FIRST TRUST SPECIAL SITUATIONS TRUST SER 111
487, 1995-01-18
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD INTERM TERM SER 248, S-6EL24, 1995-01-18
Next: FIRST TRUST SPECIAL SITUATIONS TRUST SER 112, 487, 1995-01-18




      
                          
                                       Registration No.  33-56953
                                           1940 Act No. 811-05903

                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

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


A.   Exact name of trust:

      The First Trust Special Situations Trust, Series 111


B.   Name of depositor:

                      NIKE SECURITIES L.P.


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

                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.        Name and complete address of agents for service:


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


E.   Title and Amount of Securities Being Registered:

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


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


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


H.   Approximate date of proposed sale to public:

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

|XXX|Check  box  if it is proposed that this filing  will  become
     effective on January 18, 1995 at 2:00 p.m. pursuant to  Rule
     487.
                ________________________________
                                
*Previously paid
      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 Item Number              Form S-6 Heading in Prospectus
                                
                                
            I.  ORGANIZATION AND GENERAL INFORMATION

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

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

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

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

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

6.   Execution and termination of          Other Information
     trust agreement

7.   Changes of name                          *

8.   Fiscal year                              *

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

10.  (a)  Registered or bearer             Public Offering
          securities

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

     (c)  Redemption                       Rights of Unitholders

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

     (e)  Periodic payment plan               *

     (f)  Voting rights                    Rights of Unitholders

     (g)  Notice of certificateholders     Other Information

     (h)  Consents required                Rights of Unitholders;
                                           Other Information

     (i)  Other provisions                 The First Trust
                                           Special Situations
                                           Trust

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

12.  Certain information regarding
     periodic payment certificates            *

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

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

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

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

     (f)  Ratio of annual charges             *
          to income

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

15.  Receipt and handling of payments
     from purchasers                          *

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

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

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

     (b)  Reinvestment of distributions    Rights of Unit Holders

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

     (d)  Schedule of distributions           *

19.  Records, accounts and reports         Rights of Unit Holders

20.  Certain miscellaneous provisions
     of trust agreement

     (a)  Amendment                        Other Information

     (b)  Termination                      Other Information

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

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

21.  Loans to security holders                *

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

23.  Bonding arrangements                  Contents of
                                           Registration
                                           Statement

24.  Other material provisions             *
     of trust agreement


III.  ORGANIZATION, PERSONNEL AND AFFILIATED PERSONS OF DEPOSITOR

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

26.  Fees received by depositor               *

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

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

29.  Voting securities of depositor           *

30.  Persons controlling depositor            *

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

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

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

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

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

36.  Suspension of sales of trust's
     securities                               *

37.  Revocation of authority to               *
     distribute

38.  (a)  Method of distribution           Public Offering

     (b)  Underwriting agreements          Public Offering

     (c)  Selling agreements               Public Offering

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

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


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

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

     (b)  Branch offices of
          principal underwriters              *

     (c)  Salesmen of principal               *
          underwriters

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

43.  Certain brokerage commissions
     received by principal                    *
     underwriters

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

     (b)  Schedule as to offering             *
          price

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

45.  Suspension of redemption rights          *

46.  (a)  Redemption valuation             Rights of Unit Holders

     (b)  Schedule as to redemption           *
          price

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

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

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

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

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

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


     (b)  Transactions involving
          elimination of underlying           *
          securities

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

     (d)  Fundamental policy not
          otherwise covered                   *

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

54.  Trust's securities during                *
     last ten years

55.

56.

57.  Certain information regarding
      periodic payment certificates           *

58.

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




* Inapplicable, answer negative or not required.
                                


                       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.

               First Trust  (registered trademark)


   
         The date of this Prospectus is January 18, 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 
or semi-annual ordinary 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 $.3850 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 estimated net 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 January 12, 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


Page 2

and Liquidation Period. However, the Sponsor anticipates that 
sufficient Units can be created, although 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-January 18, 1995
    


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


<TABLE>
<CAPTION>

General Information
<S>                                                                                     <C>
Initial Number of Units                                                                   50,000
Fractional Undivided Interest in the Trust per Unit                                     1/50,000 
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $483,788
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $ 9.6758
        Sales Charge of 2.95% of the Public Offering Price per Unit
           (3.040% of the net amount invested) (2)                                      $  .2941
        Public Offering Price per Unit (3)                                              $ 9.9699
Sponsor's Initial Repurchase Price per Unit                                             $ 9.6758
Redemption Price per Unit (based on aggregate underlying           
value of Equity Securities) (4)                                                         $ 9.6758
CUSIP Number                                                                            33734W723 
</TABLE>

   

First Settlement Date                   January 25, 1995

Rollover Notification Date              January 12, 1996

Special Redemption and Liquidation
          Period                        Beginning on January 19, 1996 
                                        until no later than January 30, 1996.

Mandatory Termination Date              January 31, 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, First Trust Advisors L.P., as Portfolio Supervisor 
and FT Evaluators L.P., as Evaluator.

    

On the Initial Date of Deposit, the Sponsor deposited with the 
Trustee confirmations of contracts for the purchase of common 
stocks issued by companies which 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 FT Evaluators 
L.P. of supplying such services in such year. The Trustee pays 
certain expenses of the Trust for which it is reimbursed by the 
Trust. The Trustee will receive for its ordinary recurring services 
to the Trust an annual fee computed at $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 (the date on which the Units are acquired (i.e., the 
"trade date") is excluded for purposes of determining whether 
the Units have been held for more than one year). A Unit holder's 
portion of loss, if any, upon the sale or redemption of Units 
or the disposition of Equity Securities held by the Trust will 
generally be considered a capital loss except in the case of a 
dealer or a financial institution and, in general, will be long-term 
if the Unit holder has held his Units for more than one year. 
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 (other 
than corporate Unit holders, such as "S" corporations which are 
not eligible for the deduction because of their special characteristics 
and other than for purposes of special taxes such as the accumulated 
earnings tax and the personal holding corporation tax). However, 
a corporation owning Units should be aware that Sections 246 and 
246A of the Code impose additional limitations on the eligibility 
of dividends for the 70% dividends received deduction. These limitations 
include a requirement that stock (and therefore Units) must generally 
be held at least 46 days (as determined under Section 246(c) of 
the Code). 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 for taxpayers other than corporations. 
Because some or all capital gains are taxed at a comparatively 
lower rate under the Tax Act, the Tax Act includes a provision 
that recharacterizes capital gains as ordinary income in the case 
of certain financial transactions that are "conversion transactions" 
effective for transactions entered into after April 30, 1993. 
Unit holders and prospective investors should consult with their 
tax advisers regarding the potential effect of this provision 
on their investment in Units.

