5.00% Airborne
          Freight  Corporation,  4.93% Burlington  Coat
          Factory  Warehouse,  4.95%  Chiquita  Brands
          International, 5.07% Cott Corporation, 5.18%
          Digital    Microwave   Corporation,  4.99%
          Giddings  &  Lewis,  Inc.,  4.95%  Homestake
          Mining  Company,  5.06% Mesa Airlines,  Inc.,
          4.98%  Morton International,  Inc., 5.09%
          NetFRAME   Systems,   Inc.,  5.00%   Nextel
          Communications, Inc., 5.03% Perrigo Company,
          5.08%  Rowan Companies, Inc., 4.95% Safety
          Kleen  Corporation, 4.95% Sybase,  Inc.,  4.99%
          TJX  Companies,  Inc., 4.94%  Toys  "R"  Us,
          Inc., 5.00% US Surgical Corporation, 5.00%
          USX-Marathon Group.
          
     
     D.   The Record Date shall be as set forth in the prospectus
for  the  sale  of Units dated the date hereof (the "Prospectus")
under "Summary of Essential Information."
     
     E.    The  Distribution Date shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
as  set  forth  in  the  Prospectus under "Summary  of  Essential
Information."
     
     G.     The  Evaluator's  compensation  as  referred  to   in
Section 4.03 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $0.003 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.
     
     H.     The   Trustee's   Compensation   Rate   pursuant   to
Section 6.04 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $.0116 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.  However, in
no  event,  except as may otherwise be provided in  the  Standard
Terms   and  Conditions  of  Trust,  shall  the  Trustee  receive
compensation in any one year from any Trust of less  than  $2,000
for such annual compensation.
     
     I.    The  Initial Date of Deposit for the Trust is  October
23, 1995.
     
     J.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
                                
                                
                            PART III
     
     A.   Section 1.01(2) shall be amended to read as follows:
     
           "(2)  "Trustee"  shall mean The Chase  Manhattan  Bank
(National  Association), or any successor  trustee  appointed  as
hereinafter provided."
     
     All references to United States Trust Company of new York in
the  Standard Terms and Conditions of Trust shall be  amended  to
refer to The Chase Manhattan Bank (National Association).
     
     B.   Section 1.01(26) shall be added to read as follows:
          
          "(26)  The term "Rollover Unit holder" shall be defined
     as set forth in Section 5.05, herein."
     
     C.   Section 1.01(27) shall be added to read as follows:
          
          "(27)   The  "Rollover  Notification  Date"  shall   be
     defined  as  set forth in the Prospectus under  "Summary  of
     Essential Information."
     
     D.   Section 1.01(28) shall be added to read as follows:
          
          "(28)   The  term  "Rollover  Distribution"  shall   be
     defined as set forth in Section 5.05, herein."
     
     E.   Section 1.01(29) shall be added to read as follows:
          
          "(29)  The term "Distribution Agent" shall refer to the
     Trustee  acting  in  its  capacity  as  distribution   agent
     pursuant to Section 5.02 herein."
     
     F.   Section 1.01(30) shall be added to read as follows:
          
          "(30)   The  term  "Special Redemption and  Liquidation
     Period"  shall  be  as  set forth in  the  Prospectus  under
     "Summary of Essential Information."
     
     G.    The  term  "Capital  Account"  as  set  forth  in  the
Prospectus shall be deemed to refer to the "Principal Account."
     
     H.    The  following sentence shall be substituted  for  the
second sentence of paragraph (b) of Section 2.01:
          
          The  Depositor,  in each case, shall ensure  that  each
     deposit  of  additional Securities pursuant to this  Section
     shall  be,  as  nearly as is practicable, in  the  identical
     ratio  as  the  Percentage Ratio for such Securities  as  is
     specified  in the Trust Agreement for each Trust  (provided,
     however,  that  any  deposit of additional  securities  made
     subsequent to the 90-day period following the first  deposit
     of  securities  in  a  Trust shall  exactly  replicate  such
     Percentage Ratio), and the Depositor shall ensure that  such
     Securities  are identical to those deposited on the  Initial
     Date of Deposit.

     I.   The second paragraph of Section 3.02 of the Standard
Terms and Conditions is hereby deleted and replaced with the
following sentence:
          
          "Any  non-cash distributions (other than a  non-taxable
     distribution  of the shares of the distributing  corporation
     which  shall  be retained by a Trust) received  by  a  Trust
     shall be dealt with in the manner described at Section 3.11,
     herein,  and shall be retained or disposed of by such  Trust
     according  to  those  provisions.   The  proceeds   of   any
     disposition  shall be credited to the Income  Account  of  a
     Trust.   Neither  the  Trustee nor the  Depositor  shall  be
     liable  or responsible in any way for depreciation  or  loss
     incurred by reason of any such sale."

