FIRST TRUST SPECIAL SITUATIONS TRUST SER 119
S-6EL24/A, 1995-05-10
Previous: EQUITY INCOME FUND SEL TEN PORT 1995 SPRING SE DEF ASSET FDS, S-6EL24/A, 1995-05-10
Next: RESIDENTIAL ASSET SECURITIES CORP, S-3/A, 1995-05-10



      

As filed with the Securities and Exchange Commission on May 10, 1995.


                                       Registration No.  33-58713


               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                                
                   Amendment No. 2 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 119

B.  Name of depositor:

                      NIKE SECURITIES L.P.

C.  Complete address of depositor's principal executive offices:
                                
                      NIKE SECURITIES L.P.
                      1001 Warrenville Road
                     Lisle, Illinois  60532

D.  Name and complete address of agent 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.
                                
                    _________________________

The  registrant hereby amends this Registration Statement on such
date  or  dates  as may be necessary to delay its effective  date
until  the  registrant  shall  file  a  further  amendment  which
specifically  states  that  this  Registration  Statement   shall
thereafter  become effective in accordance with Section  8(a)  of
the  Securities  Act of 1933 or until the Registration  Statement
shall  become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.
      THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 119
                                
                      Cross-Reference Sheet
                                
                                
         (Form N-8B-2 Items required by Instructions as
                 to the Prospectus in Form S-6)

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

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

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

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

4.        Name and address of           Underwriting
          principal underwriters

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

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

7.        Changes of name                    *

8.        Fiscal Year                        *

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

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

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

     (c)  Redemption                    Rights of Unit Holders

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

     (e)  Periodic payment plan
          certificates                       *

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

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

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

     (i)  Other provisions              The First Trust Special
                                        Situations Trust

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

12.       Certain information
          regarding periodic payment
          plan certificates                  *

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

     (b)  Certain information
          regarding periodic payment
          plan certificates                  *

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

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

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

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

     (g)  Ratio of annual charges to
          income                             *

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

15.       Receipt and handling of
          payments from purchasers           *

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

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

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

     (b)  Reinvestment of
          distributions                 Rights of Unit Holders

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

     (d)  Schedule of distributions          *

19.       Records, accounts and
          reports                       Rights of Unit Holders

20.       Certain miscellaneous
          provisions of trust
          agreement

     (a)  Amendment                     Other Information

     (b)  Termination                   Other Information

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

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

21.       Loans to security holders          *

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

23.       Bonding arrangements          Contents of Registration
                                        Statement

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

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

26.       Fees received by depositor         *

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

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

29.       Voting securities of               *
          depositor

30.       Persons controlling                *
          depositor

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

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

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

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

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

36.       Suspension of sales of
          trust's securities                 *

37.       Revocation of authority
          to distribute                      *

38.  (a)  Method of distribution        Public Offering

     (b)  Underwriting agreements       Public Offering;
                                        Underwriting

     (c)  Selling agreements            Public Offering

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

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

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

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

     (b)  Branch offices of
          principal underwriters             *

     (c)  Salesmen of principal
          underwriters                       *

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

43.       Certain brokerage
          commissions received
          by principal underwriters          *

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

     (b)  Schedule as to offering
          price                              *

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

45.       Suspension of redemption
          rights                             *

46.  (a)  Redemption Valuation          Rights of Unit Holders

     (b)  Schedule as to redemption
          price                              *

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

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

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

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

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

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

     (b)  Transactions involving
          elimination of underlying
          securities                         *

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

     (d)  Fundamental policy not
          otherwise covered                  *

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

54.       Trust's securities during
          last ten years                     *

55.       Certain information regarding
          periodic payment plan
          certificates

56.       Certain information regarding
          periodic payment plan
          certificates

57.       Certain information regarding      *
          periodic payment plan
          certificates

58.       Certain information regarding
          periodic payment plan
          certificates

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


__________________________
*    Inapplicable, answer negative or not required.




            SUBJECT TO COMPLETION, DATED MAY 10, 1995

                    Target 5 Trust, Series 2
                    Target 10 Trust, Series 8

The Trusts. The First Trust (registered trademark) Special Situations 
Trust, Series 119 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 as 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 5 Trust, Series 2 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 10 Trust, Series 8 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.