    

Special 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.


Page 8

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 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.


Page 9

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

In the opinion of 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


Page 10

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.

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

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.

   

Chevron Corporation, headquartered in San Francisco, California, 
is an international oil company with activities in the United 
States and abroad. The company is involved in worldwide, integrated 
petroleum operations which explore for, develop and produce petroleum 
liquids and natural gas as well as transporting the products. 
The company is also involved in the mineral and chemical industry.

    

   

E.I. du Pont de Nemours & Company, headquartered in Wilmington, 
Delaware, is a diversified international company primarily involved 
in petroleum, coal and other energy sources. The company is also 
a large chemical manufacturer with interests in chemicals, fibers, 
transportation, construction, electronics, health care and agriculture.

    

Page 11

   

Eastman Kodak Company is divided into business activities which 
include imaging, information, chemicals and health segments. With 
its headquarters in Rochester, New York, Eastman Kodak Company 
produces products and provides services which include cameras, 
photofinishing services, film, audiovisual equipment, chemicals, 
plastics and pharmaceutical and healthcare products.

    

   

Exxon Corporation, headquartered in Irving, Texas, is principally 
involved in the energy industry. The company explores for and 
produces crude oil and natural gas, manufactures petroleum products, 
explores for and mines coal and minerals and transports and sells 
crude oil, natural gas and petroleum products.

    

   

Minnesota Mining & Manufacturing Company is headquartered in St. 
Paul, Minnesota, and manufactures industrial, electronic, health, 
consumer and information imaging products for distribution worldwide. 
The company's products include adhesives, abrasives, laser imagers 
and "Scotch" brand products.

    

   

J.P. Morgan & Company, Inc., headquartered in New York, New York, 
is a holding company for Morgan Guaranty Trust. The company places 
emphasis on its wholesale banking services and offers corporate 
finance and capital markets services. The company provides bond, 
precious metals and currency trading, Eurobond underwriting and 
deals in government securities. Operations are both domestic and 
international.

    

   

Philip Morris Companies, Inc., headquartered in New York, New 
York, operates a large international consumer goods company through 
its tobacco, food and beer segments. The company's major subsidiaries 
include Phillip Morris U.S.A., Phillip Morris International, Inc., 
Kraft General Foods Group and The Miller Brewing Company.

    

   

Sears, Roebuck & Company, headquartered in Chicago, Illinois, 
operates in the retail and financial services industries. The 
Company's subsidiaries include Sears, which conducts merchandising 
and credit operations and Allstate Insurance Group, which provides 
property-liability insurance services.

    

   

Texaco, Inc., headquartered in White Plains, New York, is engaged 
in the worldwide exploration, production, transportation, refining 
and marketing of crude oil, natural gas and petroleum products, 
including petrochemicals. Texaco owns, leases or has interests 
in extensive production, manufacturing, marketing, transportation 
and other facilities throughout the world.

    

   

Woolworth Corporation, headquartered in New York, New York, is 
one of the largest retail store chains. The company is a retailer 
of general merchandise and men's, women's and children's apparel, 
sporting goods, footwear and accessories. The company operates 
stores under the "Woolworth," "Woolco," "Kinney," "FootLocker" 
and other names. The company sells through retail stores and leased 
departments of other stores in the United States, Puerto Rico, 
U.S. Virgin Islands, Canada, Mexico, Germany, Australia, Belgium, 
Italy, Netherlands and the United Kingdom.

    

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, 1975 
through December 31, 1994.

    

Page 12



<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>
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
1994             -0.06          4.08             4.02                             2.14                  2.79              4.93
</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 years, the 10 highest yielding stocks achieved 
an average annual total return of 18.31%, as compared to the average 
annual total return of all of the stocks in the DJIA, which was 
14.32%. These stocks also had a higher average dividend yield 
in each of the last 20 years and outperformed the DJIA in 14 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 13



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 14

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 15

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 16

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 17

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 18

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, 
Unit holders of other unit investment trusts having a similar 
strategy as Target Equity Trust, Value Ten Series 6 may utilize 
their redemption or termination proceeds to purchase Units of 
Target Equity Trust, Value Ten Series 6 subject to a sales charge 
of 1.95% of the Public Offering Price. 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.


Page 19

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 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.

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 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. 

   

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

    

Trust performance may be compared to performance on a total return 
basis of the Dow Jones Industrial Average, the S&P 500 Composite 
Price Stock Index, or performance data from Lipper Analytical 
Services, Inc. and Morningstar Publications, Inc. or from publications 
such as Money Magazine, The New York Times, U.S.


Page 20

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 ("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


Page 21

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 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


Page 22

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.

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


Page 23

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 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


Page 24

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 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


Page 25

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. 

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.


Page 26

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.

        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


Page 27

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.

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


Page 28

prescribed by the Securities and Exchange Commission, or (b) terminate 
the Indenture and liquidate the Trust as provided herein, or (c) 
continue to act as Trustee without terminating the Indenture.

Who is the Evaluator?

   

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

    

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

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

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 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


Page 29

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 30



                 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 January 18, 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 January 18, 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 January 18, 1995 in conformity with generally accepted 
accounting principles.

    




                                        ERNST & YOUNG LLP




   

Chicago, Illinois
January 18, 1995

    


Page 31

                                          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
                                                 January 18, 1995
    

<TABLE>
<CAPTION>
                           NET ASSETS

<S>                                                             <C>
Investment in Equity Securities represented by purchase 
  contracts (1) (2)                                             $483,788
                                                                ==========
Units outstanding                                                 50,000
                                                                ==========
</TABLE>

<TABLE>
<CAPTION>
                     ANALYSIS OF NET ASSETS

<S>                                                             <C>
Cost to investors (3)                                           $498,494
Less sales charge (3)                                            (14,706)
                                                                __________
Net Assets                                                      $483,788
                                                                ==========
</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 into Target Equity Trust, 
Value Ten Series 6, or for quantity purchases.


