FIRST TRUST SPECIAL SITUATIONS TRUST SER 115
487, 1995-04-03
Previous: NUVEEN TAX EXEMPT UNIT TRUST SERIES 798, S-6EL24, 1995-04-03
Next: VANGUARD HORIZON FUND INC, N-1A EL/A, 1995-04-03



      

                          
                                       Registration No.  33-57535
                                           1940 Act No. 811-05903
                                

               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                   Amendment No. 3 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 115

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  April 3, 1995 at 2:00 p.m. pursuant  to  Rule
     487.
                ________________________________
                                
*Previously paid
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 115

                      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 Five Series 1
                       Value Ten Series 7


The Trusts. The First Trust (registered trademark) Special Situations 
Trust, Series 115 consists of the underlying separate unit investment 
trusts set forth above. The various trusts are sometimes collectively 
referred to herein as the "Trusts" and each a "Trust." Each Trust 
consists 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").

   

Target Equity Trust, Value Five Series 1 consists of common stock 
of the five companies with the lowest per share stock price of 
the ten companies in the Dow Jones Industrial Average having the 
highest dividend yield as of the opening of business on the date 
of this Prospectus.

    

Target Equity Trust, Value Ten Series 7 consists of common stock 
of the ten companies in the Dow Jones Industrial Average having 
the highest dividend yield as of the opening of business on the 
date of this Prospectus. Dow Jones Industrial Average is not affiliated 
with the Sponsor and is the property of Dow Jones & Company, Inc. 
Dow Jones & Company, Inc. has not granted to the Trusts 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 Trusts or in the selection of stocks included in the Trusts 
and has not approved any information herein relating thereto.

   

The objective of each Trust is to provide an above-average total 
return through a combination of dividend income and capital appreciation 
by investing such Trust's portfolio in selected common stocks 
of companies which meet the criteria stated above. See "Schedule 
of Investments" for each Trust. 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. Each 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 either 
Trust will be achieved.

    

Each Unit of a Trust represents an undivided fractional interest 
in all the Equity Securities deposited in such Trust. The Equity 
Securities deposited in a 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 a 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


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 April 3, 1995
    


Page 1


different than the original proportionate relationship. Any such 
difference may be due to the sale, redemption or liquidation of 
any Equity Securities deposited in such 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 a Trust?" 

   

Public Offering Price. The Public Offering Price per Unit of a 
Trust during the initial offering period is equal to the aggregate 
underlying value of the Equity Securities in such 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 such Trust, plus a maximum sales charge 
of 2.75% (equivalent to 2.828% of the net amount invested) with 
respect to the Target Equity Trust, Value Five Series 1 and 2.95% 
(equivalent to 3.040% of the net amount invested) with respect 
to the Target Equity Trust, Value Ten Series 7. The secondary 
market Public Offering Price per Unit will be based upon the aggregate 
underlying value of the Equity Securities in a 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 such Trust plus a maximum sales charge 
of 2.75% (equivalent to 2.828% of the net amount invested) with 
respect to the Target Equity Trust, Value Five Series 1 and 2.95% 
(equivalent to 3.040% of the net amount invested) with respect 
to the Target Equity Trust, Value Ten Series 7 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 with respect to Target Equity Trust, Value Five Series 
1 and Target Equity Trust, Value Ten Series 7. A pro rata share 
of accumulated dividends, if any, in the Income Account is included 
in the Public Offering Price. The minimum purchase for each Trust 
is $1,000. The sales charge for each Trust is reduced on a graduated 
scale for sales involving at least 5,000 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 each Trust) at the opening of business on 
the Initial Date of Deposit for Target Equity Trust, Value Five 
Series 1 was $.2948 per Unit, and for Target Equity Trust, Value 
Ten Series 7 was $.3519 per Unit. The estimated net annual dividend 
distributions per Unit will vary with changes in fees and expenses 
of each 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 a 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" for each 
Trust. The first such distribution for each Trust will be made 
on December 30, 1995 to Unit holders of record on December 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 a Trust. 
See "What is the Federal Tax Status of Unit Holders?" Additionally, 
upon termination of a Trust, the Trustee will distribute, upon 
surrender of Units for redemption, to each remaining Unit holder 
his pro rata share of such Trust's assets, less expenses, in the 
manner set forth under "Rights of Unit Holders-How are Income 
and Capital Distributed?" The Sponsor intends to create a separate 
1996 Trust for both the Target Equity Trust, Value Five Series 
and the Target Equity Trust, Value Ten Series (the "1996 Trusts") 
in conjunction with the termination of this series of the Target 
Equity Trust, Value Five Series and Target Equity Trust, Value 
Ten Series. Unit holders who elect to become Rollover Unit holders 
will not receive the final liquidation distribution, but will 
receive units in either 1996 Trust as selected by the Unit holder. 
See "Special Redemption, Liquidation and Investment in New Trusts." 
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 a Trust, automatically reinvested 
in additional Units of such 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 a Trust and offer 
to repurchase such Units at prices which are based on the aggregate 
underlying value of Equity Securities in such 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 such Trust. If a secondary market is not maintained, a Unit 
holder may redeem Units through redemption at prices based upon 
the aggregate underlying


Page 2

value of the Equity Securities in such 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 such Trust. A Unit holder tendering 2,500 Units or more of 
a Trust for redemption may request a distribution of shares of 
Equity Securities (reduced by customary transfer and registration 
charges) in lieu of payment in cash. See "How May Units be Redeemed?"

    
   

Special Redemption, Liquidation and Investment in New Trusts. 
Unit holders who hold their Units in book entry form will have 
the option of specifying by March 29, 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 a 1996 Trust, if one or more such Trusts are offered. The Sponsor 
may, however, stop creating new Units of a 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 a 1996 Trust will be 
distributed at the end of the Special Redemption and Liquidation 
Period. However, the Sponsor anticipates that sufficient Units 
can be created, although moneys in either Trust may not be fully 
invested on the next business day. Rollover Unit holders may purchase 
Units of a 1996 Trust at a reduced sales charge. The portfolio 
for the 1996 Trust of the Target Equity Trust, Value Five Series 
will contain common stock of the five companies with the lowest 
per share stock price of the ten companies in the Dow Jones Industrial 
Average having the highest dividend yield as of the business day 
prior to the Initial Date of Deposit of the 1996 Trust. The portfolio 
of the 1996 Trust of the Target Equity Trust, Value Ten Series 
will contain the ten common stocks in the Dow Jones Industrial 
Average having the highest dividend yield as of the business day 
prior to the Initial Date of Deposit of the 1996 Trust. Rollover 
Unit holders will receive credit for the amount of dividends in 
the Income Account of a Trust which will be included in the reinvestment 
in Units of such 1996 Trust. The exchange option described above 
is subject to modification, termination or suspension.

    

Termination. Each 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 a Trust. The Sponsor will determine the manner, timing and 
execution of the sale of the Equity Securities. Written notice 
of any termination of a 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 such Trust maintained by 
the Trustee. At least 30 days prior to the Mandatory Termination 
Date of a 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 such 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 a 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 a Trust is terminated. See "Rights 
of Unit Holders-How are Income and Capital Distributed?"

   

Risk Factors. An investment in a 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. An investment 
in Target Equity Trust, Value Five Series 1 may subject a Unit 
holder to additional risk due to the relative lack of diversity 
in its portfolio since the portfolio contains only five stocks. 
Therefore, Units of Target Equity Trust, Value Five Series 1 may 
be subject to greater market risk than other Trusts which contain 
a more diversified portfolio of securities. The Trusts are not 
actively managed and Equity Securities will not be sold by a 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-April 3, 1995
    
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    FT Evaluators L.P.