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

               First Trust (registered trademark)

      The date of this Prospectus is                , 1995

Page 1

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 the 
Target 5 Trust, Series 2 and the Target 10 Trust, Series 8, respectively, 
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 
an initial sales charge for each Trust equal to the difference 
between the maximum sales charge for each Trust (2.75% and 2.90% 
of the Public Offering Price, respectively) and the maximum remaining 
deferred sales charge (initially $0.195 per Unit for each Trust). 
For Unit holders of the Target 5 Trust, Series 2 and the Target 
10 Trust, Series 8, commencing
                , 1995, and on the              day of each month 
thereafter, through                   , 1996, a deferred sales 
charge of $0.0195 will be assessed per Unit. Units purchased subsequent 
to the initial deferred sales charge payment will be subject to 
only the remaining deferred sales charge payments. For each Trust, 
the deferred sales charge will be paid from distributions from 
the Equity Securities, if sufficient, or from the periodic sale 
of Equity Securities. The total maximum sales charge assessed 
to Unit holders on a per Unit basis will be 2.75% and 2.90% of 
the Public Offering Price (equivalent to 2.772% and 2.928% of 
the net amount invested) for the Target 5 Trust, Series 2 and 
the Target 10 Trust, Series 8, respectively. 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 5 Trust, Series 2 was $ 
                   per Unit, and for Target 10 Trust, Series 8 
was $                 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 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                   
, 1995 to Unit holders of record on                   , 1995. 
The last 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 5 Trust, Series and the Target 10 Trust, Series 
(the "1996 Trusts") in conjunction with the termination of this 
series of the Target 5 Trust, Series and Target 10 Trust, 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 subject only to the remaining 
deferred sales charge payments as set forth below. 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)

Page 2

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 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?" Units sold or tendered 
for redemption prior to such time as the entire deferred sales 
charge on such Units has been collected will be assessed the amount 
of the remaining deferred sales charge at the time of sale or 
redemption.

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                   , 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 5 Trust, 
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 10 Trust, 
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

Page 3

in Target 5 Trust, Series 2 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 
5 Trust, Series 2 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-               , 1995

<TABLE>
<CAPTION>
            Sponsor:    Nike Securities L.P.
            Trustee:    United States Trust Company of New York
          Evaluator:    FT Evaluators L.P.
                                                                                        Target 5 Trust
                                                                                        Series 2
                                                                                        ___________________
General Information
<S>                                                                                     <C>
Initial Number of Units                                                                 
Fractional Undivided Interest in the Trust per Unit                                     1/ 
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $                    
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $       
        Maximum Sales Charge 2.75% of the Public Offering Price 
           per Unit (2.772% of the net amount invested) (2)                             $       
        Less Deferred Sales Charge                                      
        Public Offering Price per Unit (2)                                              $       
Sponsor's Initial Repurchase Price per Unit                                             $       
Redemption Price per Unit (based on aggregate underlying           
value of Equity Securities) (3)                                                         $       
CUSIP Number                                                                             
</TABLE>

First Settlement Date                          , 1995
Rollover Notification Date                               , 1996
Special Redemption and Liquidation
          Period                        Beginning on                    , 1996 
                                        until no later than          , 1996.
Mandatory Termination Date                            , 1996
Discretionary Liquidation Amount        A Trust may be terminated if the 
                                        value of the Equity Securities is 
                                        less than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in a Trust during 
                                        the primary offering period.
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. Evalua-
                                        tions for purposes of sale, purchase or 
                                        redemption of Units are made as of the 
                                        close of trading (4:00 p.m. eastern 
                                        standard 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                          , 1995
Income Distribution Date (5)                             , 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)     The maximum sales charge consists of an initial sales charge 
and a deferred sales charge. The initial sales charge applies 
to all Units and represents an amount equal to the difference 
between the maximum sales charge for the Trust of 2.75% of the 
Public Offering Price and the amount of the maximum remaining 
deferred sales charge (initially $0.195 per Unit). Subsequent 
to the initial date of deposit, the amount of the initial sales 
charge will vary with changes in the aggregate underlying value 
of the Equity Securities underlying the Trust. In addition to 
the initial sales charge, Unit holders of Target 5 Trust, Series 
2 will pay a deferred sales charge of $0.0195 per Unit commencing 
               , 1995 and on the                    day of each 
month thereafter through                   , 1996. Units purchased 
subsequent to the initial deferred sales charge payment will be 
subject to only the remaining deferred sales charge payments. 
These deferred sales charge payments will be paid from distributions 
received by the Trust and/or from the periodic sale of Equity 
Securities. See "Fee Table" and "Public Offering" for additional 
information. On the Initial Date of Deposit there will be no 
accumulated dividends in the Income Account. Anyone ordering Units 
after such date will pay a pro rata share of any accumulated dividends 
in such Income Account. The Public Offering Price as shown reflects 
the value of the Equity Securities at the opening of business on the 
Initial Date of Deposit and establishes the original proportionate 
relationship amongst the individual securities. No sales to investors 
will be executed at this price. Additional Equity Securities will 
be deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. eastern standard time and sold 
to investors at a Public Offering Price per Unit based on this 
valuation.