Page 32



                                          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
                                                 January 18, 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>
1,081           CHV     Chevron Corporation                     10.00%                  $44.750         $ 48,375        4.13%
  847           DD      E.I. du Pont de Nemours & 
                           Company                              10.00%                   57.125           48,385        3.29%
  995           EK      Eastman Kodak Company                   10.00%                   48.625           48,382        3.29%
  788           XON     Exxon Corporation                       10.00%                   61.375           48,363        4.89%
  913           MMM     Minnesota Mining & 
                           Manufacturing Company                10.00%                   53.000           48,389        3.32%
  798           JPM     J.P. Morgan & Company, Inc.             10.00%                   60.625           48,379        4.95%
  840           MO      Philip Morris Companies, Inc.           10.00%                   57.625           48,405        5.73%
1,043           S       Sears, Roebuck & Company                10.00%                   46.375           48,369        3.45%
  796           TX      Texaco, Inc.                            10.00%                   60.750           48,357        5.27%
3,024           Z       Woolworth Corporation                   10.00%                   16.000           48,384        3.75%
                                                                _______                                 ________
                             Total Investments                    100%                                  $483,788
                                                                =======                                 ========
</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 January 17, 1995. The Trust has a mandatory 
termination date of January 31, 1996.

(2)     The cost of the Equity Securities to the Trust represents 
the aggregate underlying value with respect to the Equity Securities 
acquired (generally determined by the closing sale prices of 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, an affiliate of the Sponsor. The aggregate underlying 
value of the Equity Securities on the Initial Date of Deposit 
was $483,788. Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $484,038 and $250, 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 January 17, 1995.


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?                               5
        What is the Federal Tax Status of Unit Holders?                  7
        Why are Investments in the Trust Suitable 
          for Retirement Plans?                                         10
Portfolio:
        What are Equity Securities?                                     10
        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?                                             27
        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

   
                       January 18, 1995

    


                           -APPENDIX-

   

The graph which appears on page 14 of the prospectus represents 
a comparison between a $10,000 investment made on January 1, 1975 
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, 1975 in the stocks which comprise 
the Dow Jones Industrial Average would on December 31, 1994 be 
worth $145,385 as opposed to $288,913 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.

    






                                
               CONTENTS OF REGISTRATION STATEMENT


A.   Bonding Arrangements of Depositor:

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


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

     The facing sheet
     
     The Cross-Reference Sheet
     
     The Prospectus
     
     The signatures
     
     Exhibits
     
     Financial Data Schedule
     
     
     
     
     
     
                               S-1
                           SIGNATURES
     
     The  Registrant,  The First Trust Special Situations  Trust,
Series  111, hereby identifies The First Trust Special Situations
Trust,  Series 4 Great Lakes Growth and Treasury Trust, Series  1
and The First Trust Special Situations Trust, Series 18 Wisconsin
Growth  and Treasury Securities Trust, Series 1, for purposes  of
the  representations  required by Rule  487  and  represents  the
following:
     
     (1)   that the portfolio securities deposited in the  series
as  to  the  securities of which this Registration  Statement  is
being  filed  do  not differ materially in type or  quality  from
those deposited in such previous series;
     
     (2)   that,  except to the extent necessary to identify  the
specific  portfolio  securities  deposited  in,  and  to  provide
essential  financial information for, the series with respect  to
the  securities  of  which this Registration Statement  is  being
filed,  this  Registration Statement does not contain disclosures
that  differ in any material respect from those contained in  the
registration statements for such previous series as to which  the
effective date was determined by the Commission or the staff; and
     
     (3)  that it has complied with Rule 460 under the Securities
Act of 1933.
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
111, has duly caused this Amendment to Registration Statement  to
be  signed  on  its  behalf  by the undersigned,  thereunto  duly
authorized,  in  the Village of Lisle and State  of  Illinois  on
January 18, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 111

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





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

       NAME                TITLE*                       DATE

Robert D. Van Kampen   Sole Director         )
                       of Nike Securities    )
                       Corporation, the      ) January 18, 1995
                       General Partner of    )
                       Nike Securities L.P.  )
                                             )
                                             )
                                             ) Carlos E. Nardo
                                             ) Attorney-in-Fact**
                                             )
                                             )






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

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

                               S-3
                 CONSENT OF INDEPENDENT AUDITORS
     
     We  consent  to the reference to our firm under the  caption
"Experts" and to the use of our report dated January 18, 1995  in
Amendment  No. 1 to the Registration Statement (Form  S-6)  (File
No.  33-56953) and related Prospectus of The First Trust  Special
Situations Trust, Series 111.



                                               ERNST & YOUNG LLP


Chicago, Illinois
January 18, 1995
                                
                                
                       CONSENTS OF COUNSEL
     
     The  consents  of counsel to the use of their names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                  CONSENT OF FT EVALUATORS L.P.
     
     The consent of FT Evaluators L.P. to the use of its name  in
the  Prospectus  included in the Registration Statement  will  be
filed as Exhibit 4.1 to the Registration Statement.
     
     
     
     
                                
                               S-4
                          EXHIBIT INDEX

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

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

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

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

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

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

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

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

                               S-5

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

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

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

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

4.1      Consent of FT Evaluators L.P.

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

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



                               S-6





      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 111
                                
                         TRUST AGREEMENT
                                
                    Dated:  January 18, 1995
     
     The   Trust  Agreement  among  Nike  Securities   L.P.,   as
Depositor,  United States Trust Company of New York, as  Trustee,
FT  Evaluators L.P., as Evaluator, and First Trust Advisors L.P.,
as  Portfolio Supervisor, sets forth certain provisions  in  full
and  incorporates other provisions by reference to  the  document
entitled  "Standard Terms and Conditions of Trust for  The  First
Trust  Special Situations Trust, Series 22 and certain subsequent
Series, Effective November 20, 1991" (herein called the "Standard
Terms  and  Conditions  of Trust"), and such  provisions  as  are
incorporated  by  reference constitute a single instrument.   All
references  herein to Articles and Sections are to  Articles  and
Sections of the Standard Terms and Conditions of Trust.
                                
                                
                        WITNESSETH THAT:
     
     In   consideration  of  the  premises  and  of  the   mutual
agreements  herein  contained, the Depositor,  the  Trustee,  the
Evaluator and the Portfolio Supervisor agree as follows:
                                
                                
                             PART I
                                
                                
             STANDARD TERMS AND CONDITIONS OF TRUST
     
     Subject  to  the provisions of Part II and Part III  hereof,
all the provisions contained in the Standard Terms and Conditions
of  Trust  are herein incorporated by reference in their entirety
and  shall be deemed to be a part of this instrument as fully and
to  the same extent as though said provisions had been set  forth
in full in this instrument.
                                