      J.    Paragraph (c) of Subsection II of Section 3.05 of the
Standard Terms and Conditions of Trust is hereby amended to  read
as follows:
          
          "On each Distribution Date the Trustee shall distribute
     to  each  Unit holder of record at the close of business  on
     the Record Date immediately preceding such Distribution Date
     an  amount  per  Unit equal to such Unit holder's  pro  rata
     share  of  the balance of the Principal Account (except  for
     monies  on  deposit  therein required to  purchase  Contract
     Obligations)  computed as of the close of business  on  such
     Record  Date  after  deduction of any  amounts  provided  in
     Subsection I."

     K.   Section 3.05.II(a) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (a) On each Distribution Date, the Trustee  shall
     distribute  to each Unit holder of record at  the  close  of
     business  on  the  Record  Date immediately  preceding  such
     Distribution  Date  an amount per Unit equal  to  such  Unit
     holder's  Income Distribution (as defined below), plus  such
     Unit holder's pro rata share of the balance of the Principal
     Account  (except for monies on deposit therein  required  to
     purchase  Contract Obligations) computed as of the close  of
     business on such Record Date after deduction of any  amounts
     provided  in  Subsection  I,  provided,  however,  that  the
     Trustee  shall  not be required to make a distribution  from
     the  Principal  Account  unless  the  amount  available  for
     distribution shall equal $1.00 per 100 Units.
          
          Distributions are to be made by check mailed  to
     the post office address of the Unit holder as it appears  on
     the  registration books of the Trustee.
                    
     L.   Section 3.05.II(b) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (b)  For purposes of this Section 3.05, the  Unit
     holder's  Income Distribution shall be equal  to  such  Unit
     holder's  pro rata share of the cash balance in  the  Income
     Account  computed as of the close of business on the  Record
     Date  immediately  preceding such Income Distribution  after
     deduction  of  (i)  the  fees and expenses  then  deductible
     pursuant  to Section 3.05.I. and (ii) the Trustee's estimate
     of  other expenses properly chargeable to the Income Account
     pursuant  to the Indenture which have accrued,  as  of  such
     Record  Date, or are otherwise properly attributable to  the
     period to which such Income Distribution relates."

      M.    Section 3.11 of the Standard Terms and Conditions  of
Trust  is  hereby deleted in its entirety and replaced  with  the
following language:
          
          "Section 3.11. Notice to Depositor.
          
          In  the event that the Trustee shall have been notified
     at  any  time  of any action to be taken or proposed  to  be
     taken  by  at least a legally required number of holders  of
     any  Securities deposited in a Trust, the Trustee shall take
     such  action or omit from taking any action, as appropriate,
     so  as to insure that the Securities are voted as closely as
     possible  in the same manner and the same general proportion
     as are the Securities held by owners other than such Trust.
          
          In  the event that an offer by the issuer of any of the
     Securities  or any other party shall be made  to  issue  new
     securities, or to exchange securities, for Trust Securities,
     the  Trustee shall reject such offer.  However,  should  any
     issuance,    exchange    or   substitution    be    effected
     notwithstanding such rejection or without an initial  offer,
     any  securities,  cash  and/or property  received  shall  be
     deposited   hereunder  and  shall  be  promptly   sold,   if
     securities  or  property,  by the Trustee  pursuant  to  the
     Depositor's  direction,  unless the  Depositor  advises  the
     Trustee  to keep such securities or property.  The Depositor
     may  rely  on  the Portfolio Supervisor in so  advising  the
     Trustee.   The  cash  received in  such  exchange  and  cash
     proceeds  of  any  such sales shall be distributed  to  Unit
     holders  on  the  next distribution date in the  manner  set
     forth  in  Section  3.05  regarding distributions  from  the
     Principal  Account.   The Trustee shall  not  be  liable  or
     responsible in any way for depreciation or loss incurred  by
     reason of any such sale.
          
          Neither  the Depositor nor the Trustee shall be  liable
     to  any  person  for any action or failure  to  take  action
     pursuant to the terms of this Section 3.11.
          
          Whenever  new  securities or property is  received  and
     retained  by  a  Trust pursuant to this  Section  3.11,  the
     Trustee shall, within five days thereafter, mail to all Unit
     holders  of  such  Trust notices of such acquisition  unless
     legal counsel for such Trust determines that such notice  is
     not  required  by  The Investment Company Act  of  1940,  as
     amended."
     
     N.    Section 3.05 of Article III of the Standard Terms  and
Conditions  of  Trust is hereby amended to include the  following
subsection:
          
          "Section  3.05.I.(e) deduct from the  Interest  Account
     or,  to  the extent funds are not available in such Account,
     from  the  Principal Account and pay to  the  Depositor  the
     amount  that it is entitled to receive pursuant  to  Section
     3.14.
     
