FIRST TRUST SPECIAL SITUATIONS TRUST SER 111
S-6EL24, 1994-12-19
Previous: PRICE T ROWE CAPITAL OPPORTUNITY FUND INC, N-18F1, 1994-12-19
Next: AMSOUTH BANCORPORATION, 424B3, 1994-12-20




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

A.   Exact Name of Trust:             THE FIRST TRUST SPECIAL
                                      SITUATIONS TRUST, SERIES
                                      111

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

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

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

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

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

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

H.   Approximate Date of Proposed
     Sale to the Public:              ____ Check if it is
                                      proposed that this filing
                                      will become effective on
                                      _____ at ____ p.m.
                                      pursuant to Rule 487.
     
     The registrant hereby amends this Registration Statement  on
such  date  or  dates as may be necessary to delay its  effective
date  until  the registrant shall file a further amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 111
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

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

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

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

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

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

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

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

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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


__________________________
*    Inapplicable, answer negative or not required.



         SUBJECT TO COMPLETION, DATED DECEMBER 19, 1994

                       Target Equity Trust
                       Value Ten Series 6


The Trust. The First Trust  (registered trademark) Special Situations 
Trust, Series 111 (the "Trust") is a unit investment trust consisting 
of a portfolio containing common stocks issued by companies which 
provide income and are considered to have the potential for capital 
appreciation (the "Equity Securities"). The Trust consists of 
common stocks of the ten companies in the Dow Jones Industrial 
Average (Dow Jones Industrial Average is not affiliated with the 
Sponsor and is the property of Dow Jones & Company, Inc.) having 
the highest dividend yield as of the opening of business on the 
date of this Prospectus. Dow Jones & Company, Inc. has not granted 
to the Trust or the Sponsor a license to use the Dow Jones Industrial 
Average. Dow Jones & Company, Inc. has not participated in any 
way in the creation of the Trust or in the selection of stocks 
included in the Trust and has not approved any information herein 
relating thereto.

The objective of the Trust is to provide an above-average total 
return through a combination of dividend income and capital appreciation 
by investing the Trust's portfolio in selected common stocks of 
companies which meet the criteria stated above. See "Schedule 
of Investments." Units are not designed so that their prices will 
parallel or correlate with movements in the Dow Jones Industrial 
Average, and it is expected that their prices will not parallel 
or correlate with such movements. 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 the 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). The 
secondary market Public Offering Price per Unit will be based 
upon the aggregate underlying value of the Equity Securities in 
the Trust (generally determined by the closing sale prices of 
the Equity Securities) plus or minus a pro rata share of cash, 
if any, in the Capital and Income Accounts of the 

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.

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

               First Trust  (registered trademark)


     The date of this Prospectus is                   , 1995


Page 1


Trust plus a maximum sales charge of 2.95% (equivalent to 3.040% 
of the net amount invested) prior to the first Income Distribution 
Record Date, and 1.95% (equivalent to 1.989% of the net amount 
invested) on or after the first Income Distribution Record Date. 
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. Unit holders of Target Equity Trust, Value 
Ten Series 3 who elected to become Rollover Unit holders into 
Series 6 are entitled to purchase Units of the Trust subject to 
a sales charge of 1.95% of the Public Offering Price. The sales 
charge is reduced on a graduated scale for sales involving at 
least 10,000 Units. See "How is the Public Offering Price Determined?"

Estimated Net Annual Distributions. The estimated net annual dividend 
distributions to Unit holders (based on the most recent quarterly 
dividend declared with respect to the Equity Securities in the 
Trust) at the opening of business on the Initial Date of Deposit 
for the Target Equity Trust, Value Ten Series 6 was $         
  per Unit. The estimated net annual dividend distributions per 
Unit will vary with changes in fees and expenses of the Trust, 
with changes in dividends received and with the sale or liquidation 
of Equity Securities; therefore, there is no assurance that the 
annual dividend distributions will be realized in the future.

Dividend and Capital Distributions. Distributions of dividends 
received by the Trust will be paid semi-annually in cash on the 
Distribution Date to Unit holders of record on the Record Date 
as set forth in the "Summary of Essential Information." The first 
such distribution will be made on June 30, 1995 to Unit holders 
of record on June 15, 1995. The second distribution 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 forth under "Rights of 
Unit Holders-How are Income and Capital Distributed?" Unit holders 
who elect to become Rollover Unit holders will not receive the 
final liquidation distribution, but will receive units in the 
new Target Equity Trust, Value Ten Series (the "1996 Trust") created 
in conjunction with the termination of this series of the Target 
Equity Trust, Value Ten Series, if one is being offered. See "Special 
Redemption, Liquidation and Investment in New Trust." Any Unit 
holder may elect to have each distribution of income or capital 
on his Unit, other than the final liquidating distribution in 
connection with the termination of the Trust, automatically reinvested 
in additional Units of the Trust without a sales charge to the 
Unit holder. See "Rights of Unit Holders-How are the Income and 
Capital Distributed?"

Secondary Market for Units. While under no obligation to do so, 
the Sponsor may maintain a market for Units of the Trust and offer 
to repurchase such Units at prices which are based on the aggregate 
underlying value of Equity Securities in the Trust (generally 
determined by the closing sale prices of the 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 the 
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 Units or more 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                     , 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 one 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


Page 2

moneys in this 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 of the 1996 Trust will 
contain the ten common stocks in the Dow Jones Industrial Average 
having the highest dividend yield as of the day prior to the Initial 
Date of Deposit of the 1996 Trust. Rollover Unit holders will 
receive 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 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?"

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-                  , 1995


            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    First Trust Advisors L.P.


<TABLE>
<CAPTION>

General Information
<S>                                                                                     <C>
Initial Number of Units                                                                  
Fractional Undivided Interest in the Trust per Unit                                     1/ 
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $       
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $       
        Sales Charge of 2.95% of the Public Offering Price per Unit
           (3.040% of the net amount invested) (2)                                      $       
        Public Offering Price per Unit (3)                                              $       
Sponsor's Initial Repurchase Price per Unit                                             $       
Redemption Price per Unit (based on aggregate underlying           
        value of Equity Securities) (4)                                                 $       
CUSIP Number                             
</TABLE>

First Settlement Date                        , 1995

Rollover Notification Date                                  , 1996

Special Redemption and Liquidation
          Period                        Beginning on                    , 1996 
                                        until no later than             , 1996.

Mandatory Termination Date                                 , 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 during 
                                        the primary offering period.

Trustee's Annual Fee                    $0.0090 per Unit outstanding. 

Evaluator's Annual Fee                  $0.0030 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 
                                        time) on the New York Stock Exchange 
                                        on each day on which it is open.

Supervisory Fee (5)                     Maximum of $0.0025 per Unit outstand-
                                        ing annually payable to an affiliate of 
                                        the Sponsor. 

Income Distribution Record Date         June 15, 1995

Income Distribution Date (6)            June 30, 1995

[FN]

(1)     Each Equity Security listed on a national securities exchange 
is valued at the last closing sale price on the New York Stock 
Exchange, or if no such price exists at the closing ask price 
thereof.