                                
                             PART II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 50,000 Units.
     
           (2)  The initial fractional undivided interest in  and
ownership of the Trust represented by each Unit thereof shall  be
1/50,000.
     
     Documents  representing this number of Units for  the  Trust
are  being delivered by the Trustee to the Depositor pursuant  to
Section 2.03 of the Standard Terms and Conditions of Trust.
     
        C. The Percentage Ratio is as follows on the Initial Date
of Deposit:
          
          10.00% Chevron Corporation, 10.00% E.I. du
          Pont  de  Nemours  & Company, 10.00%  Eastman
          Kodak   Company, 10.00%  Exxon   Corporation,
          10.00%  Minnesota  Mining  &  Manufacturing
          Company, 10.00% J.P. Morgan & Company,  Inc.,
          10.00%  Philip  Morris  Companies,  Inc.,
          10.00%  Sears,  Roebuck  &  Co., 10.00%
          Texaco, Inc., 10.00% Woolworth Corporation.
          
     
     D.   The Record Date shall be as set forth in the prospectus
for  the  sale  of Units dated the date hereof (the "Prospectus")
under "Summary of Essential Information."
     
     E.    The  Distribution Date shall be as set  forth  in  the
Prospectus under "Summary of Essential Information."
     
     F.    The Mandatory Termination Date for the Trust shall  be
as  set  forth  in  the  Prospectus under "Summary  of  Essential
Information."
     
     G.     The  Evaluator's  compensation  as  referred  to   in
Section 4.03 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $0.003 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.
     
     H.     The   Trustee's   Compensation   Rate   pursuant   to
Section 6.04 of the Standard Terms and Conditions of Trust  shall
be  an  annual  fee of $0.009 per Unit, calculated based  on  the
largest number of Units outstanding during each period in respect
of which a payment is made pursuant to Section 3.05.  However, in
no  event,  except as may otherwise be provided in  the  Standard
Terms   and  Conditions  of  Trust,  shall  the  Trustee  receive
compensation in any one year from any Trust of less  than  $2,000
for such annual compensation.
     
     I.    The  Initial Date of Deposit for the Trust is  January
18, 1995.
     
     J.    The minimum amount of Equity Securities to be sold  by
the  Trustee  pursuant to Section 5.02 of the Indenture  for  the
redemption of Units shall be 100 shares.
     
     K.   Section 1.01(26) shall be amended to read as follows:
               
               "(26)   The term "Rollover Unit holder"  shall  be
          defined as set forth in Section 5.05, herein."
     
     L.   Section 1.01(27) shall be amended to read as follows:
               
               "(27)   The "Rollover Notification Date" shall  be
          defined  as set forth in the Prospectus under  "Summary
          of Essential Information."
     
     M.   Section 1.01(28) shall be amended to read as follows:
               
               "(28)   The term "Rollover Distribution" shall  be
          defined as set forth in Section 5.05, herein."
     
     N.   Section 1.01(29) shall be amended to read as follows:
               
               "(29)   The term "Distribution Agent" shall  refer
          to  the  Trustee acting in its capacity as distribution
          agent pursuant to Section 5.02 herein."
     
     O.   Section 1.01(30) shall be amended to read as follows:
               
               "(30)    The   term   "Special   Redemption    and
          Liquidation  Period"  shall be  as  set  forth  in  the
          Prospectus under "Summary of Essential Information."
                                
                                
                            PART III

      A.    The  term  "Capital Account"  as  set  forth  in  the
Prospectus shall be deemed to refer to the "Principal Account."
     
     B.    The  following sentence shall be substituted  for  the
second sentence of paragraph (b) of Section 2.01:
          
          The  Depositor,  in each case, shall ensure  that  each
     deposit  of  additional Securities pursuant to this  Section
     shall  be,  as  nearly as is practicable, in  the  identical
     ratio  as  the  Percentage Ratio for such Securities  as  is
     specified  in the Trust Agreement for each Trust  (provided,
     however,  that  any  deposit of additional  securities  made
     subsequent to the 90-day period following the first  deposit
     of  securities  in  the Trust shall exactly  replicate  such
     Percentage Ratio), and the Depositor shall ensure that  such
     Securities  are identical to those deposited on the  Initial
     Date of Deposit.

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

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

     E.   Section 3.05.II(a) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (a) On each Distribution Date, the Trustee  shall
     distribute  to each Unit holder of record at  the  close  of
     business  on  the  Record  Date immediately  preceding  such
     Distribution  Date  an amount per Unit equal  to  such  Unit
     holder's  Income Distribution (as defined below), plus  such
     Unit holder's pro rata share of the balance of the Principal
     Account  (except for monies on deposit therein  required  to
     purchase  Contract Obligations) computed as of the close  of
     business on such Record Date after deduction of any  amounts
     provided  in  Subsection  I,  provided,  however,  that  the
     Trustee  shall  not be required to make a distribution  from
     the  Principal  Account  unless  the  amount  available  for
     distribution shall equal $1.00 per 100 Units.
          
          The  Trust  shall  provide the  following  distribution
     elections:  (1) distributions to be made by check mailed  to
     the post office address of the Unit holder as it appears  on
     the  registration books of the Trustee, or (2) the following
     reinvestment option:
               
               The Trustee will, for any Unit holder who provides
          the  Trustee written instruction, properly executed and
          in  form satisfactory to the Trustee, received  by  the
          Trustee no later than its close of business 10 business
          days  prior to a Record Date (the "Reinvestment  Notice
          Date"),  reinvest such Unit holder's distribution  from
          the  Income and Capital Accounts in Units of the Trust,
          purchased  from  the  Depositor,  to  the  extent   the
          Depositor shall make Units available for such purchase,
          at  the  Depositor's offering price  as  of  the  fifth
          business day prior to the following Distribution  Date,
          and at such reduced sales charge as may be described in
          the  prospectus for the Trust.  If, for any reason, the
          Depositor  does  not have Units of the Trust  available
          for  purchase, the Trustee shall distribute  such  Unit
          holder's  distribution  from  the  Income  and  Capital
          Accounts  in the manner provided in clause (1)  of  the
          preceding paragraph.  The Trustee shall be entitled  to
          rely  on  a  written  instruction received  as  of  the
          Reinvestment Notice Date and shall not be  affected  by
          any  subsequent  notice to the contrary.   The  Trustee
          shall   have   no  responsibility  for  any   loss   or
          depreciation  resulting from any reinvestment  made  in
          accordance  with this paragraph, or for any failure  to
          make  such reinvestment in the event the Depositor does
          not make Units available for purchase.
          