<TABLE>
<CAPTION>
                                                                                        Target Equity Trust
                                                                                        Value Five
                                                                                        Series 1
                                                                                        ___________________
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)                                                  $  484,517
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $   9.6903
        Sales Charge of 2.75% of the Public Offering Price per Unit
           (2.828% of the net amount invested)                                          $    .2741
        Public Offering Price per Unit (2)                                              $   9.9644
Sponsor's Initial Repurchase Price per Unit                                             $   9.6903
Redemption Price per Unit (based on aggregate underlying           
value of Equity Securities) (3)                                                         $   9.6903
CUSIP Number                                                                            33734W 798 
</TABLE>

   
First Settlement Date                   April 10, 1995

Rollover Notification Date              March 29, 1996

Special Redemption and Liquidation
          Period                        Beginning on April 4, 1996 
                                        until no later than April 24, 1996.

Mandatory Termination Date              April 30, 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 (4)                     Maximum of $0.0035 per Unit outstand-
                                        ing annually payable to an affiliate of 
                                        the Sponsor. 

Income Distribution Record Date         December 15, 1995

Income Distribution Date (5)            December 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)     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.

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

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

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


Page 4

                                 Summary of Essential Information
   
        At the Opening of Business on the Initial Date of Deposit
                           of the Equity Securities-April 3, 1995
    
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    FT Evaluators L.P.

<TABLE>
<CAPTION>
                                                                                        Target Equity Trust
                                                                                        Value Ten
                                                                                        Series 7
                                                                                        ___________________
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)                                                  $  483,374
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $   9.6675
        Sales Charge of 2.95% of the Public Offering Price per Unit
           (3.040% of the net amount invested)                                          $    .2938
        Public Offering Price per Unit (2)                                              $   9.9613
Sponsor's Initial Repurchase Price per Unit                                             $   9.6675
Redemption Price per Unit (based on aggregate underlying           
value of Equity Securities) (3)                                                         $   9.6675
CUSIP Number                                                                            33734W 806 
</TABLE>

   
First Settlement Date                   April 10, 1995

Rollover Notification Date              March 29, 1996

Special Redemption and Liquidation
          Period                        Beginning on April 4, 1996 
                                        until no later than April 24, 1996.

Mandatory Termination Date              April 30, 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 (4)                     Maximum of $0.0035 per Unit outstand-
                                        ing annually payable to an affiliate of 
                                        the Sponsor. 

Income Distribution Record Date         December 15, 1995

Income Distribution Date (5)            December 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)     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.

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

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

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


Page 5

                       Target Equity Trust
                       Value Five Series 1
                       Value Ten Series 7
      The First Trust Special Situations Trust, Series 115 


What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 115 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. This Series consists of underlying 
separate unit investment trusts designated as: Target Equity Trust, 
Value Five Series 1 and Target Equity Trust, Value Ten Series 
7 (collectively the "Trusts," and each individually a "Trust"). 
Each 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 a Trust, the 
Trustee delivered to the Sponsor documents evidencing the entire 
ownership of such Trust.

   

The objective of the Target Equity Trust, Value Five Series 1 
is to provide an above-average total return through a combination 
of dividend income and capital appreciation by investing in Equity 
Securities of the five companies with the lowest per share stock 
price of the ten companies in the Dow Jones Industrial Average 
having the highest dividend yield as of the opening of business 
on the date of this Prospectus.

    

The objective of the Target Equity Trust, Value Ten Series 7 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 having the highest dividend yield as of the opening of 
business on the date of this Prospectus. Dow Jones Industrial 
Average is not affiliated with the Sponsor and is the property 
of Dow Jones & Company, Inc. There is, of course, no guarantee 
that the objective of either 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 a Trust's portfolio. 
See "What are the Equity Securities Selected for Target Equity 
Trust, Value Five Series 1?" and "What are the Equity Securities 
Selected for Target Equity Trust, Value Ten Series 7?" From time 
to time following the Initial Date of Deposit, the Sponsor, pursuant 
to the Indenture, may deposit additional Equity Securities in 
a 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 such 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 a Trust on the Initial, 
or any subsequent, Date of Deposit. See "How May Equity Securities 
be Removed from a Trust?" The original percentage relationship 
of each Equity Security to a Trust is set forth herein under "Schedule 
of Investments" for such Trust. Since the prices of the underlying 
Equity Securities will fluctuate daily, the ratio, on a market 
value basis, will also change daily. The portion of Equity Securities 
represented by each Unit will not change as a result of the deposit 
of additional Equity Securities in a Trust.

On the Initial Date of Deposit, each Unit of a Trust represented 
the undivided fractional interest in the Equity Securities deposited 
in such Trust set forth under "Summary of Essential Information" 
for such Trust. To


Page 6

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

What are the Expenses and Charges?

At no cost to a Trust, the Sponsor has borne all the expenses 
of creating and establishing such 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 exception of bookkeeping and other administrative services 
provided to the Trusts, 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 Trusts. 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 these Trusts, 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 Trusts. Such fee is based on the number of Units 
outstanding in a 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 these Trusts, 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 these Trusts, 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 a Trust for which it is reimbursed 
by such Trust. The Trustee will receive for its ordinary recurring 
services to a Trust an annual fee computed at $0.0090 per annum 
per Unit in such Trust outstanding based upon the largest aggregate 
number of Units of such 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 a Trust to the extent funds are available and then 
from the Capital Account of such 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 
a 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 a 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 such 
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


Page 7

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 such 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 such Trust; all taxes and other government 
charges imposed upon the Securities or any part of such 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 a Trust. In addition, the Trustee is empowered 
to sell Equity Securities in a 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 such 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 a Trust. As described above, if dividends are 
insufficient to cover expenses, it is likely that Equity Securities 
will have to be sold to meet Trust expenses. These sales may result 
in capital gains or losses to Unit holders. See "What is the Federal 
Tax Status of Unit Holders?"

What is the Federal Tax Status of Unit Holders?

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


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

1.      Each Trust is not an association taxable as a corporation 
for Federal income tax purposes; each Unit holder will be treated 
as the owner of a pro rata portion of the assets of a Trust under 
the Code; and the income of such 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 a Trust.

2.       Each Unit holder will have a taxable event when a 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 a 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 such Trust. For Federal income 
tax purposes, a Unit holder's pro rata portion of dividends, as 
defined by Section 316 of the Code, paid by a corporation with 
respect to an Equity Security held by a 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 a 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 a 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,


Page 8

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 Five Series or Target Equity Trust, 
Value Ten Series (the "1996 Trusts"), (the Sponsor intends to 
create a separate 1996 Trust in conjunction with the termination 
of both the Target Equity Trust, Value Five Series and Target 
Equity Trust, Value Ten Series) will generally be disallowed with 
respect to the disposition of any Equity Securities pursuant to 
such exchange to the extent that such Unit holder is considered 
the owner of substantially identical securities under the wash 
sale provisions of the Code taking into account such Unit holder's 
deemed ownership of the securities underlying the Units in a 1996 
Trust in the manner described above, if such substantially identical 
securities were acquired within a period beginning 30 days before 
and ending 30 days after such disposition. However, any gains 
incurred in connection with such an exchange by a Rollover Unit 
holder would be recognized. Unit holders should consult their 
tax advisers regarding the recognition of gains and losses for 
Federal income tax purposes.

4.      The Code provides that "miscellaneous itemized deductions" 
are allowable only to the extent that they exceed two percent 
of an individual taxpayer's adjusted gross income. Miscellaneous 
itemized deductions subject to this limitation under present law 
include a Unit holder's pro rata share of expenses paid by a 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 a 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 a 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 a 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 a Trust and Investment in a New Trust. 
As discussed in "Rights of Unit Holders-How are Income and Capital 
Distributed?", under certain circumstances a Unit holder who owns 
at least 2,500 Units of a Trust may request an In-Kind Distribution 
upon the redemption of Units or the termination of such Trust. 
The Unit holder requesting


Page 9

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 a Trust, a Unit holder is considered as owning 
a pro rata portion of each of such Trust's assets for Federal 
income tax purposes. The receipt of an In-Kind Distribution upon 
the redemption of Units or the termination of a 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 such 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 a 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 a Trust, there is no taxable 
gain or loss recognized upon such deemed exchange pursuant to 
Section 1036 of the Code. If the Unit holder receives whole shares 
of a particular Equity Security plus cash in lieu of a fractional 
share of such Equity Security, and if the fair market value of 
the Unit holder's pro rata portion of the shares of such Equity 
Security exceeds his tax basis in his pro rata portion of such 
Equity Security, taxable gain would be 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 a Trust will own many Equity Securities, a Unit holder 
who requests an In-Kind Distribution will have to analyze the 
tax consequences with respect to each Equity Security owned by 
such Trust. 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 a Trust. Unit holders who request an In-Kind Distribution are 
advised to consult their tax advisers in this regard.