     O.    Article  III of the Standard Terms and  Conditions  of
Trust  is  hereby  amended by inserting the following  paragraphs
which shall be entitled Section 3.14.:
          
          "Section 3.14. Bookkeeping and Administrative Expenses.
     As   compensation  for  providing  bookkeeping   and   other
     administrative services of a character described in  Section
     26(a)(2)(C)  of the Investment Company Act of  1940  to  the
     extent  such  services  are  in  addition  to,  and  do  not
     duplicate,  the  services to be provided  hereunder  by  the
     Trustee  or  the  Portfolio Supervisor, the Depositor  shall
     receive against a statement or statements therefor submitted
     to  the Trustee monthly or annually an aggregate annual  fee
     in  an  amount which shall not exceed $.0010 times  the
     number  of  Units outstanding as of January 1 of  such  year
     except  for  a  year or years in which an  initial  offering
     period  as  determined  by Section 4.01  of  this  Indenture
     occurs,  in which case the fee for a month is based  on  the
     number  of Units outstanding at the end of such month  (such
     annual  fee to be pro rated for any calendar year  in  which
     the Depositor provides service during less than the whole of
     such  year),  but  in no event shall such compensation  when
     combined  with  all compensation received  from  other  unit
     investment  trusts  for  which the  Depositor  hereunder  is
     acting  as  Depositor  for providing  such  bookkeeping  and
     administrative  services  in any calendar  year  exceed  the
     aggregate cost to the Depositor providing services  to  such
     unit investment trusts.  Such compensation may, from time to
     time,  be adjusted provided that the total adjustment upward
     does  not,  at  the  time  of such  adjustment,  exceed  the
     percentage of the total increase, after the date hereof,  in
     consumer  prices  for  services as measured  by  the  United
     States  Department  of Labor Consumer Price  Index  entitled
     "All  Services  Less Rent of Shelter" or similar  index,  if
     such  index  should no longer be published.  The consent  or
     concurrence  of  any  Unit holder  hereunder  shall  not  be
     required   for  any  such  adjustment  or  increase.    Such
     compensation shall be paid by the Trustee, upon  receipt  of
     invoice therefor from the Depositor, upon which, as  to  the
     cost   incurred  by  the  Depositor  of  providing  services
     hereunder the Trustee may rely, and shall be charged against
     the  Interest  and  Principal  Accounts  on  or  before  the
     Distribution Date following the Monthly Record Date on which
     such period terminates.  The Trustee shall have no liability
     to  any  Certificateholder or other person for  any  payment
     made in good faith pursuant to this Section.
          
          If  the  cash  balance  in the Interest  and  Principal
     Accounts  shall  be  insufficient  to  provide  for  amounts
     payable  pursuant  to this Section 3.14, the  Trustee  shall
     have  the power to sell (i) Securities from the current  list
     of Securities designated to be sold pursuant to Section 5.02
     hereof,or (ii) if no such Securities have been so designated,
     such Securities as the Trustee may see fit to sell in its own
     discretion, and to apply the proceeds of any such sale in
     payment of the amounts payable pursuant to this Section 3.14.
          
          Any  moneys payable to the Depositor pursuant  to  this
     Section  3.14 shall be secured by a prior lien on the  Trust
     Fund except that no such lien shall be prior to any lien  in
     favor  of  the Trustee under the provisions of Section  6.04
     herein.

      P.    Section 5.02 of the Standard Terms and Conditions  of
Trust  is  amended  by  adding  the following  after  the  second
paragraph of such section:
          
          "Notwithstanding  anything herein to the  contrary,  in
     the  event that any tender of Units pursuant to this Section
     5.02  would result in the disposition by the Trustee of less
     than a whole Security, the Trustee shall distribute cash  in
     lieu  thereof  and sell such Securities as directed  by  the
     Sponsors as required to make such cash available.
          
          Unit  holders may redeem 2,500 Units or more of a Trust
     and request a distribution in kind of (i) such Unit holder's
     pro rata portion of each of the Securities in such Trust, in
     whole  shares,  and  (ii) cash equal to such  Unit  holder's
     pro  rata  portion of the Income and Principal  Accounts  as
     follows:  (x) a pro rata portion of the net proceeds of sale
     of   the   Securities  representing  any  fractional  shares
     included  in  such  Unit  holder's pro  rata  share  of  the
     Securities  and  (y)  such other cash  as  may  properly  be
     included in such Unit holder's pro rata share of the sum  of
     the cash balances of the Income and Principal Accounts in an
     amount equal to the Unit Value determined on the basis of  a
     Trust  Fund Evaluation made in accordance with Section  5.01
     determined by the Trustee on the date of tender less amounts
     determined  in  clauses  (i) and (ii)(x)  of  this  Section.
     Subject  to  Section  5.05  with respect  to  Rollover  Unit
     holders, to the extent possible, distributions of Securities
     pursuant to an in kind redemption of Units shall be made  by
     the   Trustee  through  the  distribution  of  each  of  the
     Securities  in book-entry form to the account  of  the  Unit
     holder's  bank  or  broker-dealer at  the  Depository  Trust
     Company.   Any  distribution in  kind  will  be  reduced  by
     customary transfer and registration charges."