          Any   Unit  holder  who  does  not  effectively   elect
     reinvestment in Units of the Trust pursuant to the preceding
     paragraph  shall receive a cash distribution in  the  manner
     provided in clause (1) of the second preceding paragraph."

     F.   Section 3.05.II(b) of the Standard Terms and Conditions
of Trust is hereby amended to read in its entirety as follows:
          
          "II.  (b)  For purposes of this Section 3.05, the  Unit
     holder's  Income Distribution shall be equal  to  such  Unit
     holder's  pro rata share of the cash balance in  the  Income
     Account  computed as of the close of business on the  Record
     Date  immediately  preceding such Income Distribution  after
     deduction  of  (i)  the  fees and expenses  then  deductible
     pursuant  to Section 3.05.I. and (ii) the Trustee's estimate
     of  other expenses properly chargeable to the Income Account
     pursuant  to the Indenture which have accrued,  as  of  such
     Record  Date, or are otherwise properly attributable to  the
     period to which such Income Distribution relates."

      G.    Section 3.11 of the Standard Terms and Conditions  of
Trust  is  hereby deleted in its entirety and replaced  with  the
following language:
          
          "Section 3.11. Notice to Depositor.
          
          In  the event that the Trustee shall have been notified
     at  any  time  of any action to be taken or proposed  to  be
     taken  by  at least a legally required number of holders  of
     any  Securities deposited in a Trust, the Trustee shall take
     such  action or omit from taking any action, as appropriate,
     so  as to insure that the Securities are voted as closely as
     possible  in the same manner and the same general proportion
     as are the Securities held by owners other than the Trust.
          
          In  the event that an offer by the issuer of any of the
     Securities  or any other party shall be made  to  issue  new
     securities, or to exchange securities, for Trust Securities,
     the  Trustee shall reject such offer.  However,  should  any
     issuance,    exchange    or   substitution    be    effected
     notwithstanding such rejection or without an initial  offer,
     any  securities,  cash  and/or property  received  shall  be
     deposited   hereunder  and  shall  be  promptly   sold,   if
     securities  or  property,  by the Trustee  pursuant  to  the
     Depositor's  direction,  unless the  Depositor  advises  the
     Trustee  to keep such securities or property.  The Depositor
     may  rely  on  the Portfolio Supervisor in so  advising  the
     Trustee.   The  cash  received in  such  exchange  and  cash
     proceeds  of  any  such sales shall be distributed  to  Unit
     holders  on  the  next distribution date in the  manner  set
     forth  in  Section  3.05  regarding distributions  from  the
     Principal  Account.   The Trustee shall  not  be  liable  or
     responsible in any way for depreciation or loss incurred  by
     reason of any such sale.
          
          Neither  the Depositor nor the Trustee shall be  liable
     to  any  person  for any action or failure  to  take  action
     pursuant to the terms of this Section 3.11.
          
          Whenever  new  securities or property is  received  and
     retained  by  the Trust pursuant to this Section  3.11,  the
     Trustee shall, within five days thereafter, mail to all Unit
     holders  of  the  Trust notices of such  acquisition  unless
     legal  counsel for the Trust determines that such notice  is
     not  required  by  The Investment Company Act  of  1940,  as
     amended."

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

     I.   The following Section 5.05 shall be added:
          
          "Section  5.05.   Rollover  of  Units.   (a)   If   the
     Depositor  shall offer a subsequent series of Target  Equity
     Trust,  Value Ten, Series 4 (the "new Series"), the  Trustee
     shall, at the Depositor's sole cost and expense, include  in
     the notice sent to Unit holders specified in Section 8.02  a
     form  of  election  whereby Unit holders,  whose  redemption
     distribution would be in an amount sufficient to purchase at
     least  one  Unit of the New Series, may elect to have  their
     Units(s) redeemed in kind in the manner provided in  Section
     5.02, the Securities included in the redemption distribution
     sold,  and  the  cash proceeds applied by  the  Distribution
     Agent   to  purchase  Units  of  the  New  Series,  all   as
     hereinafter  provided.   The Trustee  shall  honor  properly
     completed   election   forms  returned   to   the   Trustee,
     accompanied by any Certificate evidencing Units tendered for
     redemption  or a properly completed redemption request  with
     respect to uncertificated Units, by its close of business on
     the Rollover Notification Date.
          
          All  Units  so  tendered by a Unit holder (a  "Rollover
     Unit  holder")  shall  be  redeemed  and  cancelled  on  the
     Rollover  Notification Date.  Subject  to  payment  by  such
     Rollover  Unit  holder  of  any tax  or  other  governmental
     charges which may be imposed thereon, such redemption is  to
     be  made in kind pursuant to Section 5.02 by distribution of
     cash  and/or  Securities to the Distribution  Agent  on  the
     Rollover   Notification  Date  of  the   net   asset   value
     (determined on the basis of the Trust Fund Evaluation as  of
     the   Rollover   Notification  Date   in   accordance   with
     Section  4.01)  multiplied  by the  number  of  Units  being
     redeemed  (herein called the "Rollover Distribution").   Any
     Securities  that are made part of the Rollover  Distribution
     shall  be valued for purposes of the redemption distribution
     as of the Rollover Notification Date.
          
          All  Securities  included in a Unit  holder's  Rollover
     Distribution shall be sold by the Distribution Agent  during
     the  Special Redemption and Liquidation Period specified  in
     the  Prospectus  pursuant to the Depositor's direction,  and
     the  Distribution Agent shall employ the Depositor as broker
     in connection with such sales.  For such brokerage services,
     the  Depositor  shall  be entitled to  compensation  at  its
     customary  rates,  provided however, that  its  compensation
     shall   not  exceed  the  amount  authorized  by  applicable
     Securities laws and regulations.  The Depositor shall direct
     that  sales  be  made in accordance with the guidelines  set
     forth   in   the  Prospectus  under  the  heading   "Special
     Redemption,  Liquidation  and  Investment  in  New   Trust."
     Should   the  Depositor  fail  to  provide  direction,   the
     Distribution Agent shall sell the Securities in  the  manner
     provided  in  the  prospectus  for  "  less  liquid   Equity
     Securities."    The  Distribution  Agent   shall   have   no
     responsibility  for  any  loss or depreciation  incurred  by
     reason of any sale made pursuant to this Section.
          