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

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

                                 Summary of Essential Information

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

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

<TABLE>
<CAPTION>
                                                                                        Target 10 Trust
                                                                                        Series 8
                                                                                        ___________________
General Information
<S>                                                                                     <C>
Initial Number of Units                                                                 
Fractional Undivided Interest in the Trust per Unit                                     1/ 
Public Offering Price:
        Aggregate Offering Price Evaluation of Equity 
           Securities in Portfolio (1)                                                  $                   
        Aggregate Offering Price Evaluation of Equity 
           Securities per Unit                                                          $       
        Maximum Sales Charge 2.90% of the Public Offering Price 
           per Unit (2.928% of the net amount invested) (2)                             $       
        Less Deferred Sales Charge                                      
        Public Offering Price per Unit (2)                                              $       
Sponsor's Initial Repurchase Price per Unit                                             $       
Redemption Price per Unit (based on aggregate underlying           
        value of Equity Securities) (3)                                                 $       
CUSIP Number                                                                             
</TABLE>

First Settlement Date                          , 1995
Rollover Notification Date                                , 1996
Special Redemption and Liquidation
          Period                        Beginning on                    , 1996 
                                        until no later than             , 1996.
Mandatory Termination Date                              , 1996
Discretionary Liquidation Amount        A Trust may be terminated if the 
                                        value of the Equity Securities is 
                                        less than the lower of $2,000,000 or 
                                        20% of the total value of Equity 
                                        Securities deposited in a Trust during 
                                        the primary offering period.
Trustee's Annual Fee                    $0.0090 per Unit outstanding. 
Evaluator's Annual Fee                  $0.0030 per Unit outstanding. Evalua-
                                        tions for purposes of sale, purchase or 
                                        redemption of Units are made as of the 
                                        close of trading (4:00 p.m. eastern 
                                        standard 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                           , 1995
Income Distribution Date (5)                              , 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)     The maximum sales charge consists of an initial sales charge 
and a deferred sales charge. The initial sales charge applies 
to all Units and represents an amount equal to the difference 
between the maximum sales charge for the Trust of 2.90% of the 
Public Offering Price and the amount of the maximum remaining 
deferred sales charge (initially $0.195 per Unit). Subsequent 
to the Initial Date of Deposit, the amount of the initial sales 
charge will vary with changes in the aggregate underlying value 
of the Equity Securities underlying the Trust. In addition to 
the initial sales charge, Unit holders of Target 10 Trust, Series 
8 will pay a deferred sales charge of $0.0195 per Unit commencing 
               , 1995 and on the          day of each month thereafter 
through                   , 1996. Units purchased subsequent to 
the initial deferred sales charge payment will be subject to only 
the remaining deferred sales charge payments. These deferred sales 
charge payments will be paid from distributions received by the 
Trust and/or from the periodic sale of Equity Securities. See 
"Fee Table" and "Public Offering" for additional information. 
On the Initial Date of Deposit there will be no accumulated dividends 
in the Income Account. Anyone ordering Units after such date will 
pay a pro rata share of any accumulated dividends in such Income 
Account. The Public Offering Price as shown reflects the value of 
the Equity Securities at the opening of business on the Initial Date 
of Deposit and establishes the original proportionate relationship 
amongst the individual securities. No sales to investors will 
be executed at this price. Additional Equity Securities will be 
deposited during the day of the Initial Date of Deposit which 
will be valued as of 4:00 p.m. eastern standard time and sold 
to investors at a Public Offering Price per Unit based on this 
valuation.

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

(4)     In addition, the Sponsor will be reimbursed for bookkeeping 
and other administrative expenses currently at a maximum annual 
rate of $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 6

               FEE TABLE-Target 5 Trust, Series 2

This Fee Table is intended to help you to understand the costs 
and expenses that you will bear directly or indirectly. See "Public 
Offering" and "What are the Expenses and Charges?" Although the 
Trust has a term of only one year and is a unit investment trust 
rather than a mutual fund, this information is presented to permit 
a comparison of fees, assuming the principal amount and distributions 
are rolled over each year into a new Trust subject only to the 
deferred sales charge.

<TABLE>
<CAPTION>
                                                                                Amount
                                                                                per Unit
                                                                                __________
<S>                                                             <C>             <C>
Unit holder Transaction Expenses
Initial sales charge imposed on purchase
          (as a percentage of offering price)                   0.80%(a)        $ 0.080
Deferred sales charge per year 
          (as a percentage of original purchase price)          1.95%(b)          0.195
                                                                ________        ________
                                                                2.75%             0.275
                                                                ========        ========
        Maximum Sales Charge per year imposed on
          Reinvested Dividends                                  1.95%(c)          0.195

Estimated Annual Fund Operating Expenses
     (as a percentage of average net assets)
Trustee's fee                                                   0.090%          $0.0089
Portfolio supervision, bookkeeping, administrative
          and evaluation fees                                   0.075%           0.0074
Other operating expenses                                        0.022%           0.0022
                                                                ________        ________

  Total                                                         0.187%          $0.0185
                                                                ========        ========
</TABLE>