(2)     Unit holders of Target Equity Trust, Value Ten Series 3 who 
elected to become Rollover Unit holders into Series 6 are entitled 
to purchase Units of the Trust subject to a sales charge of 1.95% 
of the Public Offering Price.

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

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

(5)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $0.0010 per Unit.

(6)     At the Rollover Notification Date for Rollover Unit holders 
or upon termination of 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



             Target Equity Trust, Value Ten Series 6
      The First Trust Special Situations Trust, Series 111 


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 111 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: 
Target Equity Trust, Value Ten Series 6. The Trust was created 
under the laws of the State of New York pursuant to a Trust Agreement 
(the "Indenture"), dated the Initial Date of Deposit, with Nike 
Securities L.P., as Sponsor, United States Trust Company of New 
York, as Trustee, and First Trust Advisors L.P., as Portfolio 
Supervisor and Evaluator.

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of common 
stocks issued by companies which provide income and are considered 
to have the potential for capital appreciation (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 Trust is to provide an above-average total 
return through a combination of dividend income and capital appreciation 
by investing in Equity Securities of the ten companies which are 
in the Dow Jones Industrial Average (Dow Jones Industrial Average 
is not affiliated with the Sponsor and is the property of Dow 
Jones & Company Inc.) having the highest dividend yield as of 
the opening of business on the date of this Prospectus. There 
is, of course, no guarantee that the objective of the Trust will 
be achieved. 

With the deposit of the Equity Securities on the Initial Date 
of Deposit, the Sponsor established a percentage relationship 
between the amounts of Equity Securities in the Trust's portfolio. 
See "What are the Equity Securities Selected for Target Equity 
Trust, Value Ten Series 6?" 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." Since the prices 
of the underlying Equity Securities will fluctuate daily, the 
ratio, on a market value basis, will also change daily. The portion 
of Equity Securities represented by each Unit will not change 
as a result of the deposit of additional Equity Securities in 
the Trust.

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

What are the Expenses and Charges?

At no cost to the Trust, the Sponsor has borne all the expenses 
of creating and establishing the Trust, including the cost of 
the initial preparation, printing and execution of the Indenture 
and the certificates for the Units, legal and accounting expenses, 
expenses of the Trustee and other out-of-pocket expenses. With 
the


Page 5

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 this 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 this Trust, 
but at no time will the total amount received for portfolio supervisory 
services rendered to unit investment trusts of which Nike Securities 
L.P. is the Sponsor in any calendar year exceed the aggregate 
cost to First Trust Advisors L.P. of supplying such services in 
such year.

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 First 
Trust Advisors 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 $0.0090 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.

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 
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


Page 6

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 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, redemption, 
or otherwise) or upon the sale or redemption of Units by such 
Unit holder. The price a Unit holder pays for his Units, including 
sales charges, is allocated among his pro rata portion of each 
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 initial cost 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. 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 (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). However, 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 (the "1996 
Trust"), created in conjunction with the termination of this series 
of the Target Equity 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 the 
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. Unit holders should consult their 
tax advisers regarding the recognition of gains and losses for 
Federal income tax purposes.


Page 7

4.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by the 
Trust, including fees of the Trustee and the Evaluator.

Dividends Received Deduction. 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. 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). Proposed regulations have 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.

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

Special Tax Consequences of In-Kind Distributions Upon Redemption 
of Units, Termination of the Trust and Investment in 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 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 
assets for Federal income tax purposes. The receipt of an In-Kind 
Distribution upon the redemption of Units or the termination of 
the Trust would be deemed an exchange of such Unit holder's pro 
rata portion of each of the shares of stock and other assets held 
by the Trust in exchange for an undivided interest in whole shares 
of stock plus, possibly, cash. 

There are generally three different potential tax consequences 
which may occur under an In-Kind Distribution with respect to 
each Equity Security owned by the Trust. An "Equity Security" 
for this purpose is a particular class of stock issued by a particular 
corporation. If the Unit holder receives only whole shares of 
an Equity Security in exchange for his or her pro rata portion 
in each share of such security held by the Trust, there is no 
taxable gain or loss recognized upon such deemed exchange pursuant 
to Section 1036 of the Code. If the Unit holder receives whole 
shares of a particular Equity Security plus cash in lieu of a 
fractional share of such Equity Security, and if the fair market 
value of the Unit holder's pro rata portion of the shares of such 
Equity Security exceeds his tax basis in his pro rata portion 
of such Equity Security, taxable gain would be


Page 8

recognized in an amount not to exceed the amount of such cash 
received, pursuant to Section 1031(b) of the Code. No taxable 
loss would be recognized upon such an exchange pursuant to Section 
1031(c) of the Code, whether or not cash is received in lieu of 
a fractional share. Under either of these circumstances, special 
rules will be applied under Section 1031(d) of the Code to determine 
the Unit holder's tax basis in the shares of such particular Equity 
Security which he receives as part of the In-Kind Distribution. 
Finally, if a Unit holder's pro rata interest in an Equity Security 
does not equal a whole share, he may receive entirely cash in 
exchange for his pro rata portion of a particular Equity Security. 
In such case, taxable gain or loss is measured by comparing the 
amount of cash received by the Unit holder with his tax basis 
in such Equity Security.

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 
the Trust. In analyzing the tax consequences with respect to each 
Equity Security, such Unit holder must allocate the Distribution 
Expenses among the Equity Securities (the "Allocable Expenses"). 
The Allocable Expenses will reduce the amount realized with respect 
to each Equity Security so that the fair market value of the shares 
of such Equity Security received (if any) and cash received in 
lieu thereof (as a result of any fractional shares) by such Unit 
holder should equal the amount realized for purposes of determining 
the applicable tax consequences in connection with an In-Kind 
Distribution. A Unit holder's tax basis in shares of such Equity 
Security received will be increased by the Allocable Expenses 
relating to such Equity Security. 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 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 the 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.

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.

Dividend income and long-term capital gains may also be subject 
to state and local taxes. Investors should consult their tax advisers 
for specific information on the tax consequences of particular 
types of distributions.

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

Page 9

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

Why are Investments in the Trust Suitable for Retirement Plans?

Units of the Trust may be well suited for purchase by Individual 
Retirement Accounts, 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 ten common stocks in the Dow Jones Industrial 
Average ("DJIA") (which is unaffiliated with the Sponsor) having 
the highest dividend yield as of the opening of business on the 
date of this Prospectus. The yield for each Equity Security was 
calculated by annualizing the last quarterly or semi-annual ordinary 
dividend declared and dividing the result by the market value 
of the Equity Security as of the opening of business on the date 
of this Prospectus. An investment in the Trust involves the purchase 
of a quality portfolio of attractive equities with high dividend 
yields in one convenient purchase. Investing in DJIA stocks with 
the highest dividend yields may be effective in achieving the 
Trust's investment objective because regular dividends are common 
for established companies and dividends have accounted for a substantial 
portion of the total return on DJIA stocks as a group.