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


Page 10



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 a Trust to such 
Unit holder (including amounts received upon the redemption of 
Units) will be subject to back-up withholding. Distributions by 
a Trust will generally be subject to United States income taxation 
and withholding in the case of Units held by non-resident alien 
individuals, foreign corporations or other non-United States persons. 
Such persons should consult their tax advisers. 

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

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

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

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

Why are Investments in the Trusts Suitable for Retirement Plans?

Units of the Trusts 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?

   

Target Equity Trust, Value Five Series 1 consists of the five 
companies with the lowest per share stock price of the ten companies 
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. Target Equity 
Trust, Value Ten Series 7 consists of ten common stocks in the 
DJIA 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 a 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 Trusts' investment objectives 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


Page 11

the date of this Prospectus will not cause a change in the identity 
of the common stocks included in the Trust Portfolios, including 
any additional Equity Securities deposited in a Trust.

   

Investors should note that the above criteria were applied to 
the Equity Securities selected for inclusion in the Trust Portfolios 
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 Trusts even though the yields on 
these Equity Securities may have changed subsequent to the Initial 
Date of Deposit, the Equity Securities may no longer be included 
in the Dow Jones Industrial Average or in the case of Target Equity 
Trust, Value Five Series 1 the common stocks may no longer be 
the five lowest priced per share, and therefore the Equity Securities 
would no longer be chosen for deposit into the Trusts if the selection 
process were to be made again at a later time.

    

The Dow Jones Industrial Average, Historical Perspective

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

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 Corporation
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 
    

Page 12


What are the Equity Securities Selected for Target Equity Trust, 
Value Five Series 1?

   

The Trust consists of common stocks of the five companies with 
the lowest per share stock price of the ten companies in the Dow 
Jones Industrial Average having the highest dividend yield as 
of the close of business on the business day prior to the date 
of this Prospectus.

    
   

Chevron Corporation, an international oil company, headquartered 
in San Francisco, California, 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. 

    
   

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.

    
   

General Electric Company, based in Fairfield, Connecticut, has 
business interests in the appliance, aerospace, financial services, 
broadcasting, communications and transportation industries. The 
company manufactures home appliances, lightbulbs, satellites, 
jet engines, diagnostic imaging systems, electricity distribution 
products and diesel locomotives. General Electric Company also 
owns the National Broadcasting Company.

    
   

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.

    
   

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.

    



What are the Equity Securities Selected for Target Equity Trust, 
Value Ten Series 7?

   

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

    
   

Chevron Corporation, an international oil company, headquartered 
in San Francisco, California, 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.

    
   

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.

    
   

General Electric Company, based in Fairfield, Connecticut, has 
business interests in the appliance, aerospace, financial services, 
broadcasting, communications and transportation industries. The 
company manufactures home appliances, lightbulbs, satellites, 
jet engines, diagnostic imaging systems, electricity distribution


Page 13

products and diesel locomotives. General Electric Company also 
owns the National Broadcasting Company.

    
   

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, 
offers financial services to governments, corporations, institutional 
investors, financial institutions, professional firms, privately-held 
companies and individuals through its subsidiaries. The company 
offers loans, acquisitions and privatizations, merger advice, 
underwrites debt and equity issues and deals in government-issued 
securities worldwide.

    
   

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.

    
   

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 Trusts 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 Trusts or in the selection of stocks included in the Trusts 
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 
five companies with the lowest per share stock price of the ten 
companies in the DJIA having the highest dividend yield in each 
of the past 20 years (the "Five Lowest Priced Stocks of the Ten 
Highest Yielding DJIA Stocks"), as of December 31 in each of these 
years and from January 1, 1975 through December 31, 1994.

    


Page 14


<TABLE>
<CAPTION>
                                COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURN

                Five Lowest Priced Stocks of the
                Ten 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     61.40%                 8.70%            70.10%                  38.32%                 6.08%            44.40%
1976     32.60                  8.20             40.80                   17.86                  4.86             22.72
1977      1.10                  3.40              4.50                  -17.27                  4.56            -12.71
1978     -5.90                  7.60              1.70                   -3.15                  5.84              2.69
1979      1.80                  8.10              9.90                    4.19                  6.33             10.52
1980     31.80                  8.70             40.50                   14.93                  6.48             21.41
1981     -8.50                  8.50              0.00                   -9.23                  5.83             -3.40
1982     30.40                  7.00             37.40                   19.60                  6.19             25.79
1983     27.30                  8.80             36.10                   20.30                  5.38             25.68
1984      5.70                  6.90             12.60                   -3.76                  4.82              1.06
1985     30.20                  7.60             37.80                   27.66                  5.12             32.78
1986     21.60                  6.30             27.90                   22.58                  4.33             26.91
1987      6.20                  4.90             11.10                    2.26                  3.76              6.02
1988     16.80                  4.60             21.40                   11.85                  4.10             15.95
1989      5.50                  5.00             10.50                   26.96                  4.75             31.71
1990    -20.50                  5.30            -15.20                   -4.34                  3.77             -0.57
1991     56.40                  5.50             61.90                   20.32                  3.61             23.93
1992     18.30                  4.90             23.20                    4.17                  3.17              7.34
1993     30.10                  4.20             34.30                   13.73                  2.99             16.72
1994      5.10                  3.50              8.60                    2.14                  2.79              4.93

</TABLE>
[FN]

Source: BEATING THE DOW, Editor John Downes.

(1)     The Five Lowest Priced Stocks of the Ten 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 ordinary 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 Five Lowest Priced Stocks of the Ten 
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 Five Lowest Priced Stocks of the Ten 
Highest Yielding DJIA Stocks achieved an average annual total 
return of 22.03%, 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 16 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 15

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


Page 16


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 "Ten Highest Yielding DJIA Stocks"), 
as of December 31 in each of these years and from January 1, 1975 
through December 31, 1994.

<TABLE>
<CAPTION>

                                COMPARISON OF DIVIDENDS, APPRECIATION AND TOTAL RETURN

                Ten 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                    13.73                  2.99             16.72
1994     -0.06                  4.08             4.02                     2.14                  2.79              4.93

</TABLE>

[FN]

(1)     The Ten 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 ordinary 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 Ten 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 Ten Highest Yielding DJIA 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 17


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 a 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 previous tables, the Ten Highest Yielding DJIA Stocks, including 
the Five Lowest Priced Stocks of the Ten Highest Yielding DJIA 
Stocks, underperformed the DJIA in certain years and there can 
be no assurance that a Trust's Portfolio will outperform the DJIA 
over the life of a Trust or over consecutive rollover periods, 
if available. A Holder of Units in a 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 a Trust may not be able to invest 
equally in the Ten Highest Yielding DJIA Stocks or the Five Lowest 
Priced Stocks of the Ten 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 Five Series 1?"and "What 
are the Equity Securities Selected for Target Equity Trust, Value 
Ten Series 7?


Page 18


What are Some Additional Considerations for Investors?

The Trusts consist 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 
a portfolio are actively traded, well established corporations.

A Trust consists of such of the Equity Securities listed under 
"Schedule of Investments" as may continue to be held from time 
to time in such Trust and any additional Equity Securities acquired 
and held by such 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 a 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 a Trust will retain for any length of time its present 
size and composition. Although the Portfolios are 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 a Trust, they may be accepted 
for deposit in such Trust and either sold by the Trustee or held 
in such 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 a Trust?" Equity Securities, 
however, will not be sold by a 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, including the five lowest priced of 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. In addition, a 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 a 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 Trusts 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


Page 19

the same degree of protection of capital as do debt securities. 
The issuance of additional debt securities or preferred stock 
will create prior claims for payment of principal, interest and 
dividends which could adversely affect the ability and inclination 
of the issuer to declare or pay dividends on its common stock 
or the rights of holders of common stock with respect to assets 
of the issuer upon liquidation or bankruptcy. The value of common 
stocks is subject to market fluctuations for as long as the common 
stocks remain outstanding, and thus the value of the Equity Securities 
in a Portfolio may be expected to fluctuate over the life of a 
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 a 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 a 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 a Trust.