     Q.   The following Section 5.05 shall be added:
          
          "Section  5.05.   Rollover  of  Units.   (a)   If   the
     Depositor shall offer a subsequent series of January  Effect
     Short-Term  Growth Trust, Series 1 (the "New  Series"),  the
     Trustee  shall,  at the Depositor's sole cost  and  expense,
     include  in  the  notice sent to Unit holders  specified  in
     Section 8.02 a form of election whereby Unit holders,  whose
     redemption distribution would be in an amount sufficient  to
     purchase  at least one Unit of the New Series, may elect  to
     have  their Units(s) redeemed in kind in the manner provided
     in  Section  5.02, the Securities included in the redemption
     distribution  sold,  and the cash proceeds  applied  by  the
     Distribution Agent to purchase Units of a New Series, all as
     hereinafter  provided.   The Trustee  shall  honor  properly
     completed   election   forms  returned   to   the   Trustee,
     accompanied by any Certificate evidencing Units tendered for
     redemption  or a properly completed redemption request  with
     respect to uncertificated Units, by its close of business on
     the Rollover Notification Date.
          
          All  Units  so  tendered by a Unit holder (a  "Rollover
     Unit  holder")  shall  be  redeemed  and  cancelled  on  the
     Rollover  Notification Date.  Subject  to  payment  by  such
     Rollover  Unit  holder  of  any tax  or  other  governmental
     charges which may be imposed thereon, such redemption is  to
     be  made in kind pursuant to Section 5.02 by distribution of
     cash  and/or  Securities to the Distribution  Agent  on  the
     Rollover   Notification  Date  of  the   net   asset   value
     (determined on the basis of the Trust Fund Evaluation as  of
     the   Rollover   Notification  Date   in   accordance   with
     Section  4.01)  multiplied  by the  number  of  Units  being
     redeemed  (herein called the "Rollover Distribution").   Any
     Securities  that are made part of the Rollover  Distribution
     shall  be valued for purposes of the redemption distribution
     as of the Rollover Notification Date.
          
          All  Securities  included in a Unit  holder's  Rollover
     Distribution shall be sold by the Distribution Agent  during
     the  Special Redemption and Liquidation Period specified  in
     the  Prospectus  pursuant to the Depositor's direction,  and
     the  Distribution Agent shall employ the Depositor as broker
     in connection with such sales.  For such brokerage services,
     the  Depositor  shall  be entitled to  compensation  at  its
     customary  rates,  provided however, that  its  compensation
     shall   not  exceed  the  amount  authorized  by  applicable
     Securities laws and regulations.  The Depositor shall direct
     that  sales  be  made in accordance with the guidelines  set
     forth   in   the  Prospectus  under  the  heading   "Special
     Redemption,  Liquidation  and  Investment  in  New   Trust."
     Should   the  Depositor  fail  to  provide  direction,   the
     Distribution Agent shall sell the Securities in  the  manner
     provided  in  the  prospectus  for  "  less  liquid   Equity
     Securities."    The  Distribution  Agent   shall   have   no
     responsibility  for  any  loss or depreciation  incurred  by
     reason of any sale made pursuant to this Section.
          