          Upon  each trade date for sales of Securities  included
     in  the  Rollover  Unit holder's Rollover Distribution,  the
     Distribution  Agent shall, as agent for such  Rollover  Unit
     holder, enter into a contract with the Depositor to purchase
     from the Depositor Units of the New Series (if any), at  the
     Depositor's  public offering price for such  Units  on  such
     day,  and at such reduced sales charge as shall be described
     in  the  prospectus  for  the Trust.   Such  contract  shall
     provide for purchase of the maximum number of Units  of  the
     New Series whose purchase price is equal to or less than the
     cash  proceeds held by the Distribution Agent for  the  Unit
     holder   on   such  day  (including  therein  the   proceeds
     anticipated  to be received in respect of Securities  traded
     on  such day net of all brokerage fees, governmental charges
     and  any  other  expenses incurred in connection  with  such
     sale),  to the extent Units are available for purchase  from
     the  Depositor.  In the event a sale of Securities  included
     in  the Rollover Unit holder's redemption distribution shall
     not  be  consummated  in  accordance  with  its  terms,  the
     Distribution  Agent shall apply the cash proceeds  held  for
     such  Unit holder as of the settlement date for the purchase
     of Units of the New Series to purchase the maximum number of
     units which such cash balance will permit, and the Depositor
     agrees that the settlement date for Units whose purchase was
     not  consummated as a result of insufficient funds  will  be
     extended  until cash proceeds from the Rollover Distribution
     are   available  in  a  sufficient  amount  to  settle  such
     purchase.   If the Unit holder's Rollover Distribution  will
     produce  insufficient cash proceeds to purchase all  of  the
     Units of the New Series contracted for, the Depositor agrees
     that  the  contract shall be rescinded with respect  to  the
     Units  as  to  which there was a cash shortfall without  any
     liability  to  the Rollover Unit holder or the  Distribution
     Agent.  Any cash balance remaining after such purchase shall
     be distributed within a reasonable time to the Rollover Unit
     holder by check mailed to the address of such Unit holder on
     the  registration  books of the Trustee. Units  of  the  New
     Series  will be uncertificated unless and until the Rollover
     Unit  holder requests a certificate.  Any cash held  by  the
     Distribution  Agent shall be held in a non-interest  bearing
     account  which will be of benefit to the Distribution  Agent
     in  accordance with normal banking procedures.  Neither  the
     Trustee   nor   the  Distribution  Agent  shall   have   any
     responsibility   or  liability  for  loss  or   depreciation
     resulting from any reinvestment made in accordance with this
     paragraph,  or for any failure to make such reinvestment  in
     the  event  the Depositor does not make Units available  for
     purchase.
     
          (b)   Notwithstanding the foregoing, the Depositor may,
     in  their discretion at any time, decide not to offer  Trust
     Series  in  the  future,  and  if  so,  this  Section   5.05
     concerning the Rollover of Units shall be inoperative.
     
          (c)   The Distribution Agent shall receive no fees  for
     performing  its  duties hereunder.  The  Distribution  Agent
     shall,  however,  be entitled to receive reimbursement  from
     the  Trust for any and all expenses and disbursements to the
     same  extent  as  the  Trustee  is  permitted  reimbursement
     hereunder."

     J.   Paragraph (g) of Section 6.01 of the Standard Terms and
Conditions of Trust is hereby amended by inserting the  following
after the first word thereof:
          
          "(i)  the  value of any Trust as shown by an evaluation
     by the Trustee pursuant to Section 5.01 hereof shall be less
     than  the  lower of $2,000,000 or 20% of the total principal
     amount of Securities deposited in such Trust, or (ii)"
     
     K.   Section 1.01(4) shall be amended to read as follows:
          
          "(4)  "Portfolio  Supervisor" shall  mean  First  Trust
     Advisors  L.P.  and  its  successors  in  interest,  or  any
     successor  portfolio  supervisor  appointed  as  hereinafter
     provided."
     
     L.   Section 1.01(3) shall be amended to read as follows:
          
          "(3) "Evaluator" shall mean FT Evaluators L.P. and  its
     successors in interest, or any successor evaluator appointed
     as hereinafter provided."
     
     
     
     IN  WITNESS  WHEREOF,  Nike Securities L.P.,  United  States
Trust Company of New York and First Trust Advisors L.P. have each
caused  this  Trust Agreement to be executed and  the  respective
corporate  seal to be hereto affixed and attested (if applicable)
by  authorized officers; all as of the day, month and year  first
above written.
                                    
                                    NIKE SECURITIES L.P.,
                                       Depositor
                                    
                                    
                                    By   Carlos E. Nardo
                      Senior Vice President
                                
                                    
                                    UNITED STATES TRUST COMPANY
                                       OF NEW YORK, Trustee
                                    
                                    
                                    By   Thomas Porrazzo
                         Vice President
[SEAL]

ATTEST:

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

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

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 111
     
     (Note:   Incorporated herein and made a part hereof for  the
Trust is the "Schedule of Investments" for the Trust as set forth
in the Prospectus.)






                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603

                        January 18, 1995
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 111

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 111 in connection with the preparation,  execution
and  delivery of a Trust Agreement  dated January 18, 1995  among
Nike  Securities L.P., as Depositor, United States Trust  Company
of  New  York,  as Trustee, FT Evaluators L.P., as Evaluator  and
First  Trust  Advisors L.P. as Portfolio Supervisor, pursuant  to
which the Depositor has delivered to and deposited the Securities
listed in Schedule A to the Trust Agreement with the Trustee  and
pursuant  to which the Trustee has issued to or on the  order  of
the Depositor a certificate or certificates representing units of
fractional  undivided  interest in  and  ownership  of  the  Fund
created under said Trust Agreement.
     