<TABLE>
<CAPTION>
                             Example
                                                                Cumulative Expenses Paid for Period:
                                                        1 Year      3 Years(d)      5 Years(d)      10 Years(d)
                                                        ______      __________      __________      __________
<S>                                                     <C>         <C>             <C>             <C>

An investor would pay the following expenses on a
  $1,000 investment, assuming the Target 5 Trust,
  Series 2 estimated operating expense ratio of 
  0.187% and a 5% annual return on the 
  investment throughout the periods                     $29         $74             $120            $250
</TABLE>

The example assumes reinvestment of all dividends and distributions 
and utilizes a 5% annual rate of return as mandated by Securities 
and Exchange Commission regulations applicable to mutual funds. For 
purposes of the example, the deferred sales charge imposed on 
reinvestment of dividends is not reflected until the year following 
payment of the dividend; the cumulative expenses would be higher if 
sales charges on reinvested dividends were reflected in the year of 
reinvestment. The example should not be considered a representation 
of past or future expenses or annual rate of return; the actual 
expenses and annual rate of return may be more or less than those 
assumed for purposes of the example.

[FN]
_____________________
(a)     The Initial Sales Charge is actually the difference between 
the maximum total sales charge of 2.75% and the maximum remaining 
deferred sales charge (initially $0.195 per Unit for the Target 
5 Trust, Series 2) and would exceed 0.8% if the Public Offering 
Price exceeds $10.00 per Unit.

(b)     The actual fee is $0.0195 per month for the Target 5 Trust, 
Series 2, per Unit, irrespective of purchase or redemption price 
deducted in each of the last ten months of each one-year Trust. 
If Unit price exceeds $10.00 per Unit, the deferred sales charge 
will be less than 1.95% for the Target 5 Trust, Series 2, if Unit 
price is less than $10.00 per Unit, the deferred sales charge 
will exceed 1.95% Target 5 Trust, Series 2. Units purchased subsequent 
to the initial deferred sales charge payment will be subject to only the 
remaining deferred sales charge payments.

(c)     Reinvested Dividends will be subject only to the deferred 
sales charge remaining at the time of reinvestment. See "How are 
Income and Capital Distributed."

(d)     Although the Trust has a term of only one year and is a unit 
investment trust rather than a mutual fund, this information is 
presented to permit a comparison of fees, assuming the principal 
amount and distributions are rolled over each year into a new 
Trust subject only to the deferred sales charge.

Page 7

               FEE TABLE-Target 10 Trust Series 8

<TABLE>
<CAPTION>
This Fee Table is intended to help you to understand the costs 
and expenses that you will bear directly or indirectly. See "Public 
Offering" and "What are the Expenses and Charges?" Although the 
Trust has a term of only one year and is a unit investment trust 
rather than a mutual fund, this information is presented to permit 
a comparison of fees, assuming the principal amount and distributions 
are rolled over each year into a new Trust subject only to the 
deferred sales charge.

                                                                                Amount
                                                                                per Unit
                                                                                __________
<S>                                                             <C>             <C>
Unit holder Transaction Expenses
Initial sales charge imposed on purchase
          (as a percentage of offering price)                   0.95%(a)        $ 0.095
Deferred sales charge per year 
          (as a percentage of original purchase price)          1.95%(b)          0.195
                                                                ________        ________
                                                                2.90%             0.290
                                                                ========        ========        
        Maximum Sales Charge per year imposed on
          Reinvested Dividends                                  1.95%(c)          0.195

Estimated Annual Fund Operating Expenses
     (as a percentage of average net assets)
Trustee's fee                                                   0.090%          $0.0089
Portfolio supervision, bookkeeping, administrative
          and evaluation fees                                   0.075%           0.0074
Other operating expenses                                        0.022%           0.0022
                                                                ________        ________
  Total                                                         0.0187%         $0.0185
                                                                ========        ========
</TABLE>

<TABLE>
<CAPTION>
                             Example
                                                                Cumulative Expenses Paid for Period:

                                                        1 Year      3 Years(d)      5 Years(d)      10 Years(d)
                                                        ______      __________      __________      __________
<S>                                                     <C>         <C>             <C>             <C>
An investor would pay the following expenses on a
  $1,000 investment, assuming the Target 10 Trust,
  Series 8 estimated operating expense ratio of 
  0.0187% and a 5% annual return on the 
  investment throughout the periods                     $31         $76             $122            $251
</TABLE>

The example assume reinvestment of all dividends and distributions 
and utilizes a 5% annual rate of return as mandated by Securities 
and Exchange Commission regulations applicable to mutual funds. For 
purposes of the example, the deferred sales charge imposed on 
reinvestment of dividends is not reflected until the year following 
payment of the dividend; the cumulative expenses would be higher if 
sales charges on reinvested dividends were reflected in the year of 
reinvestment. The example should not be considered a representation 
of past or future expenses or annual rate of return; the actual 
expenses and annual rate of return may be more or less than those 
assumed for purposes of the example.