The Dow Jones Industrial Average comprises 30 common stocks chosen 
by the editors of The Wall Street Journal as representative of 
the broad market and of American industry. The companies are major 
factors in their industries and their stocks are widely held by 
individuals and institutional investors. Changes in the components 
of the DJIA are made entirely by the editors of The Wall Street 
Journal without consultation with the companies, the stock exchange 
or any official agency. For the sake of continuity, changes are 
made rarely. Most substitutions have been the result of mergers, 
but from time to time, changes may be made to achieve a better 
representation. The components of the Dow Jones Industrial Average 
may be changed at any time for any reason. Any changes in the 
components of the Dow Jones Industrial Average after the date 
of this Prospectus will not cause a change in the identity of 
the common stocks included in the Trust Portfolio, including any 
additional Equity Securities deposited in the Trust.

Investors should note that the above criteria were applied to 
the Equity Securities selected for inclusion in the Trust Portfolio 
as of the opening of business on the date of this Prospectus. 
Since the Sponsor may deposit additional Equity Securities which 
were originally selected through this process, the Sponsor may 
continue to sell Units of the Trust even though the yields on 
these Equity Securities may have changed subsequent to the Initial 
Date of Deposit or the Equity Securities may no longer be included 
in the Dow Jones Industrial Average, and therefore the Equity 
Securities would no longer be chosen for deposit into the Trust 
if the selection process were to be made again at a later time.

The Dow Jones Industrial Average, Historical Perspective

The Dow Jones Industrial Average was first published in The Wall 
Street Journal in 1896. Initially consisting of just 12 stocks, 
the DJIA expanded to 20 stocks in 1916 and its present size of 
30 stocks on October 1, 1928. The companies which make up the 
DJIA have remained relatively constant over the life of the DJIA. 
Taking into account name changes, 9 of the original DJIA companies 
are still in the DJIA today. For two periods of 17 consecutive 
years, March 14, 1939-July 1956 and June 1, 1959-August 6, 1976, 
there were no changes to the list. The following is a comparison 
of the list as it appeared on October 1, 1928 and the current 
DJIA.

Page 10


The Dow Jones Industrial Average

List as of October 1, 1928              Current List    
__________________________              ________________________________
Allied Chemical                         AlliedSignal
American Can                            Aluminum Company of America
American Smelting                       American Express Company
American Sugar                          AT&T Corporation
American Tobacco                        Bethlehem Steel Corporation
Atlantic Refining                       Boeing Company
Bethlehem Steel Corporation             Caterpillar Inc.
Chrysler Corporation                    Chevron Corporation*
General Electric Company                Coca-Cola Company
General Motors Corporation              Walt Disney Company
General Railway Signal                  E.I. du Pont de Nemours & Company*
Goodrich                                Eastman Kodak Company*
International Harvester                 Exxon Corporation*
International Nickel                    General Electric Company
Mack Trucks                             General Motors
Nash Motors                             Goodyear Tire & Rubber Company
North American                          International Business Machines 
                                                Corporation
Paramount Publix                        International Paper Company
Postum, Inc.                            McDonald's Corporation
Radio Corporation of America (RCA)      Merck & Company, Inc.
Sears Roebuck & Company                 Minnesota Mining & Manufacturing
                                               Company*
Standard Oil of New Jersey              J.P. Morgan & Company, Inc.*
Texas Corporation                       Philip Morris Companies, Inc.*
Texas Gulf Sulphur                      Procter & Gamble Company
Union Carbide Corporation               Sears, Roebuck & Company*
United States Steel Company             Texaco, Inc.*
Victor Talking Machine                  Union Carbide Corporation
Westinghouse Electric Corporation       United Technologies Corporation
Woolworth Corporation                   Westinghouse Electric Corporation
Wright Aeronautical                     Woolworth Corporation*

*       The indicated companies are the ten companies in the Dow Jones 
Industrial Average having the highest dividend yield as of the 
opening of business on December 19, 1994. (Dow Jones Industrial 
Average is not affiliated with the Sponsor and is property of 
Dow Jones & Company, Inc.)

What are the Equity Securities Selected for Target Equity Trust, 
Value Ten Series 6?

The Trust consists of common stocks of companies which are in 
the Dow Jones Industrial Average, having the highest dividend 
yield as of the opening of business on the day prior to the date 
of this Prospectus.

Dow Jones & Company, Inc., owner of the Dow Jones Industrial Average, 
has not granted to the Trust or the Sponsor a license to use the 
Dow Jones Industrial Average. Units are not designed so that their 
prices will parallel or correlate with movements in the Dow Jones 
Industrial Average, and it is expected that their prices will 
not parallel or correlate with such movements. Dow Jones & Company, 
Inc. has not participated in any way in the creation of the Trust 
or in the selection of stocks included in the Trust and has not 
approved any information herein relating thereto.

The following table compares the actual performance of the Dow 
Jones Industrial Average and approximately equal values of the 
ten stocks in the DJIA having the highest dividend yield in each 
of the past 20 years (the "10 Highest Yielding DJIA Stocks"), 
as of December 31 in each of these years and from January 1, 1994 
through November 30, 1994.

Page 11


<TABLE>
<CAPTION>


                                COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURN

                10 Highest Yielding DJIA Stocks (1)                                     Dow Jones Industrial Average (DJIA)

                                Actual                                                                  Actual
                                Dividend        Total                                                   Dividend        Total
 Year   Appreciation (2)        Yield (3)       Return (4)                      Appreciation (2)        Yield (3)       Return (4)
_____   ________________        _________       __________                      ________________        _________       __________
<S>     <C>                     <C>             <C>                                 <C>                 <C>             <C>
1974    -16.32                  7.37            -8.95                           -27.57                  4.43            -23.14
1975     48.78                  7.95            56.73                            38.32                  6.08             44.40
1976     27.70                  7.10            34.80                            17.86                  4.86             22.72
1977     -6.75                  5.92            -0.83                           -17.27                  4.56            -12.71
1978     -6.92                  7.11             0.19                            -3.15                  5.84              2.69
1979      3.97                  8.41            12.38                             4.19                  6.33             10.52
1980     17.83                  8.54            26.37                            14.93                  6.48             21.41
1981     -0.94                  8.29             7.35                            -9.23                  5.83             -3.40
1982     17.24                  8.22            25.46                            19.60                  6.19             25.79
1983     30.20                  8.25            38.45                            20.30                  5.38             25.68
1984      0.24                  6.65             6.89                            -3.76                  4.82              1.06
1985     21.45                  6.97            28.42                            27.66                  5.12             32.78
1986     23.74                  6.13            29.87                            22.58                  4.33             26.91
1987      1.87                  5.10             6.97                             2.26                  3.76              6.02
1988     15.80                  5.80            21.60                            11.85                  4.10             15.95
1989     20.28                  6.94            27.22                            26.96                  4.75             31.71
1990    -13.00                  5.06            -7.94                            -4.34                  3.77             -0.57
1991     28.32                  5.22            33.54                            20.32                  3.61             23.93
1992      3.44                  4.82             8.26                             4.17                  3.17              7.34
1993     23.06                  4.20            27.26                            13.72                  2.99             16.72
1/1/94-  -1.14                  3.52             2.38                            -0.40                  2.58              2.19
11/30/94
 

</TABLE>
[FN]

(1)     The 10 Highest Yielding DJIA Stocks for any given period 
were selected by ranking the dividend yields for each of the stocks 
in the DJIA as of the beginning of the period, based upon an annualization 
of the last quarterly or semi-annual regular dividend distribution 
(which would have been declared in the preceding year) divided 
by that stock's market value on the first trading day on the New 
York Stock Exchange in the given period.