The value of the Equity Securities will fluctuate over the life 
of a Trust and may be more or less than the price at which they 
were deposited in such 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 a 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 a 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 a 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 such 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 a Trust.

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

Each 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 such Trust and any 
additional Equity Securities acquired and held by such Trust pursuant 
to the provisions of the Indenture (including provisions with 
respect to deposits into such Trust of Equity Securities in connection 
with the issuance of additional Units).

Once all of the Equity Securities in a Trust are acquired, the 
Trustee will have no power to vary the investments of such Trust, 
i.e., the Trustee will have no managerial power to take advantage 
of market variations to improve


Page 20

a Unit holder's investment, but may dispose of Equity Securities 
only under limited circumstances. See "How May Equity Securities 
be Removed from a Trust?"

To the best of the Sponsor's knowledge, there is no litigation 
pending as of the Initial Date of Deposit in respect of any Equity 
Security which might reasonably be expected to have a material 
adverse effect on the Trusts. 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 Trusts.

   

Petroleum Refining Companies. Target Equity Trust, Value Ten Series 
7 may be 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


Page 21

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 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 Trusts 
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 Trusts. There can be no 
assurance that future legislation, regulation or deregulation 
will not have a material adverse effect on the Trusts 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 a Trust, plus or 
minus cash, if any, in the Income and Capital Accounts of such 
Trust, plus a sales charge of 2.75% of the Public Offering Price 
(equivalent to 2.828% of the net amount invested) with respect 
to the Target Equity Trust, Value Five Series 1 and 2.95% of the 
Public Offering Price (equivalent to 3.040% of the net amount 
invested) for the Target Equity Trust, Value Ten Series 7 divided 
by the amount of Units of such Trust outstanding.

    
   

During the initial offering period, the Sponsor's Repurchase Price 
is based on the aggregate underlying value of the Equity Securities 
in a Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of such Trust divided by the number of Units of such 
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 a Trust, plus or minus cash, if any, in the Income and Capital 
Accounts of such Trust, plus a maximum sales charge of 2.75% of 
the Public Offering Price (equivalent to 2.828% of the net amount 
invested) with respect to the Target Equity Trust, Value Five 
Series 1 and 2.95% of the Public Offering Price (equivalent to 
3.040% of the net amount invested) for the Target Equity Trust, 
Value Ten Series 7 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 with respect 
to both the Target Equity Trust, Value Five Series 1 and the Target 
Equity Trust, Value Ten Series 7.

    


Page 22

   

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

    


<TABLE>
<CAPTION>

                                                                                Participating
                                                Sales           Net Dealer      Dealer
Number of Units                 Discount        Charge          Concession      Concession* 
_______________                 _________       _________       _________       _____________
<S>                             <C>             <C>             <C>             <C>
 5,000 but less than 10,000     0.25%           2.50%           1.50%           1.65%
10,000 but less than 25,000     0.75%           2.00%           1.15%           1.30%
25,000 or more                  1.00%           1.75%           1.20%           1.20%

</TABLE>

   

The applicable sales charge of the Target Equity Trust, Value 
Ten Series 7 for primary market sales is reduced by a discount 
as indicated below for volume purchases as a percentage of the 
Public Offering Price (except for sales made pursuant to a "wrap 
fee account" or similar arrangements as set forth below):

    

<TABLE>
<CAPTION>

                                                                                Participating
                                                Sales           Net Dealer      Dealer
Number of Units                 Discount        Charge          Concession      Concession* 
_______________                 ________        _________       __________      _____________
<S>                             <C>             <C>             <C>             <C>
 5,000 but less than 10,000     0.35%           2.60%           1.60%           1.75%
10,000 but less than 25,000     0.70%           2.25%           1.35%           1.50%
25,000 or more                  0.95%           2.00%           1.40%           1.40%

</TABLE>

[FN]

*       A participating dealer is any broker/dealer or bank who purchases 
from the Sponsor at least $100,000 on the Initial Date of Deposit 
or at least $250,000 on any other day.

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 a 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. In addition, 
Unit holders of other unit investment trusts having a similar 
strategy as Target Equity Trust, Value Five Series 1 and Target 
Equity Trust, Value Ten Series 7 may utilize their redemption 
or termination proceeds to purchase Units of Target Equity Trust, 
Value Five Series 1 and Target Equity Trust, Value Ten Series 
7 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, dealers 
and their affiliates, the sales charge is 0.95% of the Public 
Offering Price for purchases of Units during the primary and secondary 
public offering periods.

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

Had the Units of the Trusts 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 a 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 such Trust. 

Page 23


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 a 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 a Trust and create additional 
Units. Units reacquired by the Sponsor during the initial offering 
period (at prices based upon the aggregate underlying value of 
the Equity Securities in a Trust plus or minus a pro rata share 
of cash, if any in the Income and Capital Accounts of such Trust) 
may be resold at the then current Public Offering Price. Upon 
the termination of the initial offering period, unsold Units created 
or reacquired during the initial offering period will be sold 
or resold at the then current Public Offering Price.

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

It is the intention of the Sponsor to qualify Units of the Trusts 
for sale in a number of states. With respect to the Target Equity 
Trust, Value Five Series 1, sales will be made to dealers and 
others at prices which represent a concession or agency commission 
of 1.65% of the Public Offering Price for primary market sales. 
With respect to the Target Equity Trust, Value Ten Series 7, 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. With respect to the Target Equity 
Trust, Value Five Series 1, 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 of a Trust on the Initial Date of Deposit or $250,000 
of a Trust on any day thereafter for each Trust. With respect 
to the Target Equity Trust, Value Ten Series 7, 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 of a Trust on the Initial Date 
of Deposit or $250,000 of a Trust on any day thereafter for each 
Trust. For secondary market transactions prior to the first Income 
Distribution Record Date, with respect to the Target Equity Trust, 
Value Five Series 1, a dealer will receive from the Sponsor a 
dealer concession of 1.65% of the Public Offering Price. For secondary 
market transactions prior to the first Income Distribution Record 
Date with respect to the Target Equity Trust, Value Ten Series 
7, a dealer will receive from the Sponsor a dealer concession 
of 1.85% of the Public Offering Price.


Page 24

For secondary market transactions for each Trust 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 Trusts 
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 Trusts available to their customers on an agency basis. 
A portion of the sales charge paid by these customers is retained 
by or remitted to the banks in the amounts indicated above. Under 
the Glass-Steagall Act, banks are prohibited from underwriting 
Trust Units; however, the Glass-Steagall Act does permit certain 
agency transactions and the banking regulators have not indicated 
that these particular agency transactions are not permitted under 
such Act. In Texas and in certain other states, any banks making 
Units available must be registered as broker/dealers under state law.

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 Trusts. 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 a 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 Trusts. 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 Trusts 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. News and World 
Report, Business Week, Forbes Magazine or Fortune Magazine. As 
with other performance data, performance comparisons should not 
be considered representative of a Trust's relative performance 
for any future period.

What are the Sponsor's Profits?