[FN]
_____________________
(a)     The Initial Sales Charge is actually the difference between 
the maximum total sales charge of 2.90% and the maximum remaining 
deferred sales charge (initially $0.195 per Unit for the Target 
10 Trust, Series 8) and would exceed 0.95% if the Public Offering 
Price exceeds $10.00 per Unit.

(b)     The actual fee is $0.0195 per month for the Target 10 Trust, 
Series 8 per Unit, irrespective of purchase or redemption price 
deducted in each of the last ten months of each one-year Trust. 
If Unit price exceeds $10.00 per Unit, the deferred sales charge 
will be less than 1.95% for the Target 10 Trust, Series 8, if 
Unit price is less than $10.00 per Unit, the deferred sales charge 
will exceed 1.95% Target 10 Trust, Series 8. Units purchased subsequent 
to the initial deferred sales charge payment will be subject to only the 
remaining deferred sales charge payments.

(c)     Reinvested Dividends will be subject only to the deferred 
sales charge remaining at the time of reinvestment. See "How are 
Income and Capital Distributed."

(d)     Although the Trust has a term of only one year and is a unit 
investment trust rather than a mutual fund, this information is 
presented to permit a comparison of fees, assuming the principal 
amount and distributions are rolled over each year into a new 
Trust subject only to the deferred sales charge.

Page 8

                    Target 5 Trust, Series 2
                    Target 10 Trust, Series 8
      The First Trust Special Situations Trust, Series 119 

What is The First Trust Special Situations Trust?

The First Trust Special Situations Trust, Series 119 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 5 Trust, 
Series 2 and Target 10 Trust, Series 8 (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 5 Trust, Series 2 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 10 Trust, Series 8 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 5 Trust, 
Series 2?" and "What are the Equity Securities Selected for Target 
10 Trust, Series 8?" 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 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

Page 9

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 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

Page 10

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, 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 5 Trust Series or Target 10 
Trust Series (the "1996 Trusts"), (the Sponsor intends to create a 
separate 1996 Trust in conjunction with the termination of both the 
Target 5 Trust Series and Target 10 Trust 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 

Page 11

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 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

Page 12

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.

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,

Page 13

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 5 Trust, Series 2 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 10 Trust, Series 8 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 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 5 
Trust, Series 2 the common stocks may no longer be the five lowest

Page 14

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                         AT&T Corporation
American Can                            AlliedSignal
American Smelting                       Aluminum Company of America
American Sugar                          American Express Company
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 

[FN]
*       The indicated companies have the five lowest priced stocks 
of the ten highest dividend yielding companies in the Dow Jones 
Industrial Average as of the opening of business on May 9, 1995.

+       The indicated companies are the ten companies in the Dow Jones 
Industrial Average having the highest dividend yield as of the 
opening of business on May 9, 1995. (Dow Jones Industrial Average 
is not affiliated with the Sponsor and is property of Dow Jones 
& Company, Inc.)

Page 15

What are the Equity Securities Selected for Target 5 Trust, 
Series 2?

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.

What are the Equity Securities Selected for Target 10 Trust, 
Series 8?

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.

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 16

<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 17

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

Page 18

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 19

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 5 Trust, Series 2?"and "What are the Equity 
Securities Selected for Target 10 Trust, Series 8?"

Page 20

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 the 
same degree of protection of capital as do debt securities. The 
issuance of additional debt securities

Page 21

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 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?"

Page 22

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 10 Trust, Series 8 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 to require 
companies with oil production and refining operations to devote 
significant financial and managerial resources to pollution control. 
General problems of the oil and petroleum products industry include 
the ability of a few influential producers significantly to affect 
production, the concomitant volatility of crude

Page 23

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, which is based 
on the aggregate underlying value of the Equity Securities in 
the Target 5 Trust, Series 2 and the Target 10 Trust, Series 8, 
respectively, plus or minus cash, if any, in the Income and Capital 
Accounts of such Trust, plus an initial sales charge with respect 
to each Trust equal to the difference between the maximum sales 
charge for each Trust (2.75% and 2.90% of the Public Offering 
Price, respectively) and the maximum remaining deferred sales 
charge (initially $0.195 per Unit for each Trust) divided by the 
amount of Units of such Trust outstanding. For Unit holders of 
the Target 5 Trust, Series 2 and the Target 10 Trust, Series 8, 
commencing                , 1995, and on the           day of 
each month thereafter, through                   , 1996, a deferred 
sales charge of $0.0195 will be assessed per Unit. Units purchased 
subsequent to the initial deferred sales charge payment will be 
subject to only the remaining deferred sales charge payments. 
For each Trust, the deferred sales charge will be paid from distributions 
from the Equity Securities, if sufficient, or from the periodic 
sale of Equity Securities. The total maximum sales charge assessed 
to Unit holders on a per Unit basis will be 2.75% and 2.90% of 
the Public Offering Price (equivalent to 2.772% and 2.928% of 
the net amount invested) for the Target 5 Trust, Series 2 and 
the Target 10 Trust, Series 8, respectively.