          Upon  each trade date for sales of Securities  included
     in  the  Rollover  Unit holder's Rollover Distribution,  the
     Distribution  Agent shall, as agent for such  Rollover  Unit
     holder, enter into a contract with the Depositor to purchase
     from  the Depositor Units of a New Series (if any),  at  the
     Depositor's  public offering price for such  Units  on  such
     day,  and at such reduced sales charge as shall be described
     in  the  prospectus  for such Trust.   Such  contract  shall
     provide for purchase of the maximum number of Units of a New
     Series  whose  purchase price is equal to or less  than  the
     cash  proceeds held by the Distribution Agent for  the  Unit
     holder   on   such  day  (including  therein  the   proceeds
     anticipated  to be received in respect of Securities  traded
     on  such day net of all brokerage fees, governmental charges
     and  any  other  expenses incurred in connection  with  such
     sale),  to the extent Units are available for purchase  from
     the  Depositor.  In the event a sale of Securities  included
     in  the Rollover Unit holder's redemption distribution shall
     not  be  consummated  in  accordance  with  its  terms,  the
     Distribution  Agent shall apply the cash proceeds  held  for
     such  Unit holder as of the settlement date for the purchase
     of  Units of a New Series to purchase the maximum number  of
     units which such cash balance will permit, and the Depositor
     agrees that the settlement date for Units whose purchase was
     not  consummated as a result of insufficient funds  will  be
     extended  until cash proceeds from the Rollover Distribution
     are   available  in  a  sufficient  amount  to  settle  such
     purchase.   If the Unit holder's Rollover Distribution  will
     produce  insufficient cash proceeds to purchase all  of  the
     Units  of a New Series contracted for, the Depositor  agrees
     that  the  contract shall be rescinded with respect  to  the
     Units  as  to  which there was a cash shortfall without  any
     liability  to  the Rollover Unit holder or the  Distribution
     Agent.  Any cash balance remaining after such purchase shall
     be distributed within a reasonable time to the Rollover Unit
     holder by check mailed to the address of such Unit holder on
     the registration books of the Trustee. Units of a New Series
     will  be  uncertificated unless and until the Rollover  Unit
     holder  requests  a  certificate.   Any  cash  held  by  the
     Distribution  Agent shall be held in a non-interest  bearing
     account  which will be of benefit to the Distribution  Agent
     in  accordance with normal banking procedures.  Neither  the
     Trustee   nor   the  Distribution  Agent  shall   have   any
     responsibility   or  liability  for  loss  or   depreciation
     resulting from any reinvestment made in accordance with this
     paragraph,  or for any failure to make such reinvestment  in
     the  event  the Depositor does not make Units available  for
     purchase.
     
          (b)   Notwithstanding the foregoing, the Depositor may,
     in  their discretion at any time, decide not to offer  Trust
     Series  in  the  future,  and  if  so,  this  Section   5.05
     concerning the Rollover of Units shall be inoperative.
     
          (c)   The Distribution Agent shall receive no fees  for
     performing  its  duties hereunder.  The  Distribution  Agent
     shall,  however,  be entitled to receive reimbursement  from
     the  Trust for any and all expenses and disbursements to the
     same  extent  as  the  Trustee  is  permitted  reimbursement
     hereunder."

     R.   Paragraph (g) of Section 6.01 of the Standard Terms and
Conditions of Trust is hereby amended by inserting the  following
after the first word thereof:
          
          "(i)  the  value of any Trust as shown by an evaluation
     by the Trustee pursuant to Section 5.01 hereof shall be less
     than  the  lower of $2,000,000 or 20% of the total principal
     amount of Securities deposited in such Trust, or (ii)"
     
     S.   Section 1.01(4) shall be amended to read as follows:
          
          "(4)  "Portfolio  Supervisor" shall  mean  First  Trust
     Advisors  L.P.  and  its  successors  in  interest,  or  any
     successor  portfolio  supervisor  appointed  as  hereinafter
     provided."
     
     T.   Section 1.01(3) shall be amended to read as follows:
          
          "(3) "Evaluator" shall mean FT Evaluators L.P. and  its
     successors in interest, or any successor evaluator appointed
     as hereinafter provided."
     
     U.   The first sentence of Section 3.13. shall be amended to
read as follows:
          
          "As  compensation  for providing supervisory  portfolio
     services  under  this  Indenture, the  Portfolio  Supervisor
     shall receive, in arrears, against a statement or statements
     therefor  submitted to the Trustee monthly  or  annually  an
     aggregate  annual  fee in an amount which shall  not  exceed
     $0.0035  per Unit outstanding as of January 1 of  such  year
     except  for  a Trust during the year or years  in  which  an
     initial  offering period as determined in  Section  4.01  of
     this Indenture occurs, in which case the fee for a month  is
     based on the number of Units outstanding at the end of  such
     month (such annual fee to be pro rated for any calendar year
     in  which the Portfolio Supervisor provides services  during
     less  than  the whole of such year), but in no  event  shall
     such   compensation  when  combined  with  all  compensation
     received  from other series of the Trust for providing  such
     supervisory  services  in  any  calendar  year  exceed   the
     aggregate cost to the Portfolio Supervisor for the  cost  of
     providing such services."
     