(2)     Appreciation for the 10 Highest Yielding DJIA Stocks ("Stocks") 
is calculated by subtracting the market value of the Stocks as 
of the first trading day on the New York Stock Exchange in a given 
period from the market value of the Stocks as of the last trading 
day in that period, and dividing the result by the market value 
of the Stocks as of the first trading day in that period. Appreciation 
for the DJIA is calculated by subtracting the opening value of 
the DJIA as of the first trading day in a given period from the 
closing value of the DJIA as of the last trading day in that period, 
and dividing the result by the opening value of the DJIA as of 
the first trading day in that period. 

(3)     Actual Dividend Yield for the Stocks is calculated by adding 
the total dividends received on the Stocks in a given period and 
dividing the result by the market value of the Stocks as of the 
first trading day in that period. Actual Dividend Yield for the 
DJIA is calculated by taking the total dividends credited to the 
DJIA and dividing the result by the opening value of the DJIA 
as of the first trading day of the period.

(4)     Total Return represents the sum of Appreciation and Actual 
Dividend Yield. Total Return does not take into consideration 
any sales charges, commissions, expenses or taxes. Total Return 
does not take into consideration any reinvestment of dividend 
income. Based on the year-by-year returns contained in the table, 
over the last 20.9 years, the 10 highest yielding stocks achieved 
an average annual total return of 16.83%, as compared to the average 
annual total return of all of the stocks in the DJIA, which was 
12.09%. These stocks also had a higher average dividend yield 
in each of the last 20.9 years and outperformed the DJIA in 15 
of these years. Although the Trust seeks to achieve a better performance 
than the DJIA, there can be no assurance that the Trust will outperform 
the DJIA over its one-year life or over consecutive rollover periods, 
if available. 


Page 12


Please refer to the APPENDIX following the last page of this document 
for details on the chart included at this point.

The returns shown above are not guarantees of future performance 
and should not be used as a predictor of returns to be expected 
in connection with the Trust Portfolio. Both stock prices (which 
may appreciate or depreciate) and dividends (which may be increased, 
reduced or eliminated) will affect the returns. As indicated in 
the above table, the 10 Highest Yielding DJIA Stocks underperformed 
the DJIA in certain years and there can be no assurance that the 
Trust Portfolio will outperform the DJIA over the life of the 
Trust or over consecutive rollover periods, if available. A Holder 
of Units in the Trust would not necessarily realize as high a 
Total Return on an investment in the stocks upon which the returns 
shown above are based. The Total Return figures shown above do 
not reflect sales charges, commissions, Trust expenses or taxes, 
and the Trust may not be able to invest equally in the 10 Highest 
Yielding DJIA Stocks and may not be fully invested at all times. 
See "What are the Equity Securities Selected for Target Equity 
Trust, Value Ten Series 6?"

What are Some Additional Considerations for Investors?

The Trust consists of different issues of Equity Securities, all 
of which are listed on a national securities exchange. In addition, 
each of the companies whose Equity Securities are included in 
the portfolio are actively traded, well established corporations.

Page 13

The Trust consists of such of the Equity Securities listed under 
"Schedule of Investments" as may continue to be held from time 
to time in the Trust and any additional Equity Securities acquired 
and held by the Trust pursuant to the provisions of the Trust 
Agreement together with cash held in the Income and Capital Accounts. 
Neither the Sponsor nor the Trustee shall be liable in any way 
for any failure in any of the Equity Securities. However, should 
any contract for the purchase of any of the Equity Securities 
initially deposited hereunder fail, the Sponsor will, unless substantially 
all of the moneys held in the Trust to cover such purchase are 
reinvested in substitute Equity Securities in accordance with 
the Trust Agreement, refund the cash and sales charge attributable 
to such failed contract to all Unit holders on the next distribution 
date.

Risk Factors. 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 or if the Equity Securities are no longer among 
the ten common stocks in the Dow Jones Industrial Average with 
the highest dividend yield.

Whether or not the Equity Securities are listed on a national 
securities exchange, the principal trading market for the Equity 
Securities may be in the over-the-counter market. As a result, 
the existence of a liquid trading market for the Equity Securities 
may depend on whether dealers will make a market in the Equity 
Securities. There can be no assurance that a market will be made 
for any of the Equity Securities, that any market for the Equity 
Securities will be maintained or of the liquidity of the Equity 
Securities in any markets made. The investigation by the Securities 
and Exchange Commission of illegal insider trading in connection 
with corporate takeovers, and possible congressional inquiries 
and legislation relating to this investigation, may adversely 
affect the ability of certain dealers to remain market makers. 
In addition, the Trust may be restricted under the Investment 
Company Act of 1940 from selling Equity Securities to the Sponsor. 
The price at which the Equity Securities may be sold to meet redemptions, 
and the value of the Trust, will be adversely affected if trading 
markets for the Equity Securities are limited or absent.

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

Page 14

rights of holders of common stock with respect to assets of the 
issuer upon liquidation or bankruptcy. The value of common stocks 
is subject to market fluctuations for as long as the common stocks 
remain outstanding, and thus the value of the Equity Securities 
in the Portfolio may be expected to fluctuate over the life of 
the Trust to values higher or lower than those prevailing on the 
Initial Date of Deposit. 

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

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

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

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

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

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

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

Page 15

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.

Petroleum Refining Companies. The Trust is considered to be concentrated 
in common stocks of companies engaged in refining and marketing 
oil and related products. According to the U.S. Department of 
Commerce, the factors which will most likely shape the industry 
to 1996 and beyond include the price and availability of oil from 
the Middle East, changes in United States environmental policies 
and the continued decline in U.S. production of crude oil. Possible 
effects of these factors may be increased U.S. and world dependence 
on oil from the Organization of Petroleum Exporting Countries 
("OPEC") and highly uncertain and potentially more volatile oil 
prices. Factors which the Sponsor believes may increase the profitability 
of oil and petroleum operations include increasing demand for 
oil and petroleum products as a result of the continued increases 
in annual miles driven and the improvement in refinery operating 
margins caused by increases in average domestic refinery utilization 
rates. The existence of surplus crude oil production capacity 
and the willingness to adjust production levels are the two principal 
requirements for stable crude oil markets. Without excess capacity, 
supply disruptions in some countries cannot be compensated for 
by others. Surplus capacity in Saudi Arabia and a few other countries 
and the utilization of that capacity prevented during the Persian 
Gulf crisis, and continue to prevent, severe market disruption. 
Although unused capacity contributed to market stability in 1990 
and 1991, it ordinarily creates pressure to overproduce and contributes 
to market uncertainty. The likely restoration of a large portion 
of Kuwait and Iraq's production and export capacity over the next 
few years could lead to such a development in the absence of substantial 
growth in world oil demand. Formerly, OPEC members attempted to 
exercise control over production levels in each country through 
a system of mandatory production quotas. Because of the crisis 
in the Middle East, the mandatory system has since been replaced 
with a voluntary system. Production under the new system has had 
to be curtailed on at least one occasion as a result of weak prices, 
even in the absence of supplies from Kuwait and Iraq. The pressure 
to deviate from mandatory quotas, if they are reimposed, is likely 
to be substantial and could lead to a weakening of prices. In 
the longer term, additional capacity and production will be required 
to accommodate the expected large increases in world oil demand 
and to compensate for expected sharp drops in U.S. crude oil production 
and exports from the Soviet Union. Only a few OPEC countries, 
particularly Saudi Arabia, have the petroleum reserves that will 
allow the required increase in production capacity to be attained. 
Given the large-scale financing that is required, the prospect 
that such expansion will occur soon enough to meet the increased 
demand is uncertain.