   
The Sponsor of the Trusts will receive a gross sales commission 
equal to a maximum of 2.75% of the Public Offering Price of the 
Units (equivalent to 2.828% of the net amount invested) with respect 
to the Target Equity Trust, Value Five Series 1 and 2.95% of the 
Public Offering Price of the Units (equivalent to 3.040% of the


Page 25

net amount invested) with respect to the Target Equity Trust, 
Value Ten Series 7, 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 a 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" 
for each Trust. 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 2.75% with respect to the Target Equity Trust, Value Five Series 
1 and 2.95% with respect to the Target Equity Trust, Value Ten 
Series 7 prior to the first Income Distribution Record Date, and 
1.95% on or after the first Income Distribution Record Date for 
each Trust) 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 a Trust plus or minus cash, if any, 
in the Income and Capital Accounts of such Trust. All expenses 
incurred in maintaining a secondary market, other than the fees 
of the Evaluator and the costs of the Trustee in transferring 
and recording the ownership of Units, will be borne by the Sponsor. 
If the supply of Units exceeds demand, or for some other business 
reason, the Sponsor may discontinue purchases of Units at such 
prices. IF A UNIT HOLDER WISHES TO DISPOSE OF HIS UNITS, HE SHOULD 
INQUIRE OF THE SPONSOR AS TO CURRENT MARKET PRICES PRIOR TO MAKING 
A TENDER FOR REDEMPTION TO THE TRUSTEE.

                     RIGHTS OF UNIT HOLDERS

How is Evidence of Ownership Issued and Transferred?

The Trustee is authorized to treat as the record owner of Units 
that person who is registered as such owner on the books of the 
Trustee. Ownership of Units may be evidenced by registered certificates 
executed 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 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 a Trust; the number of Units issued 
or transferred; the name, address and taxpayer identification 
number,


Page 26

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 a 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 a 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 a 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 a 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 such Trust, less 
expenses of such Trust. Not less than 30 days prior to the Mandatory 
Termination Date of a 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 such Trust, rather than to 
receive payment in cash for such Unit holder's pro rata share 
of the amounts realized upon the disposition by the Trustee of 
Equity Securities. An In-Kind Distribution will be reduced by 
customary transfer and registration charges. To be effective, 
the election form, together with surrendered certificates and 
other documentation required by the Trustee, must be returned 
to the Trustee at least five business days prior to the Mandatory 
Termination Date of a 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 a 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 a Trust.


Page 27

The Trustee may establish reserves (the "Reserve Account") within 
a Trust for state and local taxes, if any, and any governmental 
charges payable out of such 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 a Trust, automatically reinvested in additional 
Units of such Trust. Each person who purchases Units of a 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 a 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 a Trust the following information in 
reasonable detail: (1) a summary of transactions in such Trust 
for such year; (2) any Equity Securities sold during the year 
and the Equity Securities held at the end of such year by such 
Trust; (3) the redemption price per Unit based upon a computation 
thereof on the 31st day of December of such year (or the last 
business day prior thereto); and (4) amounts of income and capital 
distributed during such year.

In order to comply with Federal and state tax reporting requirements, 
Unit holders will be furnished, upon request to the Trustee, evaluations 
of the Securities in a 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 of a Trust for redemption 
may request by written notice submitted at the time of tender 
from the Trustee in lieu of a cash redemption a distribution of 
shares of Equity Securities in an amount and value of Equity Securities 
per Unit equal to the Redemption Price Per Unit as determined 
as of the evaluation next following tender. To the extent possible, 
in-kind distributions ("In-Kind Distributions") shall be made 
by the Trustee through the distribution of each of the Equity 
Securities in book-entry form to the account of the Unit holder's 
bank or broker-dealer at the Depository Trust Company. An In-Kind 
Distribution will be reduced by customary transfer and registration 
charges. The tendering Unit holder will receive his pro rata number 
of whole shares of each of the Equity Securities comprising a 
portfolio and cash from the Capital Account equal to the fractional 
shares to which the tendering Unit holder is entitled. The Trustee 
may adjust the number of shares of any issue of Equity Securities 
included in a Unit holder's In-Kind Distribution to facilitate 
the distribution of whole shares, such adjustment to be made on 
the basis of the value of Equity Securities on the date of tender. 
If funds in the Capital Account are insufficient


Page 28

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 a 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 a Trust.

The Trustee is empowered to sell Equity Securities of a Trust 
in order to make funds available for redemption. To the extent 
that Equity Securities are sold, the size and diversity of a 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 a Trust plus or minus cash, if any, 
in the Income and Capital Accounts of such Trust. The Redemption 
Price per Unit is the pro rata share of each Unit determined by 
the Trustee by adding: (1) the cash on hand in a 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 such Trust, as determined by the Evaluator on 
the basis of the aggregate underlying value of the Equity Securities 
in such 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 such Trust; (2) any 
amounts owing to the Trustee for its advances; (3) an amount representing 
estimated accrued expenses of such 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 such Trust as of the business day 
prior to the evaluation being made; and (5) other liabilities 
incurred by such Trust; and finally dividing the results of such 
computation by the number of Units of such 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 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


Page 29

for an order permitting a full or partial suspension of the right 
of Unit holders to redeem their Units. The Trustee is not liable 
to any person in any way for any loss or damage which may result 
from any such suspension or postponement.

Special Redemption, Liquidation and Investment in a New Trust

It is expected that a special redemption and liquidation will 
be made of all Units of the Trusts 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 Sponsor intends to create a separate 1996 Trust for both the 
Target Equity Trust, Value Five Series and the Target Equity Trust, 
Value Ten Series. The Rollover Unit holders' proceeds will be 
invested in either 1996 Trust (as selected by the Unit holder), 
if then registered in such state and being offered, the portfolio 
of which will contain, in the case of the Target Equity Trust, 
Value Five Series, common stock of the five companies with the 
lowest per share stock price of the ten highest dividend yielding 
stocks in the Dow Jones Industrial Average as of the business 
day prior to the Initial Date of Deposit, and in the case of the 
Target Equity Trust, Value Ten Series, common stock of the ten 
highest dividend yielding stocks in the Dow Jones Industrial Average 
as of the business day prior to the Initial Date of Deposit. 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 a 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 a 1996 Trust may not 
be fully invested on the next business day.

Any Rollover Unit holder may thus be redeemed out of a Trust and 
become a holder of an entirely different Trust, a 1996 Trust, 
with a different portfolio of Equity Securities. The Rollover 
Unit holders' Units will be redeemed


Page 30

In-Kind and the distributed Equity Securities shall be sold during 
the Special Redemption and Liquidation Period. In accordance with 
the Rollover Unit holders' offer to purchase the 1996 Trust Units, 
the proceeds of the sales (and any other cash distributed upon 
redemption) will be invested in a 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 Trusts 
and each subsequent series of the Trusts, approximately a year 
after that Series' creation. 

The Sponsor believes that the gradual redemption, liquidation 
and investment in the Target Equity Trust, Value Five Series and 
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 Five Series and 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 Five Series and 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 a 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 a Trust as described 
in this Prospectus until such 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 a 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 a 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 
a 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 such Trust without 
the consent of the remaining Unit holders. See "How May the Indenture 
be Amended or Terminated?" The Equity Securities remaining in 
a 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 Trusts or any subsequent series of the 
Trusts, 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 Trusts


Page 31

or any subsequent series of the Trusts. 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.

Investors should be aware that at the present time any proposed 
1996 Trust of the Target Equity Trust, Value Five Series (the 
"1996 Value Five Trust") would not be able to invest more than 
5% of its assets in the stock of any issuer that derives more 
than 15% of its revenues from securities-related activities. If 
at the date of the creation of the 1996 Value Five Trust any of 
the common stocks chosen are of companies that derive more than 
15% of their revenues from securities-related activities, the 
1996 Value Five Trust would not be able to invest an equal amount 
in each of the selected stocks. THE SPONSOR HAS APPLIED FOR AN 
EXEMPTIVE ORDER WHICH WOULD PERMIT THE 1996 VALUE FIVE TRUST TO 
INVEST UP TO 20% OF ITS ASSETS IN THE STOCK OF AN ISSUER THAT 
DERIVES MORE THAN 15% OF ITS REVENUES FROM SECURITIES-RELATED 
ACTIVITIES, BUT NO ASSURANCE CAN BE GIVEN THAT THE SECURITIES 
AND EXCHANGE COMMISSION WILL ISSUE SUCH AN ORDER.

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 a Trust?