     In  connection  therewith, we have examined  such  pertinent
records  and  documents  and matters of law  as  we  have  deemed
necessary  in  order  to  enable  us  to  express  the   opinions
hereinafter set forth.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   the  execution and delivery of the Trust Agreement  and
the  execution and issuance of certificates evidencing the  Units
in the Fund have been duly authorized; and
     
     2.   the certificates evidencing the Units in the Fund  when
duly  executed and delivered by the Depositor and the Trustee  in
accordance   with   the  aforementioned  Trust  Agreement,   will
constitute  valid  and binding obligations of the  Fund  and  the
Depositor in accordance with the terms thereof.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-56953)
relating  to the Units referred to above, to the use of our  name
and  to  the reference to our firm in said Registration Statement
and in the related Prospectus.
                                  Respectfully submitted,


                                  CHAPMAN AND CUTLER
EFF:jln




                       CHAPMAN AND CUTLER
                     111 WEST MONROE STREET
                    CHICAGO, ILLINOIS  60603
                                
                                
                                
                        January 18, 1995
                                
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532

United States Trust Company of New York
770 Broadway
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 111

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  111  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided  interests  in the Trust of said  Fund  (the  "Trust"),
under   a   Trust   Agreement,  dated  January  18,   1995   (the
"Indenture"),  among Nike Securities L.P., as  Depositor,  United
States Trust Company of New York, as Trustee, FT Evaluators  L.P.
as  Evaluator  and  First  Trust  Advisors  L.P.,  as   Portfolio
Supervisor.
     
     In  this  connection,  we  have  examined  the  Registration
Statement, the form of Prospectus proposed to be filed  with  the
Securities and Exchange Commission, the Indenture and such  other
instruments and documents we have deemed pertinent.  The opinions
expressed herein assume that the Trust will be administered,  and
investments by the Trust from proceeds of subsequent deposits, if
any, will be made, in accordance with the terms of the Indenture.
The  Trust holds Equity Securities as such term is defined in the
Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

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

     II.    Each Unit holder will have a taxable event  when  the
Trust  disposes of 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 are taxable as ordinary income to the extent of  such
corporation's current and accumulated "earnings and profits."   A
Unit  holder's  pro rata portion of dividends which  exceed  such
current and accumulated earnings and profits will first reduce  a
Unit  holder's tax basis in such Equity Security (and accordingly
his  basis  in his Units), and to the extent that such  dividends
exceed a Unit holder's tax basis in such Equity Security shall be
treated  as  capital gain from the sale or exchange of  property.
In  general,  any such capital gain will be short term  unless  a
Unit holder has held his Units for more than one year.

    III.   A Unit holder's portion of gain, if any, upon the sale
or  redemption  of Units or the disposition of Equity  Securities
held  by  the  Trust will generally be considered a capital  gain
except  in  the  case of a dealer or a financial institution  and
will be generally long-term if the Unit holder has held his Units
for more than one year.  A Unit holder's portion of loss, if any,
upon the sale or redemption of Units or the disposition of 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 will be generally long-term if the  Unit  holder
has  held  his Units 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") will generally
be  disallowed  with  respect to the disposition  of  any  Equity
Securities pursuant to such exchange to the extent that such Unit
holder   is  considered  the  owner  of  substantially  identical
securities under the wash sale provisions of the Code taking into
account   such  Unit  holder's  deemed  ownership  of  securities
underlying  the  Units in 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 exchange by a Rollover Unit holder would be recognized.

      IV.     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.
     
     For  taxable  years beginning after December  31,  1986  and
before  January 1, 1996, certain corporations may be  subject  to
the  environmental tax (the "Superfund Tax") imposed  by  Section
59A of the Code.  Income received from, and gains recognized from
the  disposition  of, an Equity Security by  the  Trust  will  be
included  in  the  computation  of  the  Superfund  Tax  by  such
corporations holding Units in the Trust.
     
     The  scope  of  this  opinion is expressly  limited  to  the
matters  set  forth  herein, and, except as expressly  set  forth
above,  we  express no opinion with respect to any  other  taxes,
including  state  or local taxes or collateral  tax  consequences
with respect to the purchase, ownership and disposition of Units.
     
     We  hereby  consent  to the filing of  this  opinion  as  an
exhibit   to  the  Registration  Statement  (File  No.  33-56953)
relating  to the Units referred to above and to the  use  of  our
name  and  to  the  reference to our firm  in  said  Registration
Statement and in the related Prospectus.
                                  Very truly yours,



                                  CHAPMAN AND CUTLER

EFF/jln




                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        January 18, 1995
                                
                                
                                
The First Trust Special Situations
  Trust, Series 111
  Target Equity Trust, Value Ten Series 6
c/o United States Trust Company
  of New York, as Trustee
770 Broadway - 6th Floor
New York, New York  10003
     
     
     Re:  The First Trust Special Situations Trust, Series 111
             Target Equity Trust, Value Ten Series 6

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
111  Target Equity Trust, Value Ten Series 6 (the "Trust"), which
will  be  established under a Standard Terms  and  Conditions  of
Trust  dated  November  20, 1991, and a related  Trust  Agreement
dated  as  of today (collectively, the "Indenture"),  among  Nike
Securities  L.P., as Depositor (the "Depositor");  FT  Evaluators
L.P.,  as  Evaluator;  First Trust Advisors  L.P.,  as  Portfolio
Supervisor  and  United  States Trust Company  of  New  York,  as
Trustee (the "Trustee").  Pursuant to the terms of the Indenture,
units of fractional undivided interest in the Trust (the "Units")
will  be  issued  in  the  aggregate  number  set  forth  in  the
Indenture.
     
     We   have  examined  and  are  familiar  with  originals  or
certified   copies,  or  copies  otherwise  identified   to   our
satisfaction,  of such documents as we have deemed  necessary  or
appropriate  for  the purpose of this opinion.   In  giving  this
opinion,  we have relied upon the two opinions, each dated  today
and  addressed to the Trustee, of Chapman and Cutler, counsel for
the  Depositor,  with respect to the matters  of  law  set  forth
therein.
     
     Based upon the foregoing, we are of the opinion that:
     
     1.   The Trust will not constitute an association taxable as
a  corporation under New York law, and accordingly  will  not  be
subject to the New York State franchise tax or the New York  City
general corporation tax.
     
     2.    Under the income tax laws of the State and City of New
York,  the  income of the Trust will be considered the income  of
the holders of the Units.
     
     We  consent  to the filing of this opinion as an exhibit  to
the   Registration  Statement  (No.  33-56953)  filed  with   the
Securities   and   Exchange  Commission  with  respect   to   the
registration  of the sale of the Units and to the  references  to
our  name  under the captions "What is the Federal Tax Status  of
Unit   Holders?"  and  "Legal  Opinions"  in  such   Registration
Statement and the preliminary prospectus included therein.
                                    