Declining U.S. crude oil production will likely lead to increased 
dependence on OPEC oil, putting refiners at risk of continued 
and unpredictable supply disruptions. Increasing sensitivity to 
environmental concerns will also pose serious challenges to the 
industry over the coming decade. Refiners are likely to be required 
to make heavy capital investments and make major production adjustments 
in order to comply with increasingly stringent environmental legislation, 
such as the 1990 amendments to the Clean Air Act. If the cost 
of these changes is substantial enough to cut deeply into profits, 
smaller refiners may be forced out of the industry entirely. Moreover, 
lower consumer demand due to increases in energy efficiency and 
conservation, due to gasoline reformulations that call for less 
crude oil, due to warmer winters or due to a general slowdown 
in economic growth in this country and abroad, could negatively 
affect the price of oil and the profitability of oil companies. 
No assurance can be given that the demand for or prices of oil 
will increase or that any increases will not be marked by great 
volatility. Some oil companies may incur large cleanup and litigation 
costs relating to oil spills and other environmental damage. Oil 
production and refining operations are subject to extensive federal, 
state and local environmental laws and regulations governing air 
emissions and the disposal of hazardous materials. Increasingly 
stringent environmental laws and regulations are expected to require 
companies with oil production and refining operations to devote 
significant financial and managerial resources to pollution control. 
General problems of the oil and petroleum products industry include 
the ability of a few influential producers significantly to affect 
production, the concomitant volatility of crude

Page 16

oil prices and increasing public and governmental concern over 
air emissions, waste product disposal, fuel quality and the environmental 
effects of fossil-fuel use in general.

In addition, any future scientific advances concerning new sources 
of energy and fuels or legislative changes relating to the energy 
industry or the environment could have a negative impact on the 
petroleum products industry. While legislation has been enacted 
to deregulate certain aspects of the oil industry, no assurances 
can be given that new or additional regulations will not be adopted. 
Each of the problems referred to could adversely affect the financial 
stability of the issuers of any petroleum industry stocks in the 
Trust.

Legislation. From time to time Congress considers proposals to 
reduce the rate of the dividends-received deductions. Enactment 
into law of a proposal to reduce the rate would adversely affect 
the after-tax return to investors who can take advantage of the 
deduction. Unit holders are urged to consult their own tax advisers. 
Further, at any time after the Initial Date of Deposit, legislation 
may be enacted, with respect to the Equity Securities in the Trust 
or the issuers of the Equity Securities. Changing approaches to 
regulation, particularly with respect to the environment or with 
respect to the petroleum industry, may have a negative impact 
on certain companies represented in the Trust. There can be no 
assurance that future legislation, regulation or deregulation 
will not have a material adverse effect on the Trust or will not 
impair the ability of the issuers of the Equity Securities to 
achieve their business goals.

                         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. For secondary market sales after the completion of 
the initial offering period, the Public Offering Price is also 
based on the aggregate underlying value of the Equity Securities 
in the Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of the Trust, plus a maximum sales charge of 2.95% of 
the Public Offering Price (equivalent to 3.040% of the net amount 
invested) prior to the first Income Distribution Record Date, 
and 1.95% (equivalent to 1.989% of the net amount invested) on 
or after the first Income Distribution Record Date.

The minimum purchase of the Trust is $1,000. The applicable sales 
charge for primary market sales is reduced by a discount as indicated 
below for volume purchases:

<TABLE>
<CAPTION>

                                Percent of              Percent of
                                Offering                Net Amount
Number of Units                 Price                   Invested   
_______________                 _________               __________
<S>                             <C>                     <C>
 10,000 but less than 25,000    0.10%                   0.1001%
 25,000 but less than 50,000    0.25%                   0.2506%
 50,000 but less than 100,000   0.50%                   0.5025%
100,000 or more                 0.75%                   0.7557%

</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling dealer. The reduced sales charge structure will apply 
on all purchases of Units in the Trust by the same person on any 
one day from any one dealer. Additionally, Units purchased in 
the name of the spouse of a purchaser or in the name of a child 
of such purchaser under 21 years of age will be deemed, for the 
purposes of calculating the applicable sales charge, to be additional 
purchases by the purchaser. The reduced sales charges will also 
be applicable to a trustee or other fiduciary purchasing securities 
for a single trust estate or single fiduciary account. The purchaser 
must inform the dealer of any such combined purchase prior to 
the sale in order to obtain the indicated discount. Unit holders 
of Target Equity Trust, Value Ten Series 3 who elected to become 
Rollover Unit holders

Page 17

into Series 6 are entitled to purchase Units of the Trust subject 
to a sales charge of 1.95% of the Public Offering Price. In addition, 
with respect to the employees, officers and directors (including 
their immediate family members, defined as spouses, children, 
grandchildren, parents, grandparents, mothers-in-law, fathers-in-law, 
sons-in-law and daughters-in-law, and trustees, custodians or 
fiduciaries for the benefit of such persons) of the Sponsor, the 
sales charge is reduced by 1.0% of the Public Offering Price for 
purchases of Units during the primary and secondary public offering 
periods.

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

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

Although payment is normally made five business days following 
the order for purchase, payment may be made prior thereto. 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 five business days following such order 
or shortly thereafter. See "Rights of Unit Holders-How May Units 
be Redeemed?" for information regarding the ability to redeem 
Units ordered for purchase.

How are Units Distributed?

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

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

It is the intention of the Sponsor to qualify Units of the Trust 
for sale in a number of states. Sales will be made to dealers 
and others at prices which represent a concession or agency commission 
of 1.85% of the Public Offering Price for primary market sales. 
Volume concessions or agency commissions of an additional 0.15% 
of the Public Offering Price will be given to any broker/dealer 
or bank, who purchase from the Sponsor


Page 18

at least $100,000 on the Initial Date of Deposit or $250,000 on 
any day thereafter. For secondary market transactions prior to 
the first Income Distribution Record Date, a dealer will receive 
from the Sponsor a dealer concession of 1.85% of the Public Offering 
Price. For secondary market transactions on or after the first 
Income Distribution Record Date, a dealer will receive from the 
Sponsor a dealer concession of 1.0% of the Public Offering Price. 
Dealers and others will receive a concession or agency commission 
of 1.0% of the Public Offering Price on purchases by Rollover 
Unit holders. However, resales of Units of the Trust by such dealers 
and others to the public will be made at the Public Offering Price 
described in the prospectus. The Sponsor reserves the right to 
change the amount of the concession or agency commission from 
time to time. Certain commercial banks may be making Units of 
the Trust available to their customers on an agency basis. A portion 
of the sales charge paid by these customers is retained by or 
remitted to the banks in the amounts indicated 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.