     V.    Section  3.01 of the Standard Terms and Conditions  of
Trust shall be replaced in its entirety with the following:
          
          "Section 3.01.  Initial Cost.  The expenses incurred in
     establishing a Trust, including the cost of the  preparation
     and  typesetting of the registration statement, prospectuses
     (including  preliminary  prospectuses),  the  indenture  and
     other   documents  relating  to  the  Trust,   printing   of
     Certificates, Securities and Exchange Commission  and  state
     blue  sky  registration  fees,  the  costs  of  the  initial
     valuation  of  the  portfolio and audit of  the  Trust,  the
     initial  fees  and expenses of the Trustee,  and  legal  and
     other  out-of-pocket  expenses  related  thereto,  but   not
     including   the  expenses  incurred  in  the   printing   of
     preliminary prospectuses and prospectuses, expenses incurred
     in  the  preparation  and printing of  brochures  and  other
     advertising materials and any other selling expenses, to the
     extent  not  borne by the Depositor, shall be borne  by  the
     Trust.   To the extent the funds in the Income and Principal
     Accounts  of  the  Trust shall be insufficient  to  pay  the
     expenses borne by the Trust specified in this Section  3.01,
     the Trustee shall advance out of its own funds and cause  to
     be  deposited and credited to the Income Account such amount
     as  may be required to permit payment of such expenses.  The
     Trustee shall be reimbursed for such advance on each  Record
     Date  from  funds on hand in the Income Account or,  to  the
     extent  funds  are not available in such Account,  from  the
     Principal  Account, in the amount deemed to have accrued  as
     of  such  Record Date as provided in the following  sentence
     (less  prior payments on account of such advances, if  any),
     and  the  provisions  of Section 6.04 with  respect  to  the
     reimbursement   of   disbursements   for   Trust   expenses,
     including,  without limitation, the lien  in  favor  of  the
     Trustee  therefor  and the authority to sell  Securities  as
     needed  to  fund  such reimbursement,  shall  apply  to  the
     payment  of  expenses and the amounts advanced  pursuant  to
     this  Section.   For the purposes of the preceding  sentence
     and  the  addition  provided in  clause  (4)  of  the  first
     sentence  of Section 5.01, the expenses borne by  the  Trust
     pursuant  to this Section shall be deemed to have been  paid
     on  the date of the Trust Agreement and to accrue at a daily
     rate  over  the time period specified for their amortization
     provided in the Prospectus; provided, however, that  nothing
     herein shall be deemed to prevent, and the Trustee shall  be
     entitled  to,  full  reimbursement  for  any  advances  made
     pursuant  to  this Section no later than the termination  of
     the  Trust.   For  purposes of calculating  the  accrual  of
     organizational expenses under this Section 3.01, the Trustee
     shall  rely  on  the  written  estimates  of  such  expenses
     provided by the Depositor pursuant to Section 5.01."
     
     W.    Section  5.01 of the Standard Terms and Conditions  of
Trust shall be amended as follows:
          
          (i)   The  second  sentence of the first  paragraph  of
     Section 5.01 shall be amended by adding the following at the
     conclusion   thereof:   ",  plus  (4)  amounts  representing
     organizational  expenses paid from the  Trust  less  amounts
     representing accrued organizational expenses of  the  Trust,
     plus (5) all other assets of the Trust"
          
          (ii)  The  following shall be added at the end  of  the
     first paragraph of Section 5.01:
               
               Until the Depositor has informed the Trustee  that
          there   will  be  no  further  deposits  of  Additional
          Securities  pursuant to section 2.01(b), the  Depositor
          shall provide the Trustee with written estimates of (i)
          the  total organizational expenses to be borne  by  the
          Trust  pursuant  to  Section 3.01 and  (ii)  the  total
          number  of  Units to be issued in connection  with  the
          initial   deposit  and  all  anticipated  deposits   of
          additional Securities.  For purposes of calculating the
          Trust Fund Evaluation and Unit Value, the Trustee shall
          treat all such anticipated expenses as having been paid
          and  all  liabilities therefor as having been incurred,
          and  all  Units as having been issued, in each case  on
          the  date  of  the Trust Agreement, and, in  connection
          with  each such calculation, shall take into account  a
          pro rata portion of such expense and liability based on
          the  actual  number of Units issued as of the  date  of
          such calculation.  In the event the Trustee is informed
          by the Depositor of a revision in its estimate of total
          expenses or total Units and upon the conclusion of  the
          deposit  of  additional Securities, the  Trustee  shall
          base  calculations  made  thereafter  on  such  revised
          estimates  or actual expenses, respectively,  but  such
          adjustment  shall  not affect calculations  made  prior
          thereto  and  no  adjustment shall be made  in  respect
          thereof.
     
     IN   WITNESS  WHEREOF,  Nike  Securities  L.P.,  The   Chase
Manhattan  Bank  (National Association) and First Trust  Advisors
L.P. have each caused this Trust Agreement to be executed and the
respective  corporate seal to be hereto affixed and attested  (if
applicable) by authorized officers; all as of the day, month  and
year first above written.
                                    