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.

The minimum purchase of each Trust is $1,000, except for Rollover 
Unit holders who are not subject to a minimum purchase amount. The 
applicable sales charge of the Target 5 Trust, Series 2 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>
                                                              Maximum
                                                Sales         Net Dealer
Number of Units                 Discount        Charge        Concession  
_______________                 _________   	_________     ________
<S>                             <C>             <C>           <C>
 5,000 but less than 10,000     0.25%           2.50%         1.65%
10,000 but less than 25,000     0.60%           2.15%         1.30%   


</TABLE>

Page 24

The applicable sales charge of the Target 10 Trust, Series 8 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>

                                                            Maximum
                                                Sales       Net Dealer
Number of Units                 Discount        Charge      Concession  
_______________                 _________ 	_________   _________
<S>                             <C>             <C>         <C>
 5,000 but less than 10,000     0.30%           2.60%       1.75%   
10,000 but less than 25,000     0.65%           2.25%       1.30%   


</TABLE>

Any such reduced sales charge shall be the responsibility of the 
selling dealer. The sales charge reduction for quantity purchases 
will not apply to Rollover Unit holders. 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 5 Trust, Series 2 and Target 10 Trust, 
Series 8 may utilize their redemption or termination proceeds 
to purchase Units of Target 5 Trust, Series 2 and Target 10 Trust, 
Series 8 subject to a deferred sales charge of $0.0195 per Unit 
to be collected on each of the remaining deferred sales charge 
payment dates as provided herein. 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, will be 
subject only to the deferred portion of the sales charge as described 
above for each Trust 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. 
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.

Page 25


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 5 Trust, 
Series 2, sales will be made to dealers and others at prices which 
represent a concession or agency commission of 1.80% of the Public 
Offering Price for primary and secondary market sales. With respect 
to the Target 10 Trust, Series 8, sales will be made to dealers 
and others at prices which represent a concession or agency commission 
of 2.00% of the Public Offering Price for primary and secondary 
market sales. 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. The Sponsor expects to recoup the foregoing payments from 
the deferred sales charge payments related to such Trusts. In 
the event the Sponsor reacquires, or the Trustee redeems, Units 
from brokers, dealers and others while a market is being maintained 
for such Units, such entities agree to repay immediately to the 
Sponsor any such additional compensation relating to such reacquired 
Units.

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 

Page 26


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, The New York Times, U.S. News and World Report, 
Business Week, Forbes or Fortune. As with other performance data, 
performance comparisons should not be considered representative 
of 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 2.772% of the net amount invested) with respect 
to the Target 5 Trust, Series 2 and and a maximum of 2.90% of 
the Public Offering Price of the Units (equivalent to 2.928% of 
the net amount invested) with respect to the Target 10 Trust, 
Series 8, 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 5 Trust, Series 2 and 2.90% 
with respect to the Target 10 Trust, Series 8) 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 

Page 27


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, 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, pay the deferred 
sales charge 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 

Page 28


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.

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. 
The remaining deferred sales charge payments will be assessed 
on Units acquired pursuant to the Distributions Reinvestment Option. 
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.

Page 29


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 standard time, the date of tender is the next day 
on which the New York Stock Exchange is open for trading and such 
Units will be deemed to have been tendered to the Trustee on such 
day for redemption at the redemption price computed on that day. 
Units so redeemed shall be cancelled. Units tendered for redemption 
prior to such time as the entire deferred sales charge on such 
Units has been collected will be assessed the amount of the remaining 
deferred sales charge at the time of redemption.

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 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, 

Page 30


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 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 

Page 31


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 5 Trust Series and the Target 10 Trust 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 5 Trust 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 10 Trust 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 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 
maximum sales charge per Unit (which for Rollover Unit holders 
is currently expected to be $0.195 per Unit for the 1996 Series of
Target 5 Trust, Series 2 and the Target 10 Trust, Series 8, all of
which will be deferred as provided herein).

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 5 Trust Series and Target 10 Trust 
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 5 Trust Series and 
Target 10 Trust 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 5 Trust Series and Target 
10 Trust, 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, 

Page 32


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 
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 5 Trust Series (the "1996 Target 5 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 Target 5 Trust any of the common stocks chosen are of companies 
that derive more than 15% of their revenues from securities-related 
activities, the 1996 Target 5 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 TARGET 5 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 standard 
time on the same business day and by making payment therefor to 
the Unit holder not later than the day on which the Units would 
otherwise have been redeemed by the Trustee. Units held by the 
Sponsor may be tendered to the Trustee for redemption as any other 
Units. In the event the Sponsor does not purchase Units, the Trustee 
may sell Units tendered for redemption in the over-the-counter 
market, if any, as long as the amount to be received by the Unit 
holder is equal to the amount he would have received on redemption 
of the Units.