Dealers and others who, in a single month, purchase from the Sponsor 
Units of any Series of The First Trust GNMA, The First Trust of 
Insured Municipal Bonds, The First Trust Combined Series, The 
First Trust Special Situations Trust, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust, 
The Advantage Growth and Treasury Securities Trust or any other 
unit investment trust of which Nike Securities L.P. is the Sponsor 
(the "UIT Units"), which sale of UIT Units are in the following 
aggregate dollar amounts, will receive additional concessions 
from the Sponsor as indicated in the following table:

        Aggregate Monthly Amount                Additional Concession
        of UIT Units Sold                       (per $1,000 sold)
        ________________________                _____________________

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

Aggregate Monthly Dollar Amount of UIT Units Sold is based on 
settled trades for a month (including sales of UIT Units to the 
Sponsor in the secondary market which are resold), net of redemptions.

From time to time the Sponsor may implement programs under which 
dealers of a 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 a dealer may be eligible to win other 
nominal awards for certain sales efforts, or under which the Sponsor 
will reallow to any such dealer that sponsors sales contests or 
recognition programs conforming to criteria established by the 
Sponsor, or participates in sales programs sponsored by the Sponsor, 
an amount not exceeding the total applicable sales charges on 
the sales generated by such person at the public offering price 
during such programs. Also, the Sponsor in its discretion may 
from time to time pursuant to objective criteria established by 
the Sponsor pay fees to qualifying 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 a 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 a 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


Page 19

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 each Trust are 
described more fully elsewhere in this Prospectus. 

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

What are the Sponsor's Profits?

The Sponsor 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?" 
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 Note (2) of "Schedule of Investments." During the initial 
offering period, the dealers and others also may realize profits 
or sustain losses as a result of fluctuations after the Date of 
Deposit in the Public Offering Price received by such dealers 
and others upon the sale of Units.

In maintaining a market for the Units, the Sponsor will also realize 
profits or sustain losses in the amount of any difference between 
the price at which Units are purchased and the price at which 
Units are resold (which price includes a maximum sales charge 
of 2.95% prior to the first Income Distribution Record Date, and 
1.95% on or after the first Income Distribution Record Date) or 
redeemed. The secondary market public offering price of Units 
may be greater or less than the cost of such Units to the Sponsor. 
The Sponsor may also realize profits or sustain losses in connection 
with the creation of additional Units for the Distribution Reinvestment 
Option.

Will There be a Secondary Market?

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

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed by the Trustee and the Sponsor. Delivery of certificates 
representing Units ordered for purchase is normally made five 
business days following such order or shortly thereafter. Certificates 
are transferable by presentation and surrender to the Trustee 
properly endorsed or accompanied by a written instrument or instruments 
of transfer. Certificates to be redeemed must be properly endorsed 
or accompanied by a written instrument or instruments of transfer. 
A Unit holder must sign exactly as his name appears on the face 
of the certificate with signature guaranteed by a participant 
in the Securities Transfer Agents Medallion Program


Page 20

("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 on or about the Income Distribution 
Dates to Unit holders of record on the preceding Income Record 
Date. 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, 
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


Page 21

rata share of any other assets of the Trust, less expenses of 
the 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.

Distribution Reinvestment Option. Any Unit holder may elect to 
have each distribution of income or capital on his Units, other 
than the final liquidating distribution in connection with the 
termination of the Trust, automatically reinvested in additional 
Units of the Trust. Each person who purchases Units of the Trust 
may elect to become a participant in the Distribution Reinvestment 
Option by notifying the Trustee of their election. The Distribution 
Reinvestment Option may not be available in all states. In order 
to enable a Unit holder to participate in the Distribution Reinvestment 
Option with respect to a particular distribution on his Units, 
the card must be received by the Trustee within 10 days prior 
to the Record Date for such distribution. Each subsequent distribution 
of income or capital on the participant's Units will be automatically 
applied by the Trustee to purchase additional Units of the Trust 
without a sales charge.  IT SHOULD BE REMEMBERED THAT EVEN IF 
DISTRIBUTIONS ARE REINVESTED, THEY ARE STILL TREATED AS DISTRIBUTIONS 
FOR INCOME TAX PURPOSES.

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 the Trust the following information 
in reasonable detail: (1) a summary of transactions in the Trust 
for such year; (2) any Equity Securities sold during the year 
and the Equity Securities held at the end of such year by the 
Trust; (3) the redemption price per 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 seventh 
calendar day following such tender, or if the seventh calendar 
day is not a business day, on the first business day prior thereto, 
the Unit holder will be entitled to receive in cash an amount 
for each Unit equal to the Redemption Price per Unit next computed 
after receipt by the Trustee of such tender of Units. The "date 
of tender" is deemed to be the date on which Units are received 
by the Trustee, except that as regards Units received after 4:00 
p.m. Eastern time, the date of tender is the next day on which 
the New York Stock Exchange is open for trading and such Units 
will be deemed to have been tendered to the Trustee on such day 
for redemption at the redemption price computed on that day. Units 
so redeemed shall be cancelled.


Page 22

Any Unit holder tendering 2,500 Units or more 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 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 the 
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 the Trust. The Redemption 
Price per Unit is the pro rata share of each Unit determined by 
the Trustee by adding: (1) the cash on hand in the Trust other 
than cash deposited in the Trust to purchase Equity Securities 
not applied to the purchase of such Equity Securities; (2) the 
aggregate value of the Equity Securities (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 23

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 the 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 on 
the first day of 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 10 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 1996 
Trust, if then registered in such state and being offered, the 
portfolio of which will contain the ten highest yielding stocks 
in the Dow Jones Industrial Average 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.

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 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


Page 24

has not been invested on behalf of the Rollover Unit holders in 
1996 Trust Units will be distributed at the end of the Special 
Redemption and Liquidation Period. 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 the 
applicable sales charge per Unit (which for Rollover Unit holders 
is currently expected to be 1.95% of the Public Offering Price 
of the 1996 Trust Units).

This process of redemption, liquidation, and investment in a new 
Trust is intended to allow for the fact that the portfolios selected 
by the Sponsor 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 Target Equity Trust, Value Ten Series will 
help mitigate any negative market price consequences stemming 
from the trading of large volumes of securities and of the underlying 
Equity Securities in Target Equity Trust, Value Ten Series 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 
Target Equity Trust, Value Ten Series 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 second semi-annual 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 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. 


Page 25

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 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 the Trust tendered for redemption 
and the payment of expenses.