                                    NIKE SECURITIES L.P.,
                                       Depositor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                                
                                    
                                    
                                    THE CHASE MANHATTAN BANK
                                       (NATIONAL ASSOCIATION),
                                       Trustee
                                    
                                    
                                    By   Thomas Porrazzo
                         Vice President
[SEAL]

ATTEST:

Rosalia A. Raviele
Second Vice President
                                    
                                    
                                    FT EVALUATORS L.P.,
                                       Evaluator
                                    
                                    
                                    By   Carlos E. Nardo
                                         Senior Vice President

                                    
                                    
                                    FIRST TRUST ADVISORS L.P.,
                                       Portfolio Supervisor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 128
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)






                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                        October 23, 1995
                                
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 128

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 128 in connection with the preparation,  execution
and  delivery of a Trust Agreement  dated October 23, 1995  among
Nike  Securities  L.P., as Depositor, The  Chase  Manhattan  Bank
(National  Association), FT Evaluators  L.P.,  as  Evaluator  and
First  Trust  Advisors L.P. as Portfolio Supervisor, pursuant  to
which the Depositor has delivered to and deposited the Securities
listed in Schedule A to the Trust Agreement with the Trustee  and
pursuant  to which the Trustee has issued to or on the  order  of
the Depositor a certificate or certificates representing units of
fractional  undivided  interest in  and  ownership  of  the  Fund
created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-63471)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.
                                  Respectfully submitted,



                                  CHAPMAN AND CUTLER
EFF:jln



                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                        October 23, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

The Chase Manhattan Bank
  (National Association)
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 128

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  128  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided interests in the Trusts of said Fund (the "Trusts"  and
each  a "Trust"), under a Trust Agreement, dated October 23, 1995
(the "Indenture"), among Nike Securities L.P., as Depositor,  The
Chase  Manhattan  Bank  (National Association),  as  Trustee,  FT
Evaluators  L.P. as Evaluator and First Trust Advisors  L.P.,  as
Portfolio Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trusts will be administered, and
investments  by the Trusts from proceeds of subsequent  deposits,
if  any,  will  be  made, in accordance with  the  terms  of  the
Indenture.   The Trusts holds Equity Securities as such  term  is
defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

      I.    Each  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 each of the
assets  of  a Trust under the Internal Revenue Code of 1986  (the
"Code");  the income of such Trust will be treated as  income  of
the  Unit  holders thereof under the Code; and an item  of  Trust
income will have the same character in the hands of a Unit holder
as  it  would have in the hands of the Trustee.  Each Unit holder
will  be considered to have received his pro rata share of income
derived from each Trust asset when such income is received by the
Trust.

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

    III.   A Unit holder's portion of gain, if any, upon the sale
or  redemption  of Units or the disposition of Equity  Securities
held  by  a  Trust will generally be considered  a  capital  gain
except  in  the  case of a dealer or a financial institution  and
will be generally long-term if the Unit holder has held his Units
for more than one year.  A Unit holder's portion of loss, if any,
upon the sale or redemption of Units or the disposition of Equity
Securities held by a Trust will generally be considered a capital
loss  (except in the case of a dealer or a financial institution)
and  will be generally long-term if the Unit holder has held  his
Units  for more than one year.  Unit holders hould consult  their
tax  advisers regarding the recognition of gains and  losses  for
Federal  income  tax  purposes.  In particular  a  Rollover  Unit
holder  should  be aware that a Rollover Unit holder's  loss,  if
any,  incurred in connection with the exchange of Units for Units
in  the  next  new series of the Target Equity Trust,  Value  Ten
Series  or  Target  Equity Trust, Value Five  Series  (the  "1996
Trusts")  will  generally  be  disallowed  with  respect  to  the
disposition of any Equity Securities pursuant to such exchange to
the  extent  that  such Unit holder is considered  the  owner  of
substantially identical securities under the wash sale provisions
of  the  Code  taking  into  account such  Unit  holder's  deemed
ownership of securities underlying the Units in a 1996  Trust  in
the  manner  described  above,  if such  substantially  identical
securities were acquired within a period beginning 30 days before
and  ending 30 days after such disposition.  However,  any  gains
incurred  in connection with such an exchange by a Rollover  Unit
holder would be recognized.
     
     Each  Unit holder's pro rata share of each expense  paid  by
the Trust is deductible by the Unit holder to the same extent  as
though the expense had been paid directly by him, subject to  the
following limitation.  It should be noted that as a result of the
Tax  Reform  Act 1986, certain miscellaneous itemized deductions,
such  as  investment  expenses, tax return preparation  fees  and
employee  business expenses will be deductible by  an  individual
only  to  the extent they exceed 2% of such individual's adjusted
gross income.  Unit holders may be required to treat some or  all
of the expenses of the Trust as miscellaneous itemized deductions
subject to this limitation.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-63417)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                  Very truly yours,



                                  CHAPMAN AND CUTLER

EFF/jln





                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        October 23, 1995
                                
                                
                                