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

Page 33


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 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

Page 34


1-800-682-7520. The Trustee is a member of the New York Clearing House 
Association and is subject to supervision and examination by the Comptroller 
of the Currency, the Federal Deposit Insurance Corporation and 
the Board of Governors of the Federal Reserve System.

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

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

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

Limitations on Liabilities of Sponsor and Trustee

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

The Trustee shall not be liable for any taxes or other governmental 
charges imposed upon or in respect of the Equity Securities or 
upon the interest thereon or upon it as Trustee under the Indenture 
or upon or in respect of 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 

Page 35


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.

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.

Page 36


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 37



                 REPORT OF INDEPENDENT AUDITORS

The Sponsor, Nike Securities L.P., and Unit Holders
THE FIRST TRUST SPECIAL SITUATIONS TRUST, SERIES 119

We have audited the accompanying statements of net assets, including 
the schedules of investments, of The First Trust Special Situations 
Trust, Series 119, comprised of Target 5 Trust, Series 2 and Target 
10 Trust, Series 8, as of the opening of business on          
      , 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                , 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 119, comprised 
of Target 5 Trust, Series 2 and Target 10 Trust, Series 8, at 
the opening of business on                , 1995 in conformity 
with generally accepted accounting principles.







                                        ERNST & YOUNG LLP




Chicago, Illinois
               , 1995


Page 38


                                          Statement of Net Assets

                                         Target 5 Trust, Series 2
             The First Trust Special Situations Trust, Series 119
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995



<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                             <C>
Investment in Equity Securities represented by purchase 
     contracts (1) (2)                                          $                      
                                                                ==========

Units outstanding                                               
                                                                ==========

</TABLE>

<TABLE>
<CAPTION>


                     ANALYSIS OF NET ASSETS

<S>                                                             <C>
Cost to investors (3)                                           $       
Less sales charge (3)                                           
                                                                __________

Net Assets                                                      $                      
                                                                ==========

</TABLE>
[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 $               
  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 maximum sales 
charge computed at the rate of 2.75% of the Public Offering Price 
(equivalent to 2.772% of the net amount invested), assuming no 
reduction of sales charge for quantity purchases.


Page 39



                                          Statement of Net Assets

                                        Target 10 Trust, Series 8
             The First Trust Special Situations Trust, Series 119
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995



<TABLE>
<CAPTION>

                           NET ASSETS

<S>                                                             <C>
Investment in Equity Securities represented by purchase 
     contracts (1) (2)                                          $                   
                                                                ==========

Units outstanding                                               
                                                                ==========

</TABLE>

<TABLE>
<CAPTION>

                     ANALYSIS OF NET ASSETS

<S>                                                             <C>
Cost to investors (3)                                           $       
Less sales charge (3)                                           
                                                                __________

Net Assets                                                      $                   
                                                                ==========

</TABLE>
[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 $               
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 2.90% of the Public Offering Price (equivalent 
to 2.928% of the net amount invested), assuming no reduction of 
sales charge for quantity purchases.

Page 40



                                          Schedule of Investments



                                         Target 5 Trust, Series 2
             The First Trust Special Situations Trust, Series 119
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                                                                Approximate             Market          Cost of
Number                                                          Percentage              Value           Equity          Current
of              Ticker Symbol and                               of Aggregate            per             Securities      Dividend
Shares          Name of Issuer of Equity Securities (1)         Offering Price          Share           to Trust (2)    Yield (3) 
______          _______________________________________         ______________          ______          _____________   _________
<C>             <S>                                             <C>                     <C>             <C>             <C>
                                                                %                       $               $               %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                _______                                 _______
                             Total Investments                  100%                                    $                

                                                                =======                                 =======


</TABLE>

[FN]

(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The purchase contracts for the Equity Securities were entered 
into by the Sponsor on                , 1995. The Trust has a 
mandatory termination date of               , 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 $               . Cost and profit to Sponsor relating to the 
Equity Securities sold to the Trust were $             and $  
          , respectively.

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


Page 41



                                          Schedule of Investments


                                        Target 10 Trust, Series 8
             The First Trust Special Situations Trust, Series 119
        At the Opening of Business on the Initial Date of Deposit
                                                           , 1995

<TABLE>
<CAPTION>


                                                                Approximate             Market          Cost of
Number                                                          Percentage              Value           Equity          Current
of              Ticker Symbol and                               of Aggregate            per             Securities      Dividend
Shares          Name of Issuer of Equity Securities (1)         Offering Price          Share           to Trust (2)    Yield (3) 
______          _______________________________________         ______________          ______          _____________   _________
<C>             <S>                                             <C>                     <C>             <C>             <C>
                                                                %                       $               $               %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                %                                                       %
                                                                _______                                 _______
                             Total Investments                  100%                                    $                

                                                                =======                                 =======

</TABLE>

[FN]

(1)     All Equity Securities are represented by regular way contracts 
to purchase such Equity Securities for the performance of which 
an irrevocable letter of credit has been deposited with the Trustee. 
The purchase contracts for the Equity Securities were entered 
into by the Sponsor on                , 1995. The Trust has a 
mandatory termination date of                 , 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 $            . Cost and loss to Sponsor relating to the Equity 
Securities sold to the Trust were $               and $       
       , respectively.