The Sponsor, in designating Equity Securities to be sold by the 
Trustee, will generally make selections in order to maintain, 
to the extent practicable, the proportionate relationship among 
the number of shares of individual issues of Equity Securities. 
To the extent this is not practicable, the composition and diversity 
of the Equity Securities may be altered. In order to obtain the 
best price for the Trust, it may be necessary for the Sponsor 
to specify minimum amounts (generally 100 shares) in which blocks 
of Equity Securities are to be sold.


Page 26

        INFORMATION AS TO SPONSOR, TRUSTEE AND EVALUATOR

Who is the Sponsor?

Nike Securities L.P., the Sponsor, specializes in the underwriting, 
trading and distribution of unit investment trusts and other securities. 
Nike Securities L.P., an Illinois limited partnership formed in 
1991, acts as Sponsor for successive series of The First Trust 
Combined Series, The First Trust Special Situations Trust, The 
First Trust Insured Corporate Trust, The First Trust of Insured 
Municipal Bonds, The First Trust GNMA, Templeton Growth and Treasury 
Trust, Templeton Foreign Fund & U.S. Treasury Securities Trust 
and The Advantage Growth and Treasury Securities Trust. First 
Trust introduced the first insured unit investment trust in 1974 
and to date more than $8.0 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of December 31, 1993, the total partners' capital of Nike Securities 
L.P. was $12,743,032 (audited). (This paragraph relates only to 
the Sponsor and not to the Trust or to any series thereof or to 
any other Underwriter. The information is included herein only 
for the purpose of informing investors as to the financial responsibility 
of the Sponsor and its ability to carry out its contractual obligations. 
More detailed financial information will be made available by 
the Sponsor upon request.)

Who is the Trustee?

The Trustee is United States Trust Company of New York with its 
principal place of business at 45 Wall Street, New York, New York 
10005 and its unit investment trust offices at 770 Broadway, New 
York, New York 10003. Unit holders who have questions regarding 
the Trust may call the Customer Service Help Line at 1-800-682-7520. 
The Trustee is a member of the New York Clearing House Association 
and is subject to supervision and examination by the Comptroller 
of the Currency, the Federal Deposit Insurance Corporation and 
the Board of Governors of the Federal Reserve System.

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

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

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

Limitations on Liabilities of Sponsor and Trustee

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


Page 27

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 the Trust which the Trustee may be required 
to pay under any present or future law of the United States of 
America or of any other taxing authority having jurisdiction. 
In addition, the Indenture contains other customary provisions 
limiting the liability of the Trustee.

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

Who is the Evaluator?

The Evaluator is First Trust Advisors L.P., an Illinois limited 
partnership formed in 1991 and an affiliate of the Sponsor. The 
Evaluator's address is 1001 Warrenville Road, Lisle, Illinois 
60532. The Evaluator may resign or may be removed by the Sponsor 
and the Trustee, in which event the Sponsor and the Trustee are 
to use their best efforts to appoint a satisfactory successor. 
Such resignation or removal shall become effective upon the acceptance 
of appointment by the successor Evaluator. If upon resignation 
of the Evaluator no successor has accepted appointment within 
30 days after notice of resignation, the Evaluator may apply to 
a court of competent jurisdiction for the appointment of a successor.

The Trustee, Sponsor and Unit holders may rely on any evaluation 
furnished by the Evaluator and shall have no responsibility for 
the accuracy thereof. Determinations by the Evaluator under the 
Indenture shall be made in good faith upon the basis of the best 
information available to it, provided, however, that the Evaluator 
shall be under no liability to the Trustee, Sponsor or Unit holders 
for errors in judgment. This provision shall not protect the Evaluator 
in any case of willful misfeasance, bad faith, gross negligence 
or reckless disregard of its obligations and duties.

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

The Sponsor and the Trustee have the power to amend the Indenture 
without the consent of any of the Unit holders when such an amendment 
is (1) to cure any ambiguity or to correct or supplement any provision 
of the Indenture which may be defective or inconsistent with any 
other provision contained therein, or (2) to make such other provisions 
as shall not adversely affect the interest of the Unit holders 
(as determined in good faith by the Sponsor and the Trustee).

The Indenture provides that the Trust shall terminate upon the 
Mandatory Termination Date indicated herein under "Summary of 
Essential Information." The Trust may be liquidated at any time 
by consent of 100% of the Unit holders of the Trust or by the 
Trustee when the value of the Equity Securities owned by the Trust 
as shown by any evaluation, is less than the lower of $2,000,000 
or 20% of the total value of Equity Securities deposited in such 
Trust during the primary offering period, or in the event that 
Units of the Trust not yet sold aggregating more than 60% of the 
Units of the Trust are tendered for redemption by the Underwriter, 
including the Sponsor. If the Trust is liquidated because of the 
redemption of unsold Units of the Trust by the Underwriter, the 
Sponsor will refund to each purchaser of Units of the Trust the 
entire sales charge 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 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 Fund.

Commencing on the Mandatory Termination Date, Equity Securities 
will begin to be sold in connection with the termination of the 
Trust. The Sponsor will determine the manner, timing and execution 
of the sale of the Equity Securities. Written notice of any termination 
of the Trust specifying the time or times at which Unit holders 
may surrender their certificates for cancellation shall be given 
by the Trustee to each Unit holder at his


Page 28

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 29



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 111

We have audited the accompanying statement of net assets, including 
the schedule of investments, of The First Trust Special Situations 
Trust, Series 111, comprised of Target Equity Trust, Value Ten 
Series 6, as of the opening of business on                   , 
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                   , 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 111, comprised 
of Target Equity Trust, Value Ten Series 6, at the opening of 
business on                   , 1995 in conformity with generally 
accepted accounting principles.







                                        ERNST & YOUNG LLP




Chicago, Illinois
                  , 1995


Page 30



                                          Statement of Net Assets
                          Target Equity Trust, Value Ten Series 6
             The First Trust Special Situations Trust, Series 111
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995


<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                             <C>

Investment in Equity Securities represented by purchase 
  contracts (1) (2)                                             $       
                                                                ==========
Units outstanding                                               
                                                                ==========
</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                             <C>

Cost to investors (3)                                           $       
Less sales charge (3)                                           (        )
                                                                __________
Net Assets                                                      $       
                                                                ==========
</TABLE>

                NOTES TO STATEMENT OF NET ASSETS

[FN]

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

(2)     An irrevocable letter of credit totaling $600,000 issued 
by Bankers Trust Company has been deposited with the Trustee covering 
the monies necessary for the purchase of the Equity Securities 
pursuant to purchase contracts for such Equity Securities.

(3)     The aggregate cost to investors includes a 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 Rollover Unit holders of Target Equity Trust, 
Value Ten Series 6, or for quantity purchases.


Page 31



                                          Schedule of Investments
                          Target Equity Trust, Value Ten Series 6
             The First Trust Special Situations Trust, Series 111
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                                                                                        Market                          Cost of
Number                                                          Percentage              Value           Equity          Current
of              Ticker Symbol and                               of Aggregate            per             Securities      Dividend
Shares          Name of Issuer of Equity Securities (1)         Offering Price          Share            to Trust (2)    Yield (3)
______          _______________________________________         ______________          ______          _____________   _________

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

                                                                        %               $               $                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                        %                                                       %
                                                                _________                               _______
                        Total Investments                               %                               $       
                                                                =========                               =======

</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                   , 1995.