The Portfolios of the Trusts are 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 a Trust. Except as stated under "Portfolio-What are Some Additional 
Considerations for Investors?" for Failed Obligations, the acquisition 
by a 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 a Trust, they may be accepted 
for deposit in a Trust and either sold by the Trustee or held 
in a 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 a Trust for distribution to Unit holders or to meet 
redemptions.

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

The Sponsor, in designating Equity Securities to be sold by the 
Trustee, will generally make selections in order to maintain, 
to the extent practicable, the proportionate relationship among 
the number of shares of individual issues of Equity Securities. 
To the extent this is not practicable, the composition and diversity 
of the


Page 32

Equity Securities may be altered. In order to obtain the best 
price for a 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 Growth and Treasury Securities Trust. First 
Trust introduced the first insured unit investment trust in 1974 
and to date more than $9 billion in First Trust unit investment 
trusts have been deposited. The Sponsor's employees include a 
team of professionals with many years of experience in the unit 
investment trust industry. The Sponsor is a member of the National 
Association of Securities Dealers, Inc. and Securities Investor 
Protection Corporation and has its principal offices at 1001 Warrenville 
Road, Lisle, Illinois 60532; telephone number (708) 241-4141. 
As of December 31, 1994, the total partners' capital of Nike Securities 
L.P. was $10,863,058 (audited). (This paragraph relates only to 
the Sponsor and not to the Trusts or to any series thereof or 
to any other Underwriter. The information is included herein only 
for the purpose of informing investors as to the financial responsibility 
of the Sponsor and its ability to carry out its contractual obligations. 
More detailed financial information will be made available by 
the Sponsor upon request.)
    

Who is the Trustee?

The Trustee is 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 Trusts 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


Page 33

Trustee) or reckless disregard of their obligations and duties. 
The Trustee shall not be liable for depreciation or loss incurred 
by reason of the sale by the Trustee of any of the Equity Securities. 
In the event of the failure of the Sponsor to act under the Indenture, 
the Trustee may act thereunder and shall not be liable for any 
action taken by it in good faith under the Indenture.

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

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

Who is the Evaluator?

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

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

                        OTHER INFORMATION

How May the Indenture be Amended or Terminated?

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

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


Page 34

Commencing on the Mandatory Termination Date, Equity Securities 
will begin to be sold in connection with the termination of a 
Trust. The Sponsor will determine the manner, timing and execution 
of the sale of the Equity Securities. Written notice of any termination 
of a 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 such 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 a 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 a Trust. 
Unit holders not electing a distribution of shares of Equity Securities 
and who do not elect the Rollover Option will receive a cash distribution 
from the sale of the remaining Equity Securities within a reasonable 
time after a Trust is terminated. Regardless of the distribution 
involved, the Trustee will deduct from the funds of a 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 a 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 statements of net assets, including the schedules of investments, 
of the Trusts at the opening of business on the Initial Date of 
Deposit appearing in this Prospectus and Registration Statement 
have been audited by Ernst & Young LLP, independent auditors, 
as set forth in their report thereon appearing elsewhere herein 
and in the Registration Statement, and are included in reliance 
upon such report given upon the authority of such firm as experts 
in accounting and auditing.


Page 35


                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 115

   
We have audited the accompanying statements of net assets, including 
the schedules of investments, of The First Trust Special Situations 
Trust, Series 115, comprised of Target Equity Trust, Value Five 
Series 1 and Target Equity Trust, Value Ten Series 7, as of the 
opening of business on April 3, 1995. These statements of net 
assets are the responsibility of the Trusts' Sponsor. Our responsibility 
is to express an opinion on these statements 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 statements 
of net assets are free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the statements of net assets. Our procedures included 
confirmation of the letters of credit held by the Trustee and 
deposited in the Trusts on April 3, 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 statements of net assets. We believe that our audit of 
the statements of net assets provides a reasonable basis for our 
opinion.
    

   
In our opinion, the statements of net assets referred to above 
present fairly, in all material respects, the financial position 
of The First Trust Special Situations Trust, Series 115, comprised 
of Target Equity Trust, Value Five Series 1 and Target Equity 
Trust, Value Ten Series 7, at the opening of business on April 
3, 1995 in conformity with generally accepted accounting principles.
    



                                        ERNST & YOUNG LLP




   

Chicago, Illinois
April 3, 1995

    

Page 36



                                          Statement of Net Assets
   

                         Target Equity Trust, Value Five Series 1
             The First Trust Special Situations Trust, Series 115
        At the Opening of Business on the Initial Date of Deposit
                                                    April 3, 1995

    

<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                             <C>

Investment in Equity Securities represented by purchase 
     contracts (1) (2)                                          $ 484,517
                                                                ==========
Units outstanding                                                  50,000
                                                                ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                             <C>

Cost to investors (3)                                           $ 498,218
Less sales charge (3)                                             (13,701)
                                                                __________
Net Assets                                                      $ 484,517
                                                                ==========

</TABLE>

[FN]
                NOTES TO STATEMENT OF NET ASSETS

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

(2)     An irrevocable letter of credit totaling $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 2.75% of the Public Offering Price (equivalent 
to 2.828% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.


Page 37



                                          Statement of Net Assets


   
                          Target Equity Trust, Value Ten Series 7
             The First Trust Special Situations Trust, Series 115
        At the Opening of Business on the Initial Date of Deposit
                                                    April 3, 1995
    


<TABLE>
<CAPTION>


                           NET ASSETS

<S>                                                             <C>

Investment in Equity Securities represented by purchase 
     contracts (1) (2)                                          $ 483,374
                                                                ==========
Units outstanding                                                  50,000
                                                                ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                             <C>

Cost to investors (3)                                           $ 498,067
Less sales charge (3)                                             (14,693)
                                                                __________

Net Assets                                                      $ 483,374
                                                                ==========

</TABLE>

[FN]
                NOTES TO STATEMENT OF NET ASSETS

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

(2)     An irrevocable letter of credit totaling $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 quantity purchases.


Page 38

                                          Schedule of Investments
   
                         Target Equity Trust, Value Five Series 1
             The First Trust Special Situations Trust, Series 115
        At the Opening of Business on the Initial Date of Deposit
                                                    April 3, 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>
2,019           CHV   Chevron Corporation                       20.00%                  $ 48.000        $ 96,912        3.85%
1,824           EK    Eastman Kodak Company                     20.00%                    53.125          96,900        3.01%
1,791           GE    General Electric Company                  20.01%                    54.125          96,938        3.03%
1,667           MMM   Minnesota Mining & 
                        Manufacturing Company                   20.00%                    58.125          96,894        3.23%
5,272           Z     Woolworth Corporation                     19.99%                    18.375          96,873        3.27%
                                                                _______                                 ________

                             Total Investments                    100%                                  $484,517 
                                                                =======                                 ========

</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 April 3, 1995. The Trust has a mandatory 
termination date of April 30, 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 $484,517. Cost and profit to Sponsor relating to the Equity 
Securities sold to the Trust were $484,421 and $96, 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 March 31, 1995.


Page 39

                                          Schedule of Investments

   

                          Target Equity Trust, Value Ten Series 7
             The First Trust Special Situations Trust, Series 115
        At the Opening of Business on the Initial Date of Deposit
                                                    April 3, 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>
1,007           CHV   Chevron Corporation                       10.00%                 $48.000          $ 48,336          3.85%
  799           DD    E.I. du Pont de Nemours 
                            & Company                           10.00%                  60.500            48,340          3.11%
  910           EK    Eastman Kodak Company                     10.00%                  53.125            48,344          3.01%
  724           XON   Exxon Corporation                         10.00%                  66.750            48,327          4.49%
  893           GE    General Electric Company                  10.00%                  54.125            48,334          3.03%
  832           MMM   Minnesota Mining & 
                        Manufacturing Company                   10.00%                  58.125            48,360          3.23%
  792           JPM   J.P. Morgan & Company, Inc.               10.00%                  61.000            48,312          4.92%
  741           MO    Philip Morris Companies, Inc.             10.00%                  65.250            48,350          5.06%
  727           TX    Texaco, Inc.                              10.00%                  66.500            48,345          4.81%
2,630           Z     Woolworth Corporation                     10.00%                  18.375            48,326          3.27%
                                                                _______                                _________

                             Total Investments                    100%                                 $ 483,374         
                                                                =======                                =========

</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 April 3, 1995. The Trust has a mandatory 
termination date of April 30, 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 $483,374. Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $483,964 and $590, 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 March 31, 1995.