The Chase Manhattan Bank
  (National Association), as Trustee of
The First Trust Special Situations
  Trust, Series 128
770 Broadway - 6th Floor
New York, New York  10003

Attention:     Mr. Paul J. Holland
               Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 128

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
128  consisting of January Effect Short-Term Growth Trust, Series
1 (the "Trust"), which will be established under a Standard Terms
and  Conditions of Trust dated November 20, 1991, and  a  related
Trust   Agreement   dated   as   of  today   (collectively,   the
"Indenture"),  among  Nike Securities  L.P.,  as  Depositor  (the
"Depositor");  FT  Evaluators L.P.,  as  Evaluator;  First  Trust
Advisors  L.P.,  as Portfolio Supervisor and The Chase  Manhattan
Bank   (National   Association),  as  Trustee  (the   "Trustee").
Pursuant  to  the  terms of the Indenture,  units  of  fractional
undivided  interest in the Trust (the "Units") will be issued  in
the aggregate number set forth in the Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-63417)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN
                                    



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        October 23, 1995
                                
                                
                                
The Chase Manhattan Bank
  (National Association), as Trustee of
  The First Trust Special Situations
  Trust, Series 128
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. Paul J. Holland
               Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 128
                                
Dear Sirs:
     
     We  are  acting  as  counsel for The  Chase  Manhattan  Bank
(National Association) ("Chase") in connection with the execution
and  delivery of a Trust Agreement ("the Trust Agreement")  dated
today's  date  (which Trust Agreement incorporateds by  reference
certain Standard Terms and Conditions of Trust dated November 20,
1991,  and  the same are collectively referred to herein  as  the
"Indenture")  among  Nike  Securities  L.P.,  as  Depositor  (the
"Depositor");  FT  Evaluators L.P.,  as  Evaluator;  First  Trust
Advisors  L.P.,  as Portfolio Supervisor; and Chase,  as  Trustee
(the  "Trustee"), establishing The First Trust Special Situations
Trust, Series 128, consisting of January Effect Short-Term Growth
Trust,  Series 1 (the "Trusts"), and the execution by  Chase,  as
Trustee  under  the Indenture, of a certificate  or  certificates
evidencing  ownership of units (such certificate or  certificates
and  such aggregate units being herein called "Certificates"  and
"Units"), each of which represents an undivided interest  in  the
respective  Trust,  which  consists of common  stocks  (including
confirmations of contracts for the purchase of certain stocks and
bonds  not delivered and cash, cash equivalents or an irrevocable
letter of credit or a combination thereof, in the amount required
for  such  purchase upon the receipt of such stocks  and  bonds),
such  stocks  and  bonds  being  defined  in  the  Indenture   as
Securities and listed in the Schedule to the Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:
     
     1.   Chase is a duly organized and existing national banking
association authorized to exercise trust powers.
     
     2.     The  Trust  Agreement  has  been  duly  executed  and
delivered  by Chase and, assuming due execution and  delivery  by
the  other  parties  thereto, constitutes the valid  and  legally
binding obligation of Chase.
     
     3.    The Certificates are in proper form for execution  and
delivery by Chase, as Trustee.
     
     4.    Chase, as Trustee, has duly executed and delivered  to
or  upon the order of the Depositor a Certificate or Certificates
evidencing ownership of the Units, registered in the name of  the
Depositor.  Upon receipt of confirmation of the effectiveness  of
the  registration statement for the sale of the Units filed  with
the  Securities and Exchange Commission under the Securities  Act
of 1933, the Trustee may deliver such other Certificates, in such
names and denominations as the Depositor may request, to or  upon
the order of the Depositor as provided in the Closing Memorandum.
     
     5.    Chase,  as Trustee, may lawfully advance to the  Trust
amounts   as  may  be  necessary  to  provide  periodic  interest
distributions of approximately equal amounts, and be  reimbursed,
without  interest,  for  any  such advances  from  funds  in  the
interest account, as provided in the Indenture.
     
     In  rendering the foregoing opinion, we have not considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered.

                                        Very truly yours,
                                        
                                        
                                        CARTER, LEDYARD & MILBURN




FT Evaluators L.P.
1001 Warrenville Road
Lisle, Illinois  60532




October 23, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 128

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
63417 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
Senior Vice President


<TABLE> <S> <C>

<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        1
<NAME>                          January Effect Short-Term Growth Trust
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               OCT-23-1995
<PERIOD-START>                  OCT-23-1995
<PERIOD-END>                    OCT-23-1995
<INVESTMENTS-AT-COST>           145,817
<INVESTMENTS-AT-VALUE>          145,817
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  145,817
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        145,817
<SHARES-COMMON-STOCK>           15,000
<SHARES-COMMON-PRIOR>           15,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    145,817
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<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