(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 the 
Equity Securities on the business day preceding the Initial Date 
of Deposit). The valuation of the Equity Securities has been determined 
by the Evaluator, certain shareholders of which are officers of 
the Sponsor. The aggregate underlying value of the Equity Securities 
on the Initial Date of Deposit was $. Cost and loss to Sponsor 
relating to the Equity Securities sold to the Trust were $    
           and $              , respectively.

(3)     Current Dividend Yield for each Equity Security was calculated 
by annualizing the last quarterly or semi-annual ordinary dividend 
received on that Equity Security and dividing the result by that 
Equity Security's closing sale price on                   , 1995.


Page 32


             This page is intentionally left blank.


Page 33


             This page is intentionally left blank.

Page 34

             This page is intentionally left blank.


Page 35




<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>
Summary of Essential Information                                         4
Target Equity Trust, Value Ten
 Series 6
The First Trust Special Situations Trust, Series 111
        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?                  6
        Why are Investments in the Trust Suitable 
          for Retirement Plans?                                          9
Portfolio:
        What are Equity Securities?                                     10
        The Dow Jones Industrial Average, Historical 
          Perspective                                                   10
        The Dow Jones Industrial Average                                11
        What are the Equity Securities Selected for 
          Target Equity Trust, Value Ten Series 6?                      11
        What are Some Additional Considerations 
          for Investors?                                                14
        Risk Factors                                                    15
Public Offering:
        How is the Public Offering Price Determined?                    18
        How are Units Distributed?                                      19
        What are the Sponsor's Profits?                                 21
        Will There be a Secondary Market?                               21
Rights of Unit Holders:
        How is Evidence of Ownership Issued 
          and Transferred?                                              21
        How are Income and Capital Distributed?                         22
        What Reports will Unit Holders Receive?                         23
        How May Units be Redeemed?                                      23
        Special Redemption, Liquidation and 
          Investment in the New Trust                                   25
        How May Units be Purchased by the Sponsor?                      27
        How May Equity Securities be Removed 
          from the Trust?                                               27
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             28
        Who is the Trustee?                                             28
        Limitations on Liabilities of Sponsor and Trustee               28
        Who is the Evaluator?                                           29
Other Information:
        How May the Indenture be Amended 
          or Terminated?                                                29
        Legal Opinions                                                  30
        Experts                                                         30
Report of Independent Auditors                                          31
Statement of Net Assets                                                 32
Schedule of Investments                                                 33
</TABLE>

                        _______________


        THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, 
OR A SOLICITATION OF AN OFFER TO BUY, SECURITIES IN ANY JURISDICTION 
TO ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE SUCH OFFER IN SUCH 
JURISDICTION.
        THIS PROSPECTUS DOES NOT CONTAIN ALL THE INFORMATION SET 
FORTH IN THE REGISTRATION STATEMENTS AND EXHIBITS RELATING THERETO, 
WHICH THE TRUST HAS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, 
WASHINGTON, D.C. UNDER THE SECURITIES ACT OF 1933 AND THE INVESTMENT 
COMPANY ACT OF 1940, AND TO WHICH REFERENCE IS HEREBY MADE. 

               FIRST TRUST (registered trademark)


                      Target Equity Trust,
                       Value Ten Series 6
 






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





                            Trustee:

                   United States Trust Company
                           of New York
                          770 Broadway
                    New York, New York 10003
                         1-800-682-7520


                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE

                                  , 1995
    




                           -APPENDIX-

The graph which appears on page 15 of the prospectus represents 
a comparison between a $10,000 investment made on January 1, 1974 
in those stocks which comprise the Dow Jones Industrial Average 
and an identical investment in the 10 common stocks in the Dow 
Jones Industrial Average having the highest dividend yield as 
of December 31 of each respective year. The chart indicates that 
$10,000 invested on January 1, 1974 in the stocks which comprise 
the Dow Jones Industrial Average would on November 30, 1994 be 
worth $108,825 as opposed to $258,908 had the $10,000 been invested 
in the 10 common stocks in the Dow Jones Industrial Average having 
the highest dividend yield as of December 31 of each respective 
year. Both figures assume that dividends received during each 
year will be reinvested at year end and sales charges, commissions, 
expenses and taxes were not considered in determining total returns.


Page 37


                           MEMORANDUM
                                
                                
      Re:  The First Trust Special Situations Trust, Series 111
     
     As   indicated   in   our  cover  letter  transmitting   the
Registration  Statement  on Form S-6 and other  related  material
under  the  Securities  Act of 1933 to the Commission,  the  only
difference of consequence (except as described below) between The
First  Trust  Special Situations Trust, Series 93, which  is  the
current  fund,  and  The  First Trust Special  Situations  Trust,
Series  111, the filing of which this memorandum accompanies,  is
the  change  in the series number.  The list of bonds  comprising
the Fund, the evaluation, record and distribution dates and other
changes  pertaining specifically to the new series, such as  size
and number of Units in the Fund and the statement of condition of
the new Fund, will be filed by amendment.
                                
                                
                            1940 ACT
                                
                                
                      FORMS N-8A AND N-8B-2
     
     These forms were not filed, as the Form N-8A and Form N-8B-2
filed in respect of Templeton Growth and Treasury Trust, Series 1
and  subsequent series (File No. 811-05903) related also  to  the
subsequent series of the Fund.
                                
                                
                            1933 ACT
                                
                                
                           PROSPECTUS
     
     The  only  significant changes in the  Prospectus  from  the
Series 93 Prospectus relate to the series number and size and the
date  and various items of information which will be derived from
and apply specifically to the bonds deposited in the Fund.

                                
                                
               CONTENTS OF REGISTRATION STATEMENT


ITEM A    Bonding Arrangements of Depositor:

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

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

          The facing sheet

          The Cross-Reference Sheet

          The Prospectus

          The signatures

          Exhibits

          Financial Data Schedule



                               S-1
                           SIGNATURES
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
111  has duly caused this Registration Statement to be signed  on
its  behalf by the undersigned, thereunto duly authorized, in the
Village of Lisle and State of Illinois on December 19, 1994.

                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 111
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By        Carlos E. Nardo
                                   Senior Vice President


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


NAME                   TITLE*                       DATE

Robert D. Van Kampen   Sole Director of
                       Nike Securities         December 19, 1994
                       Corporation, the
                       General Partner of
                       Nike Securities L.P.    Carlos E. Nardo
                                               Attorney-in-Fact**






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

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


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

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

1.1.1* Form   of  Trust  Agreement  for  Series  111  among  Nike
       Securities   L.P.,  as  Depositor,  United  States   Trust
       Company  of  New  York, as Trustee, First  Trust  Advisors
       L.P., as Evaluator and Portfolio Supervisor.

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

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

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

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

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

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

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

                               S-4

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

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

4.1*   Consent of First Trust Advisors L.P.

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

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




___________________________________
* To be filed by amendment.

                               S-5




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