Page 40




             This page is intentionally left blank.


Page 41




             This page is intentionally left blank.


Page 42




             This page is intentionally left blank.


Page 43




             This page is intentionally left blank.


Page 44




             This page is intentionally left blank.


Page 45




             This page is intentionally left blank.


Page 46


 


 
            This page is intentionally left blank.


Page 47


<TABLE>
<CAPTION>

CONTENTS:
<S>                                                                     <C>

Summary of Essential Information:
        Target Equity Trust, Value Five Series 1                         4
        Target Equity Trust, Value Ten Series 7                          5
The First Trust Special Situations Trust, Series 115:
        What is The First Trust Special Situations Trust?                6
        What are the Expenses and Charges?                               7
        What is the Federal Tax Status of Unit Holders?                  8
        Why are Investments in the Trusts Suitable for 
          Retirement Plans?                                             11
Portfolio:
        What are Equity Securities?                                     11
        The Dow Jones Industrial Average, Historical 
          Perspective                                                   12
        The Dow Jones Industrial Average                                12
        What are the Equity Securities Selected for 
          Target Equity Trust, Value Five Series 1?                     13
        What are the Equity Securities Selected for 
          Target Equity Trust, Value Ten Series 7?                      13
        What are Some Additional Considerations for 
          Investors?                                                    19
        Risk Factors                                                    19
Public Offering:
        How is the Public Offering Price Determined?                    22
        How are Units Distributed?                                      24
        What are the Sponsor's Profits?                                 25
        Will There be a Secondary Market?                               26
Rights of Unit Holders:
        How is Evidence of Ownership Issued and Transferred?            26
        How are Income and Capital Distributed?                         27
        What Reports will Unit Holders Receive?                         28
        How May Units be Redeemed?                                      28
        Special Redemption, Liquidation and Investment in 
          a New Trust                                                   30
        How May Units be Purchased by the Sponsor?                      32
        How May Equity Securities be Removed from a 
          Trust?                                                        32
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                             33
        Who is the Trustee?                                             33
        Limitations on Liabilities of Sponsor and Trustee               33
        Who is the Evaluator?                                           34
Other Information:
        How May the Indenture be Amended or Terminated?                 34
        Legal Opinions                                                  35
        Experts                                                         35
Report of Independent Auditors                                          36
Statements of Net Assets:
        Target Equity Trust, Value Five Series 1                        37
        Target Equity Trust, Value Ten Series 7                         38
Schedules of Investments:
        Target Equity Trust, Value Five Series 1                        39
        Target Equity Trust, Value Ten Series 7                         40

</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 Five Series 1
                         Value Ten Series 7
 
                 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

   
                          April 3, 1995

    



                           -APPENDIX-

The graph which appears on page 16 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 five lowest priced stocks of 
the ten 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 $536,260 
had the $10,000 been invested in the five lowest priced stocks 
of the ten 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.

The graph which appears on page 18 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 ten 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 ten 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  115, 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
115, 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
April 3, 1995.

                              THE FIRST TRUST SPECIAL SITUATIONS
                              TRUST, SERIES 115

                              By   NIKE SECURITIES L.P.
                                        Depositor
                              
                              
                              
                              
                              By   Robert W. Bredemeier
                                  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    )    April 3, 1995
                     General Partner of  )
                     Nike Securities L.P.                )
                                         )
                                         )
                                         ) Robert W. Bredemeier
                                         )   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 April  3,  1995  in
Amendment  No. 3 to the Registration Statement (Form  S-6)  (File
No.  33-57535) and related Prospectus of The First Trust  Special
Situations Trust, Series 115.



                                               ERNST & YOUNG LLP


Chicago, Illinois
April 3, 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  115  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 115
                                
                         TRUST AGREEMENT
                                
                      Dated:  April 3, 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
                                
                                
          FOR TARGET EQUITY TRUST, VALUE FIVE SERIES 1
     
     The following special terms and conditions are hereby agreed
to:
     
     A.     The  Securities  initially  deposited  in  the  Trust
pursuant to Section 2.01 of the Standard Terms and Conditions  of
Trust are set forth in the Schedules hereto.
     
     B.    (1) The aggregate number of Units outstanding for  the
Trust on the Initial Date of Deposit is 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:
          
           20.00% Chevron  Corporation,    20.00%  Eastman
          Kodak   Company,  20.01%  General   Electric
          Company,  20.00% Minnesota Mining  &
          Manufacturing Company,    19.99%  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 April  3,
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 II
                                
                                
              SPECIAL TERMS AND CONDITIONS OF TRUST
                                
                                
           FOR TARGET EQUITY TRUST, VALUE TEN SERIES 7
     
     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%
          General  Electric Company,  10.00%  Minnesota
          Mining  & Manufacturing Company,  10.00%  J.P.
          Morgan  & Company, Inc., 10.00% Philip Morris 
          Companies, Inc.,  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 April  3,
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  a  Trust shall  exactly  replicate  such
     Percentage Ratio), and the Depositor shall ensure that  such
     Securities  are identical to those deposited on the  Initial
     Date of Deposit.

     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 a Trust) received  by
     a  Trust  shall  be  dealt with in the manner  described  at
     Section  3.11, herein, and shall be retained or disposed  of
     by  such  Trust according to those provisions.  The proceeds
     of  any  disposition shall be credited to the Income Account
     of  a Trust.  Neither the Trustee nor the Depositor shall be
     liable  or responsible in any way for depreciation  or  loss
     incurred by reason of any such sale."

      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.
          
          Each  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 Trusts.  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 their respective 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 such Trust.
          
          In  the event that an offer by the issuer of any of the
     Securities  or any other party shall be made  to  issue  new
     securities, or to exchange securities, for Trust Securities,
     the  Trustee shall reject such offer.  However,  should  any
     issuance,    exchange    or   substitution    be    effected
     notwithstanding such rejection or without an initial  offer,
     any  securities,  cash  and/or property  received  shall  be
     deposited   hereunder  and  shall  be  promptly   sold,   if
     securities  or  property,  by the Trustee  pursuant  to  the
     Depositor's  direction,  unless the  Depositor  advises  the
     Trustee  to keep such securities or property.  The Depositor
     may  rely  on  the Portfolio Supervisor in so  advising  the
     Trustee.   The  cash  received in  such  exchange  and  cash
     proceeds  of  any  such sales shall be distributed  to  Unit
     holders  on  the  next distribution date in the  manner  set
     forth  in  Section  3.05  regarding distributions  from  the
     Principal  Account.   The Trustee shall  not  be  liable  or
     responsible in any way for depreciation or loss incurred  by
     reason of any such sale.
          
          Neither  the Depositor nor the Trustee shall be  liable
     to  any  person  for any action or failure  to  take  action
     pursuant to the terms of this Section 3.11.
          
          Whenever  new  securities or property is  received  and
     retained  by  a  Trust pursuant to this  Section  3.11,  the
     Trustee shall, within five days thereafter, mail to all Unit
     holders  of  such  Trust notices of such acquisition  unless
     legal counsel for such Trust determines that such notice  is
     not  required  by  The Investment Company Act  of  1940,  as
     amended."