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


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 5 Trust, Series 2                                          5
        Target 10 Trust, Series 8                                         6
The First Trust Special Situations Trust, Series 119:
        What is The First Trust Special Situations Trust?                 9
        What are the Expenses and Charges?                               10
        What is the Federal Tax Status of Unit Holders?                  11
        Why are Investments in the Trusts Suitable for 
          Retirement Plans?                                              14
Portfolio:
        What are Equity Securities?                                      14
        The Dow Jones Industrial Average, Historical 
          Perspective                                                    15
        The Dow Jones Industrial Average                                 15
        What are the Equity Securities Selected for 
          Target 5 Trust, Series 2?                                      16
        What are the Equity Securities Selected for 
          Target 10 Trust, Series 8?                                     16
        What are Some Additional Considerations for 
          Investors?                                                     21
        Risk Factors                                                     21
Public Offering:
        How is the Public Offering Price Determined?                     24
        How are Units Distributed?                                       26
        What are the Sponsor's Profits?                                  27
        Will There be a Secondary Market?                                27
Rights of Unit Holders:
        How is Evidence of Ownership Issued and Transferred?             28
        How are Income and Capital Distributed?                          28
        What Reports will Unit Holders Receive?                          29
        How May Units be Redeemed?                                       30
        Special Redemption, Liquidation and Investment in 
          a New Trust                                                    31
        How May Units be Purchased by the Sponsor?                       33
        How May Equity Securities be Removed from a 
          Trust?                                                         34
Information as to Sponsor, Trustee and Evaluator:
        Who is the Sponsor?                                              34
        Who is the Trustee?                                              34
        Limitations on Liabilities of Sponsor and Trustee                35
        Who is the Evaluator?                                            35
Other Information:
        How May the Indenture be Amended or Terminated?                  36
        Legal Opinions                                                   36
        Experts                                                          37
Report of Independent Auditors                                           38
Statements of Net Assets:
        Target 5 Trust, Series 2                                         39
        Target 10 Trust, Series 8                                        40
Schedules of Investments:
        Target 5 Trust, Series 2                                         41
        Target 5 Trust, Series 8                                         42

</TABLE>
                           ___________

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




               FIRST TRUST (registered trademark)



                         Target 5 Trust
                             Series 2
                         Target 10 Trust
                             Series 8




               First Trust (registered trademark)

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



                            Trustee:
                   United States Trust Company
                           of New York

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



                  PLEASE RETAIN THIS PROSPECTUS
                      FOR FUTURE REFERENCE



                                     , 1995



                           -APPENDIX-

The graph which appears on page 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
     
     Pursuant to the requirements of the Securities Act of  1933,
the  Registrant, The First Trust Special Situations Trust, Series
119 has duly caused this Amendment No. 2 to Form S-6 to be signed
on  its behalf by the undersigned, thereunto duly authorized,  in
the Village of Lisle and State of Illinois on May 10, 1995.


                           THE FIRST TRUST SPECIAL SITUATIONS
                           TRUST, SERIES 119
                                     (Registrant)
                           
                           By:    NIKE SECURITIES L.P.
                                     (Depositor)
                           
                           
                           By     Carlos E. Nardo
                                  Senior Vice President



     Pursuant to the requirements of the Securities Act of  1933,
this  Amendment No. 1 to Form S-6 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         May 10, 1995
                       Corporation, the
                       General Partner of      Carlos E. Nardo
                       Nike Securities L.P.    Attorney-in-Fact**





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

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


                               S-2
                       CONSENTS OF COUNSEL

The  consents  of  counsel  to the use  of  their  names  in  the
Prospectus  included  in  this  Registration  Statement  will  be
contained  in their respective opinions to be filed  as  Exhibits
3.1, 3.2, 3.3 and 3.4 of the Registration Statement.
                                
                                
                 CONSENT OF INDEPENDENT AUDITORS

The  consent of Ernst & Young LLP to the use of its Report and to the
reference  to  such  firm  in  the Prospectus  included  in  this
Registration Statement will be filed by amendment.
                                
                                
                  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
by amendment.





                                
                               S-3
                          EXHIBIT INDEX

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

1.1.1*  Form  of  Trust  Agreement  for  Series  119  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-4

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-5
________________________
* To be filed by amendment.




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