                                    Very truly yours,
                                    
                                    
                                    
                                    CARTER, LEDYARD & MILBURN



                    CARTER, LEDYARD & MILBURN
                       COUNSELLORS AT LAW
                          2 WALL STREET
                    NEW YORK, NEW YORK  10005
                                
                                
                        January 18, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 111
  Target Equity Trust, Value Ten Series 6
770 Broadway - 6th Floor
New York, New York 10003

Attention:     Mr. C. William Steelman
               Executive Vice President
     
     
     Re:  The First Trust Special Situations Trust, Series 111
             Target Equity Trust, Value Ten Series 6
                                
Dear Sirs:
     
     We  are acting as counsel for United States Trust Company of
New  York  (the "Trust Company") in connection with the execution
and  delivery of a Standard Terms and Conditions of  Trust  dated
November  20, 1991, and a related Trust Agreement, dated  today's
date (collectively, the "Indenture"), among Nike Securities L.P.,
as Depositor (the "Depositor"); FT Evaluators L.P., as Evaluator;
First Trust Advisors L.P., as Portfolio Supervisor; and the Trust
Company, as Trustee (the "Trustee"), establishing The First Trust
Special  Situations Trust, Series 111 Target Equity Trust,  Value
Ten  Series  6  (the  "Trust"), and the execution  by  the  Trust
Company,  as  Trustee under the Indenture, of  a  certificate  or
certificates  evidencing ownership of units (such certificate  or
certificates  and  such  aggregate  units  being  herein   called
"Certificates"  and  "Units"),  each  of  which   represents   an
undivided  interest  in the Trust, consisting  of  common  stocks
(including confirmations of contracts for the purchase of certain
obligations  not  delivered  and cash,  cash  equivalents  or  an
irrevocable  letter of credit or a combination  thereof,  in  the
amount  required  for  such purchase upon  the  receipt  of  such
obligations), such obligations being defined in the Indenture  as
Securities and listed in the Schedule to the Indenture.
     
     We have examined the Indenture, the Closing Memorandum dated
today's date, a specimen Certificate, and such other documents as
we  have deemed necessary in order to render this opinion.  Based
on the foregoing, we are of the opinion that:
     
     1.    The  Trust  Company is a duly organized  and  existing
corporation having the powers of a trust company under  the  laws
of the State of New York.
     
     2.    The Indenture has been duly executed and delivered  by
the Trust Company and, assuming due execution and delivery by the
other  parties thereto, constitutes the valid and legally binding
obligation of the Trust Company.
     
     3.    The Certificates are in proper form for execution  and
delivery by the Trust Company, as Trustee.
     
     4.    The  Trust Company, as Trustee, has duly executed  and
delivered to or upon the order of the Depositor a Certificate  or
Certificates evidencing ownership of the Units, registered in the
name  of  the  Depositor.  Upon receipt of  confirmation  of  the
effectiveness of the registration statement for the sale  of  the
Units filed with the Securities and Exchange Commission under the
Securities  Act  of  1933, the Trustee  may  deliver  such  other
Certificates,  in such names and denominations as  the  Depositor
may request, to or upon the order of the Depositor as provided in
the Closing Memorandum.
     
     5.    The Trust Company, as Trustee, may lawfully under  the
New  York  Banking  Law advance to the Trust amounts  as  may  be
necessary   to   provide   monthly  interest   distributions   of
approximately equal amounts, and be reimbursed, without interest,
for  any such advances from funds in the interest account on  the
ensuing record date, as provided in the Indenture.
     
     In  rendering the foregoing opinion, we have not considered,
among  other  things,  whether  the  Securities  have  been  duly
authorized and delivered.

                                        Very truly yours,
                                        
                                        
                                        CARTER, LEDYARD & MILBURN






January 18, 1995



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


Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 111

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
56953 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
Senior Vice President



<TABLE> <S> <C>




<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        6
<NAME>                          Target Equity Trust, Value Ten
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               JAN-18-1995
<PERIOD-START>                  JAN-18-1995
<PERIOD-END>                    JAN-18-1995
<INVESTMENTS-AT-COST>           483,788
<INVESTMENTS-AT-VALUE>          483,788
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  483,788
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        483,788
<SHARES-COMMON-STOCK>           50,000
<SHARES-COMMON-PRIOR>           50,000
<ACCUMULATED-NII-CURRENT>       0
<OVERDISTRIBUTION-NII>          0
<ACCUMULATED-NET-GAINS>         0
<OVERDISTRIBUTION-GAINS>        0
<ACCUM-APPREC-OR-DEPREC>        0
<NET-ASSETS>                    483,788
<DIVIDEND-INCOME>               0
<INTEREST-INCOME>               0
<OTHER-INCOME>                  0
<EXPENSES-NET>                  0
<NET-INVESTMENT-INCOME>         0
<REALIZED-GAINS-CURRENT>        0
<APPREC-INCREASE-CURRENT>       0
<NET-CHANGE-FROM-OPS>           0
<EQUALIZATION>                  0
<DISTRIBUTIONS-OF-INCOME>       0
<DISTRIBUTIONS-OF-GAINS>        0
<DISTRIBUTIONS-OTHER>           0
<NUMBER-OF-SHARES-SOLD>         0
<NUMBER-OF-SHARES-REDEEMED>     0
<SHARES-REINVESTED>             0
<NET-CHANGE-IN-ASSETS>          0
<ACCUMULATED-NII-PRIOR>         0
<ACCUMULATED-GAINS-PRIOR>       0
<OVERDISTRIB-NII-PRIOR>         0
<OVERDIST-NET-GAINS-PRIOR>      0
<GROSS-ADVISORY-FEES>           0
<INTEREST-EXPENSE>              0
<GROSS-EXPENSE>                 0
<AVERAGE-NET-ASSETS>            0
<PER-SHARE-NAV-BEGIN>           0
<PER-SHARE-NII>                 0
<PER-SHARE-GAIN-APPREC>         0
<PER-SHARE-DIVIDEND>            0
<PER-SHARE-DISTRIBUTIONS>       0
<RETURNS-OF-CAPITAL>            0
<PER-SHARE-NAV-END>             0
<EXPENSE-RATIO>                 0
<AVG-DEBT-OUTSTANDING>          0
<AVG-DEBT-PER-SHARE>            0
        



</TABLE>


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