      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 of a Trust
     and request a distribution in kind of (i) such Unit holder's
     pro rata portion of each of the Securities in such Trust, in
     whole  shares,  and  (ii) cash equal to such  Unit  holder's
     pro  rata  portion of the Income and Principal  Accounts  as
     follows:  (x) a pro rata portion of the net proceeds of sale
     of   the   Securities  representing  any  fractional  shares
     included  in  such  Unit  holder's pro  rata  share  of  the
     Securities  and  (y)  such other cash  as  may  properly  be
     included in such Unit holder's pro rata share of the sum  of
     the cash balances of the Income and Principal Accounts in an
     amount equal to the Unit Value determined on the basis of  a
     Trust  Fund Evaluation made in accordance with Section  5.01
     determined by the Trustee on the date of tender less amounts
     determined  in  clauses  (i) and (ii)(x)  of  this  Section.
     Subject  to  Section  5.05  with respect  to  Rollover  Unit
     holders, to the extent possible, distributions of Securities
     pursuant to an in kind redemption of Units shall be made  by
     the   Trustee  through  the  distribution  of  each  of  the
     Securities  in book-entry form to the account  of  the  Unit
     holder's  bank  or  broker-dealer at  the  Depository  Trust
     Company.   Any  distribution in  kind  will  be  reduced  by
     customary transfer and registration charges."

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

     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."
     
     M.   The first sentence of Section 3.13. shall be amended to
read as follows:
     
     As compensation for providing supervisory portfolio services
under this Indenture, the Portfolio Supervisor shall receive,  in
arrears, against a statement or statements therefor submitted  to
the  Trustee monthly or annually an aggregate annual  fee  in  an
amount which shall not exceed $0.0035 per Unit outstanding as  of
January  1  of such year except for a Trust during  the  year  or
years  in  which  an  initial offering period  as  determined  in
Section 4.01 of this Indenture occurs, in which case the fee  for
a month is based on the number of Units outstanding at the end of
such month (such annual fee to be pro rated for any calendar year
in  which the Portfolio Supervisor provides services during  less
than  the  whole  of  such  year), but in  no  event  shall  such
compensation  when combined with all compensation  received  from
other series of the Trust for providing such supervisory services
in  any  calendar year exceed the aggregate cost to the Portfolio
Supervisor for the cost of providing such services.
     
     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 Robert W. Bredemeier
                                       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 Robert W. Bredemeier
                                       Senior Vice President

                                    
                                    
                                    FIRST TRUST ADVISORS L.P.,
                                       Portfolio Supervisor
                                    
                                    
                                    By Robert W. Bredemeier
                                       Senior Vice President


                  SCHEDULE A TO TRUST AGREEMENT

                 Securities Initially Deposited
      The First Trust Special Situations Trust, Series 115
     
     (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

                          April 3, 1995
                                
                                
Nike Securities L.P.
1001 Warrenville Road
Lisle, Illinois  60532
     
     
     Re:  The First Trust Special Situations Trust, Series 115

Gentlemen:
     
     We  have  served  as  counsel for Nike Securities  L.P.,  as
Sponsor  and  Depositor  of  The First Trust  Special  Situations
Trust,  Series 115 in connection with the preparation,  execution
and delivery of a Trust Agreement  dated April 3, 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.  33-57535)
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
                                
                                
                                
                          April 3, 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 115

Gentlemen:
     
     We have acted as counsel for Nike Securities L.P., Depositor
of  The  First  Trust Special Situations Trust, Series  115  (the
"Fund"),  in connection with the issuance of units of  fractional
undivided interests in the Trusts of said Fund (the "Trusts"  and
each  a  "Trust"), under a Trust Agreement, dated April  3,  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 Trusts will be administered, and
investments  by the Trusts from proceeds of subsequent  deposits,
if  any,  will  be  made, in accordance with  the  terms  of  the
Indenture.   The Trusts holds Equity Securities as such  term  is
defined in the Prospectus.
     
     Based  upon the foregoing and upon an investigation of  such
matters  of  law as we consider to be applicable, we are  of  the
opinion that, under existing federal income tax law:

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

    II.   Each Unit holder will have a taxable event when a Trust
disposes  of  an  Equity  Security (whether  by  sale,  exchange,
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 such 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 such  Trust.   For
Federal income tax purposes, a Unit holder's pro rata portion  of
dividends  as  defined  by Section 316 of  the  Code  paid  by  a
corporation 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  a  Trust will generally be considered  a  capital  gain
except  in  the  case of a dealer or a financial institution  and
will be generally long-term if the Unit holder has held his Units
for more than one year.  A Unit holder's portion of loss, if any,
upon the sale or redemption of Units or the disposition of Equity
Securities held by a Trust will generally be considered a capital
loss  except  in the case of a dealer or a financial  institution
and  will be generally long-term if the Unit holder has held  his
Units  for more than one year.  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 or Target Equity Trust, Value Five Series  (the
"1996  Trusts") will generally be disallowed with respect to  the
disposition of any Equity Securities pursuant to such exchange to
the  extent  that  such Unit holder is considered  the  owner  of
substantially identical securities under the wash sale provisions
of  the  Code  taking  into  account such  Unit  holder's  deemed
ownership of securities underlying the Units in a 1996  Trust  in
the  manner  described  above,  if such  substantially  identical
securities were acquired within a period beginning 30 days before
and  ending 30 days after such disposition.  However,  any  gains
incurred  in  connection with such 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 a 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  a  Trust  will  be
included  in  the  computation  of  the  Superfund  Tax  by  such
corporations holding Units in such 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.  33-57535)
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
                                
                                
                          April 3, 1995
                                
                                
                                
The First Trust Special Situations
  Trust, Series 115
  Target Equity Trust, Value Five Series 1
  Target Equity Trust, Value Ten Series 7
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 115
            Target Equity Trust, Value Five Series 1
             Target Equity Trust, Value Ten Series 7

Dear Sirs:
     
     We  are  acting as special counsel with respect to New  York
tax  matters for The First Trust Special Situations Trust, Series
115 Target Equity Trust, Value Five Series 1 Target Equity Trust,
Value Ten Series 7 (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.  33-57535)  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
                                
                                
                          April 3, 1995
                                
                                
                                
United States Trust Company
  of New York, as Trustee of
  The First Trust Special Situations
  Trust, Series 115
  Target Equity Trust, Value Five Series 1
  Target Equity Trust, Value Ten Series 7
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 115
            Target Equity Trust, Value Five Series 1
             Target Equity Trust, Value Ten Series 7
                                
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 115 Target Equity Trust,  Value
Five  Series  1  Target Equity Trust, Value  Ten  Series  7  (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






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



April 3, 1995


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

Re:  THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 115

Gentlemen:
     
     We  have  examined the Registration Statement File  No.  33-
57535 for the above captioned fund.  We hereby consent to the use
in  the Registration Statement of the references to FT Evaluators
L.P. as evaluator.
     
     You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,

FT Evaluators L.P.



Carlos E. Nardo
Senior Vice President


<TABLE> <S> <C>





<ARTICLE>  6
<LEGEND> This schedule contains summary financial information 
extracted from Amendment number 1 to form S-6 and is qualified 
in its entirety by reference to such Amendment number 1 to form 
S-6.
</LEGEND>                       
<SERIES>                        
<NUMBER>                        1
<NAME>                          Target Equity Trust, Value Five
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               APR-3-1995
<PERIOD-START>                  APR-3-1995
<PERIOD-END>                    APR-3-1995
<INVESTMENTS-AT-COST>           484,517
<INVESTMENTS-AT-VALUE>          484,517
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  484,517
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        484,517
<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>                    484,517
<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>

<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>                        7
<NAME>                          Target Equity Trust, Value Ten
<MULTIPLIER>                    1
       
<S>                             <C>
<PERIOD-TYPE>                   Other
<FISCAL-YEAR-END>               APR-3-1995
<PERIOD-START>                  APR-3-1995
<PERIOD-END>                    APR-3-1995
<INVESTMENTS-AT-COST>           483,374
<INVESTMENTS-AT-VALUE>          483,374
<RECEIVABLES>                   0
<ASSETS-OTHER>                  0
<OTHER-ITEMS-ASSETS>            0
<TOTAL-ASSETS>                  483,374
<PAYABLE-FOR-SECURITIES>        0
<SENIOR-LONG-TERM-DEBT>         0
<OTHER-ITEMS-LIABILITIES>       0
<TOTAL-LIABILITIES>             0
<SENIOR-EQUITY>                 0
<PAID-IN-CAPITAL-COMMON>        483,374
<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>                    483,374
<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